vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与Teladoc Health, Inc.（TDOC）财务数据对比。点击上方公司名可切换其他公司
Teladoc Health, Inc.的季度营收约是COMPASS MINERALS INTERNATIONAL INC的1.5倍（$613.8M vs $396.1M），COMPASS MINERALS INTERNATIONAL INC净利率更高（4.7% vs -10.4%，领先15.1%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs -2.5%），Teladoc Health, Inc.自由现金流更多（$-26.3M vs $-59.8M），过去两年COMPASS MINERALS INTERNATIONAL INC的营收复合增速更高（4.3% vs -2.3%）
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。
泰莱达克健康是一家跨国远程医疗与虚拟医疗企业，2002年成立，总部位于美国纽约。公司核心业务涵盖远程问诊、医学意见咨询、人工智能与数据分析、远程医疗设备及可授权平台服务，主要通过电话、视频会议软件与移动应用，为用户提供随时可及的远程医疗服务。
CMP vs TDOC — 直观对比
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $613.8M |
| 净利润 | $18.6M | $-63.8M |
| 毛利率 | 16.0% | — |
| 营业利润率 | 9.2% | -10.1% |
| 净利率 | 4.7% | -10.4% |
| 营收同比 | 28.9% | -2.5% |
| 净利润同比 | 178.8% | 31.4% |
| 每股收益（稀释后） | $0.43 | $-0.36 |
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
| Q1 26 | — | $613.8M | ||
| Q4 25 | $396.1M | $642.3M | ||
| Q3 25 | $227.5M | $626.4M | ||
| Q2 25 | $214.6M | $631.9M | ||
| Q1 25 | $494.6M | $629.4M | ||
| Q4 24 | $307.2M | $640.5M | ||
| Q3 24 | $208.8M | $640.5M | ||
| Q2 24 | $202.9M | $642.4M |
| Q1 26 | — | $-63.8M | ||
| Q4 25 | $18.6M | — | ||
| Q3 25 | $-7.2M | $-49.5M | ||
| Q2 25 | $-17.0M | $-32.7M | ||
| Q1 25 | $-32.0M | $-93.0M | ||
| Q4 24 | $-23.6M | — | ||
| Q3 24 | $-48.3M | $-33.3M | ||
| Q2 24 | $-43.6M | $-837.7M |
| Q1 26 | — | — | ||
| 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 26 | — | -10.1% | ||
| Q4 25 | 9.2% | -5.6% | ||
| Q3 25 | 5.3% | -8.3% | ||
| Q2 25 | 7.4% | -8.6% | ||
| Q1 25 | -0.6% | -19.2% | ||
| Q4 24 | 0.2% | -7.5% | ||
| Q3 24 | -14.3% | -6.9% | ||
| Q2 24 | 2.9% | -130.9% |
| Q1 26 | — | -10.4% | ||
| Q4 25 | 4.7% | — | ||
| Q3 25 | -3.2% | -7.9% | ||
| Q2 25 | -7.9% | -5.2% | ||
| Q1 25 | -6.5% | -14.8% | ||
| Q4 24 | -7.7% | — | ||
| Q3 24 | -23.1% | -5.2% | ||
| Q2 24 | -21.5% | -130.4% |
| Q1 26 | — | $-0.36 | ||
| Q4 25 | $0.43 | $-0.14 | ||
| Q3 25 | — | $-0.28 | ||
| Q2 25 | $-0.41 | $-0.19 | ||
| Q1 25 | $-0.77 | $-0.53 | ||
| Q4 24 | $-0.57 | $-0.27 | ||
| Q3 24 | $-1.17 | $-0.19 | ||
| Q2 24 | $-1.05 | $-4.92 |
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 | $750.7M |
| 总债务越低越好 | $890.0M | — |
| 股东权益账面价值 | $260.5M | $1.3B |
| 总资产 | $1.5B | $2.8B |
| 负债/权益比越低杠杆越低 | 3.42× | — |
8季度趋势，按日历期对齐
| Q1 26 | — | $750.7M | ||
| Q4 25 | $46.7M | $781.1M | ||
| Q3 25 | $59.7M | $726.2M | ||
| Q2 25 | $79.4M | $679.6M | ||
| Q1 25 | $49.5M | $1.2B | ||
| Q4 24 | $45.8M | $1.3B | ||
| Q3 24 | $20.2M | $1.2B | ||
| Q2 24 | $12.8M | $1.2B |
| Q1 26 | — | — | ||
| 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 26 | — | $1.3B | ||
| Q4 25 | $260.5M | $1.4B | ||
| Q3 25 | $234.1M | $1.4B | ||
| Q2 25 | $249.8M | $1.4B | ||
| Q1 25 | $236.5M | $1.4B | ||
| Q4 24 | $263.0M | $1.5B | ||
| Q3 24 | $316.6M | $1.5B | ||
| Q2 24 | $352.1M | $1.5B |
| Q1 26 | — | $2.8B | ||
| Q4 25 | $1.5B | $2.9B | ||
| Q3 25 | $1.5B | $2.9B | ||
| Q2 25 | $1.5B | $2.9B | ||
| Q1 25 | $1.5B | $3.4B | ||
| Q4 24 | $1.7B | $3.5B | ||
| Q3 24 | $1.6B | $3.5B | ||
| Q2 24 | $1.6B | $3.5B |
| Q1 26 | — | — | ||
| 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× | — |
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 | $9.5M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $-26.3M |
| 自由现金流率自由现金流/营收 | -15.1% | -4.3% |
| 资本支出强度资本支出/营收 | 5.8% | 0.3% |
| 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 | $246.0M |
8季度趋势，按日历期对齐
| Q1 26 | — | $9.5M | ||
| Q4 25 | $-37.0M | $87.7M | ||
| Q3 25 | $-6.9M | $99.3M | ||
| Q2 25 | $21.8M | $91.4M | ||
| Q1 25 | $186.9M | $15.9M | ||
| Q4 24 | $-4.1M | $85.9M | ||
| Q3 24 | $-12.7M | $110.2M | ||
| Q2 24 | $-6.8M | $88.7M |
| Q1 26 | — | $-26.3M | ||
| Q4 25 | $-59.8M | $85.1M | ||
| Q3 25 | $-22.8M | $97.0M | ||
| Q2 25 | $3.8M | $90.2M | ||
| Q1 25 | $172.9M | $13.2M | ||
| Q4 24 | $-25.9M | $79.8M | ||
| Q3 24 | $-33.6M | $108.6M | ||
| Q2 24 | $-21.5M | $86.8M |
| Q1 26 | — | -4.3% | ||
| Q4 25 | -15.1% | 13.3% | ||
| Q3 25 | -10.0% | 15.5% | ||
| Q2 25 | 1.8% | 14.3% | ||
| Q1 25 | 35.0% | 2.1% | ||
| Q4 24 | -8.4% | 12.5% | ||
| Q3 24 | -16.1% | 17.0% | ||
| Q2 24 | -10.6% | 13.5% |
| Q1 26 | — | 0.3% | ||
| Q4 25 | 5.8% | 0.4% | ||
| Q3 25 | 7.0% | 0.4% | ||
| Q2 25 | 8.4% | 0.2% | ||
| Q1 25 | 2.8% | 0.4% | ||
| Q4 24 | 7.1% | 1.0% | ||
| Q3 24 | 10.0% | 0.2% | ||
| Q2 24 | 7.2% | 0.3% |
| Q1 26 | — | — | ||
| Q4 25 | -1.99× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 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% |
TDOC
| U.S | $491.5M | 80% |
| International | $122.3M | 20% |
