vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与SunCoke Energy, Inc.（SXC）财务数据对比。点击上方公司名可切换其他公司
SunCoke Energy, Inc.的季度营收约是COMPASS MINERALS INTERNATIONAL INC的1.2倍（$480.2M vs $396.1M），COMPASS MINERALS INTERNATIONAL INC净利率更高（4.7% vs -17.8%，领先22.5%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs -1.2%），SunCoke Energy, Inc.自由现金流更多（$32.8M vs $-59.8M），过去两年COMPASS MINERALS INTERNATIONAL INC的营收复合增速更高（4.3% vs -0.8%）
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。
Energy Brands（又称Glacéau）是可口可乐公司旗下的私有子公司，总部位于纽约皇后区白石镇，主要生产并销售多款宣传为强化水的饮品。该公司由J·达里厄斯·比科夫创立于1996年5月，最初以电解质强化水品牌Smartwater起家，产品仅在纽约地区的健康食品店与独立零售商销售，后续逐步推出Fruitwater、Vitaminwater等产品线。
CMP vs SXC — 直观对比
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $480.2M |
| 净利润 | $18.6M | $-85.6M |
| 毛利率 | 16.0% | — |
| 营业利润率 | 9.2% | -20.4% |
| 净利率 | 4.7% | -17.8% |
| 营收同比 | 28.9% | -1.2% |
| 净利润同比 | 178.8% | -461.2% |
| 每股收益（稀释后） | $0.43 | $-1.00 |
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 | $480.2M | ||
| Q3 25 | $227.5M | $487.0M | ||
| Q2 25 | $214.6M | $434.1M | ||
| Q1 25 | $494.6M | $436.0M | ||
| Q4 24 | $307.2M | $486.0M | ||
| Q3 24 | $208.8M | $490.1M | ||
| Q2 24 | $202.9M | $470.9M | ||
| Q1 24 | $364.0M | $488.4M |
| Q4 25 | $18.6M | $-85.6M | ||
| Q3 25 | $-7.2M | $22.2M | ||
| Q2 25 | $-17.0M | $1.9M | ||
| Q1 25 | $-32.0M | $17.3M | ||
| Q4 24 | $-23.6M | $23.7M | ||
| Q3 24 | $-48.3M | $30.7M | ||
| Q2 24 | $-43.6M | $21.5M | ||
| Q1 24 | $-38.9M | $20.0M |
| Q4 25 | 16.0% | — | ||
| Q3 25 | 16.9% | — | ||
| Q2 25 | 19.2% | — | ||
| Q1 25 | 15.5% | — | ||
| Q4 24 | 11.2% | — | ||
| Q3 24 | 9.3% | — | ||
| Q2 24 | 16.1% | — | ||
| Q1 24 | 19.7% | — |
| Q4 25 | 9.2% | -20.4% | ||
| Q3 25 | 5.3% | 2.8% | ||
| Q2 25 | 7.4% | 2.3% | ||
| Q1 25 | -0.6% | 6.9% | ||
| Q4 24 | 0.2% | 7.3% | ||
| Q3 24 | -14.3% | 9.6% | ||
| Q2 24 | 2.9% | 7.4% | ||
| Q1 24 | -10.8% | 7.1% |
| Q4 25 | 4.7% | -17.8% | ||
| Q3 25 | -3.2% | 4.6% | ||
| Q2 25 | -7.9% | 0.4% | ||
| Q1 25 | -6.5% | 4.0% | ||
| Q4 24 | -7.7% | 4.9% | ||
| Q3 24 | -23.1% | 6.3% | ||
| Q2 24 | -21.5% | 4.6% | ||
| Q1 24 | -10.7% | 4.1% |
| Q4 25 | $0.43 | $-1.00 | ||
| Q3 25 | — | $0.26 | ||
| Q2 25 | $-0.41 | $0.02 | ||
| Q1 25 | $-0.77 | $0.20 | ||
| Q4 24 | $-0.57 | $0.28 | ||
| Q3 24 | $-1.17 | $0.36 | ||
| Q2 24 | $-1.05 | $0.25 | ||
| Q1 24 | $-0.94 | $0.23 |
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 | $88.7M |
| 总债务越低越好 | $890.0M | $685.5M |
| 股东权益账面价值 | $260.5M | $597.3M |
| 总资产 | $1.5B | $1.8B |
| 负债/权益比越低杠杆越低 | 3.42× | 1.15× |
8季度趋势，按日历期对齐
| Q4 25 | $46.7M | $88.7M | ||
| Q3 25 | $59.7M | $80.4M | ||
| Q2 25 | $79.4M | $186.2M | ||
