vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与Playtika Holding Corp.（PLTK）财务数据对比。点击上方公司名可切换其他公司
Playtika Holding Corp.的季度营收约是COMPASS MINERALS INTERNATIONAL INC的1.7倍（$678.8M vs $396.1M），COMPASS MINERALS INTERNATIONAL INC净利率更高（4.7% vs -45.6%，领先50.3%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs 4.4%），Playtika Holding Corp.自由现金流更多（$275.2M vs $-59.8M），过去两年COMPASS MINERALS INTERNATIONAL INC的营收复合增速更高（4.3% vs 2.1%）
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。
Playtika Holding Corp是一家专注于移动端游戏开发与发行的以色列数字娱乐企业，主打休闲社交类手游产品，在全球拥有庞大用户群体。截至2021年，该公司月活跃用户规模已经突破3500万，是行业内影响力突出的移动游戏厂商。
CMP vs PLTK — 直观对比
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $678.8M |
| 净利润 | $18.6M | $-309.3M |
| 毛利率 | 16.0% | 72.5% |
| 营业利润率 | 9.2% | -41.4% |
| 净利率 | 4.7% | -45.6% |
| 营收同比 | 28.9% | 4.4% |
| 净利润同比 | 178.8% | -1752.1% |
| 每股收益（稀释后） | $0.43 | $-0.83 |
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 | $678.8M | ||
| Q3 25 | $227.5M | $674.6M | ||
| Q2 25 | $214.6M | $696.0M | ||
| Q1 25 | $494.6M | $706.0M | ||
| Q4 24 | $307.2M | $650.3M | ||
| Q3 24 | $208.8M | $620.8M | ||
| Q2 24 | $202.9M | $627.0M | ||
| Q1 24 | $364.0M | $651.2M |
| Q4 25 | $18.6M | $-309.3M | ||
| Q3 25 | $-7.2M | $39.1M | ||
| Q2 25 | $-17.0M | $33.2M | ||
| Q1 25 | $-32.0M | $30.6M | ||
| Q4 24 | $-23.6M | $-16.7M | ||
| Q3 24 | $-48.3M | $39.3M | ||
| Q2 24 | $-43.6M | $86.6M | ||
| Q1 24 | $-38.9M | $53.0M |
| Q4 25 | 16.0% | 72.5% | ||
| Q3 25 | 16.9% | 73.6% | ||
| Q2 25 | 19.2% | 71.9% | ||
| Q1 25 | 15.5% | 72.0% | ||
| Q4 24 | 11.2% | 72.5% | ||
| Q3 24 | 9.3% | 72.9% | ||
| Q2 24 | 16.1% | 73.2% | ||
| Q1 24 | 19.7% | 72.8% |
| Q4 25 | 9.2% | -41.4% | ||
| Q3 25 | 5.3% | 14.6% | ||
| Q2 25 | 7.4% | 15.8% | ||
| Q1 25 | -0.6% | 9.6% | ||
| Q4 24 | 0.2% | 8.5% | ||
| Q3 24 | -14.3% | 15.7% | ||
| Q2 24 | 2.9% | 22.4% | ||
| Q1 24 | -10.8% | 15.1% |
| Q4 25 | 4.7% | -45.6% | ||
| Q3 25 | -3.2% | 5.8% | ||
| Q2 25 | -7.9% | 4.8% | ||
| Q1 25 | -6.5% | 4.3% | ||
| Q4 24 | -7.7% | -2.6% | ||
| Q3 24 | -23.1% | 6.3% | ||
| Q2 24 | -21.5% | 13.8% | ||
| Q1 24 | -10.7% | 8.1% |
| Q4 25 | $0.43 | $-0.83 | ||
| Q3 25 | — | $0.11 | ||
| Q2 25 | $-0.41 | $0.09 | ||
| Q1 25 | $-0.77 | $0.08 | ||
| Q4 24 | $-0.57 | $-0.04 | ||
| Q3 24 | $-1.17 | $0.11 | ||
| Q2 24 | $-1.05 | $0.23 | ||
| Q1 24 | $-0.94 | $0.14 |
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 | $684.2M |
| 总债务越低越好 | $890.0M | $2.4B |
| 股东权益账面价值 | $260.5M | $-411.4M |
| 总资产 | $1.5B | $3.7B |
| 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 | $684.2M | ||
| Q3 25 | $59.7M | $587.9M | ||
