vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与Opendoor Technologies Inc.（OPEN）财务数据对比。点击上方公司名可切换其他公司
Opendoor Technologies Inc.的季度营收约是COMPASS MINERALS INTERNATIONAL INC的1.9倍（$736.0M vs $396.1M），COMPASS MINERALS INTERNATIONAL INC净利率更高（4.7% vs -148.9%，领先153.6%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs -32.1%），Opendoor Technologies Inc.自由现金流更多（$67.0M vs $-59.8M），过去两年COMPASS MINERALS INTERNATIONAL INC的营收复合增速更高（4.3% vs -21.1%）
指南针矿产国际是一家美国上市矿产企业，总部位于堪萨斯州欧弗兰帕克，是盐、氯化镁和硫酸钾等产品的领先生产商。公司面向北美和英国客户供应经处理与未经处理的散装道路除冰盐，同时向全球种植者提供植物营养产品，此外也生产民用除冰、水质调节产品及相关商用产品。
Opendoor Technologies Inc.是一家主营住宅房地产买卖的线上企业，总部位于旧金山。平台可通过线上流程向房主提供房屋即时现金报价，收购房产后进行修缮再重新挂牌出售，同时还提供基于移动端应用的购房服务及配套融资方案，截至2021年11月业务覆盖美国44个区域市场。
CMP vs OPEN — 直观对比
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $736.0M |
| 净利润 | $18.6M | $-1.1B |
| 毛利率 | 16.0% | 7.7% |
| 营业利润率 | 9.2% | -20.4% |
| 净利率 | 4.7% | -148.9% |
| 营收同比 | 28.9% | -32.1% |
| 净利润同比 | 178.8% | -869.9% |
| 每股收益（稀释后） | $0.43 | $-1.42 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
| Q4 25 | $396.1M | $736.0M | ||
| Q3 25 | $227.5M | $915.0M | ||
| Q2 25 | $214.6M | $1.6B | ||
| Q1 25 | $494.6M | $1.2B | ||
| Q4 24 | $307.2M | $1.1B | ||
| Q3 24 | $208.8M | $1.4B | ||
| Q2 24 | $202.9M | $1.5B | ||
| Q1 24 | $364.0M | $1.2B |
| Q4 25 | $18.6M | $-1.1B | ||
| Q3 25 | $-7.2M | $-90.0M | ||
| Q2 25 | $-17.0M | $-29.0M | ||
| Q1 25 | $-32.0M | $-85.0M | ||
| Q4 24 | $-23.6M | $-113.0M | ||
| Q3 24 | $-48.3M | $-78.0M | ||
| Q2 24 | $-43.6M | $-92.0M | ||
| Q1 24 | $-38.9M | $-109.0M |
| Q4 25 | 16.0% | 7.7% | ||
| Q3 25 | 16.9% | 7.2% | ||
| Q2 25 | 19.2% | 8.2% | ||
| Q1 25 | 15.5% | 8.6% | ||
| Q4 24 | 11.2% | 7.8% | ||
| Q3 24 | 9.3% | 7.6% | ||
| Q2 24 | 16.1% | 8.5% | ||
| Q1 24 | 19.7% | 9.7% |
| Q4 25 | 9.2% | -20.4% | ||
| Q3 25 | 5.3% | -7.4% | ||
| Q2 25 | 7.4% | -0.8% | ||
| Q1 25 | -0.6% | -4.9% | ||
| Q4 24 | 0.2% | -8.7% | ||
| Q3 24 | -14.3% | -4.9% | ||
| Q2 24 | 2.9% | -4.8% | ||
| Q1 24 | -10.8% | -7.4% |
| Q4 25 | 4.7% | -148.9% | ||
| Q3 25 | -3.2% | -9.8% | ||
| Q2 25 | -7.9% | -1.9% | ||
| Q1 25 | -6.5% | -7.4% | ||
| Q4 24 | -7.7% | -10.4% | ||
| Q3 24 | -23.1% | -5.7% | ||
| Q2 24 | -21.5% | -6.1% | ||
| Q1 24 | -10.7% | -9.2% |
| Q4 25 | $0.43 | $-1.42 | ||
| Q3 25 | — | $-0.12 | ||
| Q2 25 | $-0.41 | $-0.04 | ||
| Q1 25 | $-0.77 | $-0.12 | ||
| Q4 24 | $-0.57 | $-0.16 | ||
| Q3 24 | $-1.17 | $-0.11 | ||
| Q2 24 | $-1.05 | $-0.13 | ||
| Q1 24 | $-0.94 | $-0.16 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $46.7M | $962.0M |
| 总债务越低越好 | $890.0M | — |
| 股东权益账面价值 | $260.5M | $1.0B |
| 总资产 | $1.5B | $2.4B |
| 负债/权益比越低杠杆越低 | 3.42× | — |
8季度趋势，按日历期对齐