| Q1 25 | $49.5M | $193.7M | ||
| Q4 24 | $45.8M | $189.6M | ||
| Q3 24 | $20.2M | $164.7M | ||
| Q2 24 | $12.8M | $81.9M | ||
| Q1 24 | $38.3M | $120.1M |
| Q4 25 | $890.0M | $685.5M | ||
| Q3 25 | $839.8M | $691.1M | ||
| Q2 25 | $833.4M | $493.4M | ||
| Q1 25 | $807.6M | $492.9M | ||
| Q4 24 | $974.4M | $492.3M | ||
| Q3 24 | $921.2M | $491.8M | ||
| Q2 24 | $875.1M | $491.3M | ||
| Q1 24 | $877.2M | $490.8M |
| Q4 25 | $260.5M | $597.3M | ||
| Q3 25 | $234.1M | $695.9M | ||
| Q2 25 | $249.8M | $677.7M | ||
| Q1 25 | $236.5M | $684.6M | ||
| Q4 24 | $263.0M | $680.2M | ||
| Q3 24 | $316.6M | $658.6M | ||
| Q2 24 | $352.1M | $636.9M | ||
| Q1 24 | $400.4M | $623.0M |
| Q4 25 | $1.5B | $1.8B | ||
| Q3 25 | $1.5B | $1.9B | ||
| Q2 25 | $1.5B | $1.6B | ||
| Q1 25 | $1.5B | $1.7B | ||
| Q4 24 | $1.7B | $1.7B | ||
| Q3 24 | $1.6B | $1.7B | ||
| Q2 24 | $1.6B | $1.7B | ||
| Q1 24 | $1.7B | $1.7B |
| Q4 25 | 3.42× | 1.15× | ||
| Q3 25 | 3.59× | 0.99× | ||
| Q2 25 | 3.34× | 0.73× | ||
| Q1 25 | 3.41× | 0.72× | ||
| Q4 24 | 3.70× | 0.72× | ||
| Q3 24 | 2.91× | 0.75× | ||
| Q2 24 | 2.49× | 0.77× | ||
| Q1 24 | 2.19× | 0.79× |
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 | $56.6M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $32.8M |
| 自由现金流率自由现金流/营收 | -15.1% | 6.8% |
| 资本支出强度资本支出/营收 | 5.8% | 5.0% |
| 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 | $42.3M |
8季度趋势，按日历期对齐
| Q4 25 | $-37.0M | $56.6M | ||
| Q3 25 | $-6.9M | $9.2M | ||
| Q2 25 | $21.8M | $17.5M | ||
| Q1 25 | $186.9M | $25.8M | ||
| Q4 24 | $-4.1M | $60.9M | ||
| Q3 24 | $-12.7M | $107.2M | ||
| Q2 24 | $-6.8M | $-9.3M | ||
| Q1 24 | $86.2M | $10.0M |
| Q4 25 | $-59.8M | $32.8M | ||
| Q3 25 | $-22.8M | $-16.3M | ||
| Q2 25 | $3.8M | $4.9M | ||
| Q1 25 | $172.9M | $20.9M | ||
| Q4 24 | $-25.9M | $36.1M | ||
| Q3 24 | $-33.6M | $92.1M | ||
| Q2 24 | $-21.5M | $-26.8M | ||
| Q1 24 | $56.2M | $-5.5M |
| Q4 25 | -15.1% | 6.8% | ||
| Q3 25 | -10.0% | -3.3% | ||
| Q2 25 | 1.8% | 1.1% | ||
| Q1 25 | 35.0% | 4.8% | ||
| Q4 24 | -8.4% | 7.4% | ||
| Q3 24 | -16.1% | 18.8% | ||
| Q2 24 | -10.6% | -5.7% | ||
| Q1 24 | 15.4% | -1.1% |
| Q4 25 | 5.8% | 5.0% | ||
| Q3 25 | 7.0% | 5.2% | ||
| Q2 25 | 8.4% | 2.9% | ||
| Q1 25 | 2.8% | 1.1% | ||
| Q4 24 | 7.1% | 5.1% | ||
| Q3 24 | 10.0% | 3.1% | ||
| Q2 24 | 7.2% | 3.7% | ||
| Q1 24 | 8.2% | 3.2% |
| Q4 25 | -1.99× | — | ||
| Q3 25 | — | 0.41× | ||
| Q2 25 | — | 9.21× | ||
| Q1 25 | — | 1.49× | ||
| Q4 24 | — | 2.57× | ||
| Q3 24 | — | 3.49× | ||
| Q2 24 | — | -0.43× | ||
| Q1 24 | — | 0.50× |
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% |
SXC
暂无分部数据