| Q2 25 | $79.4M | $500.9M | ||
| Q1 25 | $49.5M | $434.8M | ||
| Q4 24 | $45.8M | $565.8M | ||
| Q3 24 | $20.2M | $1.1B | ||
| Q2 24 | $12.8M | $710.3M | ||
| Q1 24 | $38.3M | $1.0B |
| Q4 25 | $890.0M | $2.4B | ||
| Q3 25 | $839.8M | $2.4B | ||
| Q2 25 | $833.4M | $2.4B | ||
| Q1 25 | $807.6M | $2.4B | ||
| Q4 24 | $974.4M | $2.4B | ||
| Q3 24 | $921.2M | $2.4B | ||
| Q2 24 | $875.1M | $2.4B | ||
| Q1 24 | $877.2M | $2.4B |
| Q4 25 | $260.5M | $-411.4M | ||
| Q3 25 | $234.1M | $-74.8M | ||
| Q2 25 | $249.8M | $-87.8M | ||
| Q1 25 | $236.5M | $-117.2M | ||
| Q4 24 | $263.0M | $-131.1M | ||
| Q3 24 | $316.6M | $-98.0M | ||
| Q2 24 | $352.1M | $-112.9M | ||
| Q1 24 | $400.4M | $-180.4M |
| Q4 25 | $1.5B | $3.7B | ||
| Q3 25 | $1.5B | $3.7B | ||
| Q2 25 | $1.5B | $3.6B | ||
| Q1 25 | $1.5B | $3.6B | ||
| Q4 24 | $1.7B | $3.6B | ||
| Q3 24 | $1.6B | $3.2B | ||
| Q2 24 | $1.6B | $3.2B | ||
| Q1 24 | $1.7B | $3.1B |
| 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 | $285.9M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $275.2M |
| 自由现金流率自由现金流/营收 | -15.1% | 40.5% |
| 资本支出强度资本支出/营收 | 5.8% | 1.6% |
| 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 | $531.4M |
8季度趋势，按日历期对齐
| Q4 25 | $-37.0M | $285.9M | ||
| Q3 25 | $-6.9M | $116.9M | ||
| Q2 25 | $21.8M | $146.1M | ||
| Q1 25 | $186.9M | $18.8M | ||
| Q4 24 | $-4.1M | $153.1M | ||
| Q3 24 | $-12.7M | $156.9M | ||
| Q2 24 | $-6.8M | $150.5M | ||
| Q1 24 | $86.2M | $29.6M |
| Q4 25 | $-59.8M | $275.2M | ||
| Q3 25 | $-22.8M | $106.5M | ||
| Q2 25 | $3.8M | $141.3M | ||
| Q1 25 | $172.9M | $8.4M | ||
| Q4 24 | $-25.9M | $140.3M | ||
| Q3 24 | $-33.6M | $152.1M | ||
| Q2 24 | $-21.5M | $141.2M | ||
| Q1 24 | $56.2M | $15.6M |
| Q4 25 | -15.1% | 40.5% | ||
| Q3 25 | -10.0% | 15.8% | ||
| Q2 25 | 1.8% | 20.3% | ||
| Q1 25 | 35.0% | 1.2% | ||
| Q4 24 | -8.4% | 21.6% | ||
| Q3 24 | -16.1% | 24.5% | ||
| Q2 24 | -10.6% | 22.5% | ||
| Q1 24 | 15.4% | 2.4% |
| Q4 25 | 5.8% | 1.6% | ||
| Q3 25 | 7.0% | 1.5% | ||
| Q2 25 | 8.4% | 0.7% | ||
| Q1 25 | 2.8% | 1.5% | ||
| Q4 24 | 7.1% | 2.0% | ||
| Q3 24 | 10.0% | 0.8% | ||
| Q2 24 | 7.2% | 1.5% | ||
| Q1 24 | 8.2% | 2.1% |
| Q4 25 | -1.99× | — | ||
| Q3 25 | — | 2.99× | ||
| Q2 25 | — | 4.40× | ||
| Q1 25 | — | 0.61× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 3.99× | ||
| Q2 24 | — | 1.74× | ||
| Q1 24 | — | 0.56× |
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% |
PLTK
| Third Party Platform | $428.7M | 63% |
| Other | $158.8M | 23% |
| Asia Pacific | $52.7M | 8% |
| Other Geographic Location | $38.6M | 6% |