| Q4 25 | $46.7M | $962.0M | ||
| Q3 25 | $59.7M | $962.0M | ||
| Q2 25 | $79.4M | $789.0M | ||
| Q1 25 | $49.5M | $559.0M | ||
| Q4 24 | $45.8M | $679.0M | ||
| Q3 24 | $20.2M | $837.0M | ||
| Q2 24 | $12.8M | $809.0M | ||
| Q1 24 | $38.3M | $990.0M |
| Q4 25 | $890.0M | — | ||
| Q3 25 | $839.8M | — | ||
| Q2 25 | $833.4M | — | ||
| Q1 25 | $807.6M | — | ||
| Q4 24 | $974.4M | — | ||
| Q3 24 | $921.2M | — | ||
| Q2 24 | $875.1M | — | ||
| Q1 24 | $877.2M | — |
| Q4 25 | $260.5M | $1.0B | ||
| Q3 25 | $234.1M | $811.0M | ||
| Q2 25 | $249.8M | $631.0M | ||
| Q1 25 | $236.5M | $645.0M | ||
| Q4 24 | $263.0M | $713.0M | ||
| Q3 24 | $316.6M | $801.0M | ||
| Q2 24 | $352.1M | $845.0M | ||
| Q1 24 | $400.4M | $899.0M |
| Q4 25 | $1.5B | $2.4B | ||
| Q3 25 | $1.5B | $2.7B | ||
| Q2 25 | $1.5B | $2.9B | ||
| Q1 25 | $1.5B | $3.3B | ||
| Q4 24 | $1.7B | $3.1B | ||
| Q3 24 | $1.6B | $3.4B | ||
| Q2 24 | $1.6B | $3.4B | ||
| Q1 24 | $1.7B | $3.4B |
| Q4 25 | 3.42× | — | ||
| Q3 25 | 3.59× | — | ||
| Q2 25 | 3.34× | — | ||
| Q1 25 | 3.41× | — | ||
| Q4 24 | 3.70× | — | ||
| Q3 24 | 2.91× | — | ||
| Q2 24 | 2.49× | — | ||
| Q1 24 | 2.19× | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $-37.0M | $70.0M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $67.0M |
| 自由现金流率自由现金流/营收 | -15.1% | 9.1% |
| 资本支出强度资本支出/营收 | 5.8% | 0.4% |
| 现金转化率经营现金流/净利润 | -1.99× | — |
| 过去12个月自由现金流最近4个季度 | $94.1M | $1.0B |
8季度趋势，按日历期对齐
| Q4 25 | $-37.0M | $70.0M | ||
| Q3 25 | $-6.9M | $435.0M | ||
| Q2 25 | $21.8M | $823.0M | ||
| Q1 25 | $186.9M | $-279.0M | ||
| Q4 24 | $-4.1M | $-80.0M | ||
| Q3 24 | $-12.7M | $62.0M | ||
| Q2 24 | $-6.8M | $-399.0M | ||
| Q1 24 | $86.2M | $-178.0M |
| Q4 25 | $-59.8M | $67.0M | ||
| Q3 25 | $-22.8M | $432.0M | ||
| Q2 25 | $3.8M | $821.0M | ||
| Q1 25 | $172.9M | $-283.0M | ||
| Q4 24 | $-25.9M | $-83.0M | ||
| Q3 24 | $-33.6M | $56.0M | ||
| Q2 24 | $-21.5M | $-407.0M | ||
| Q1 24 | $56.2M | $-186.0M |
| Q4 25 | -15.1% | 9.1% | ||
| Q3 25 | -10.0% | 47.2% | ||
| Q2 25 | 1.8% | 52.4% | ||
| Q1 25 | 35.0% | -24.5% | ||
| Q4 24 | -8.4% | -7.7% | ||
| Q3 24 | -16.1% | 4.1% | ||
| Q2 24 | -10.6% | -26.9% | ||
| Q1 24 | 15.4% | -15.7% |
| Q4 25 | 5.8% | 0.4% | ||
| Q3 25 | 7.0% | 0.3% | ||
| Q2 25 | 8.4% | 0.1% | ||
| Q1 25 | 2.8% | 0.3% | ||
| Q4 24 | 7.1% | 0.3% | ||
| Q3 24 | 10.0% | 0.4% | ||
| Q2 24 | 7.2% | 0.5% | ||
| Q1 24 | 8.2% | 0.7% |
| Q4 25 | -1.99× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
CMP
| Highway Deicing Salt | $210.8M | 53% |
| Consumer Industrial Salt | $120.7M | 30% |
| Plant Nutrition | $60.8M | 15% |
| Transferred Over Time | $2.8M | 1% |
| Other | $1.0M | 0% |
OPEN
暂无分部数据
