vs
Compass, Inc.（COMP）与西部数据（WDC）财务数据对比。点击上方公司名可切换其他公司
西部数据的季度营收约是Compass, Inc.的1.8倍（$3.0B vs $1.7B），西部数据净利率更高（61.1% vs -2.5%，领先63.6%），西部数据同比增速更快（31.5% vs 23.1%），过去两年Compass, Inc.的营收复合增速更高（27.0% vs -6.6%）
Compass, Inc.是美国主营住宅房产经纪业务的企业，其平台旗下有约3.3万名经纪人，大多为独立合同工，运营Compass、21世纪不动产、科威国际不动产、苏富比国际地产、佳士得国际地产等多个知名房产经纪品牌。
西部数据（简称WD）是总部位于美国加利福尼亚州圣何塞的知名数据存储企业，成立于1970年，是全球最大的硬盘驱动器（HDD）制造商之一，产品覆盖消费级、企业级等多元存储场景，为全球客户提供高性能、高可靠性的存储解决方案。
COMP vs WDC — 直观对比
营收规模更大
WDC
是对方的1.8倍
$1.7B
营收增速更快
WDC
高出8.4%
23.1%
净利率更高
WDC
高出63.6%
-2.5%
两年增速更快
COMP
近两年复合增速
-6.6%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.7B | $3.0B |
| 净利润 | $-42.6M | $1.8B |
| 毛利率 | — | 45.7% |
| 营业利润率 | -2.5% | 30.1% |
| 净利率 | -2.5% | 61.1% |
| 营收同比 | 23.1% | 31.5% |
| 净利润同比 | -5.2% | 254.2% |
| 每股收益（稀释后） | $-0.07 | $4.73 |
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
营收COMPWDC
| Q1 26 | — | $3.0B | ||
| Q4 25 | $1.7B | $2.8B | ||
| Q3 25 | $1.8B | — | ||
| Q2 25 | $2.1B | $-1.2B | ||
| Q1 25 | $1.4B | $2.3B | ||
| Q4 24 | $1.4B | $4.3B | ||
| Q3 24 | $1.5B | $4.1B | ||
| Q2 24 | $1.7B | $3.8B |
净利润COMPWDC
| Q1 26 | — | $1.8B | ||
| Q4 25 | $-42.6M | $1.2B | ||
| Q3 25 | $-4.6M | — | ||
| Q2 25 | $39.4M | $282.0M | ||
| Q1 25 | $-50.7M | $520.0M | ||
| Q4 24 | $-40.5M | $594.0M | ||
| Q3 24 | $-1.7M | $493.0M | ||
| Q2 24 | $20.7M | $39.0M |
毛利率COMPWDC
| Q1 26 | — | 45.7% | ||
| Q4 25 | — | 43.5% | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 39.8% | ||
| Q4 24 | — | 35.4% | ||
| Q3 24 | — | 37.9% | ||
| Q2 24 | — | 35.9% |
营业利润率COMPWDC
| Q1 26 | — | 30.1% | ||
| Q4 25 | -2.5% | 28.1% | ||
| Q3 25 | -0.4% | — | ||
| Q2 25 | 1.9% | — | ||
| Q1 25 | -4.0% | 33.1% | ||
| Q4 24 | -2.9% | 19.9% | ||
| Q3 24 | -0.2% | 18.1% | ||
| Q2 24 | 1.3% | 5.7% |
净利率COMPWDC
| Q1 26 | — | 61.1% | ||
| Q4 25 | -2.5% | 41.9% | ||
| Q3 25 | -0.2% | — | ||
| Q2 25 | 1.9% | -24.4% | ||
| Q1 25 | -3.7% | 22.7% | ||
| Q4 24 | -2.9% | 13.9% | ||
| Q3 24 | -0.1% | 12.0% | ||
| Q2 24 | 1.2% | 1.0% |
每股收益（稀释后）COMPWDC
| Q1 26 | — | $4.73 | ||
| Q4 25 | $-0.07 | $3.07 | ||
| Q3 25 | $-0.01 | — | ||
| Q2 25 | $0.07 | $0.72 | ||
| Q1 25 | $-0.09 | $1.42 | ||
| Q4 24 | $-0.08 | $1.63 | ||
| Q3 24 | $0.00 | $1.35 | ||
| Q2 24 | $0.04 | $0.15 |
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 | $199.0M | $2.0B |
| 总债务越低越好 | — | $4.7B |
| 股东权益账面价值 | $782.0M | $7.1B |
| 总资产 | $1.5B | $15.6B |
| 负债/权益比越低杠杆越低 | — | 0.65× |
8季度趋势，按日历期对齐
现金及短期投资COMPWDC
| Q1 26 | — | $2.0B | ||
| Q4 25 | $199.0M | $2.0B | ||
| Q3 25 | $170.3M | — | ||
| Q2 25 | $177.3M | $2.1B | ||
| Q1 25 | $127.0M | $3.5B | ||
| Q4 24 | $223.8M | $2.3B | ||
| Q3 24 | $211.2M | $1.7B | ||
| Q2 24 | $185.8M | $1.9B |
总债务COMPWDC
| Q1 26 | — | $4.7B | ||
| Q4 25 | — | $4.7B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | $4.7B | ||
| Q1 25 | — | $7.3B | ||
| Q4 24 | — | $7.4B | ||
| Q3 24 | — | $7.4B | ||
| Q2 24 | — | $7.4B |
股东权益COMPWDC
| Q1 26 | — | $7.1B | ||
| Q4 25 | $782.0M | $5.9B | ||
| Q3 25 | $773.3M | — | ||
| Q2 25 | $719.9M | $5.3B | ||
| Q1 25 | $635.0M | $5.2B | ||
| Q4 24 | $409.4M | $12.1B | ||
| Q3 24 | $428.0M | $11.6B | ||
| Q2 24 | $398.4M | $10.8B |
总资产COMPWDC
| Q1 26 | — | $15.6B | ||
| Q4 25 | $1.5B | $14.4B | ||
| Q3 25 | $1.6B | — | ||
| Q2 25 | $1.6B | $14.0B | ||
| Q1 25 | $1.5B | $16.4B | ||
| Q4 24 | $1.2B | $25.5B | ||
| Q3 24 | $1.2B | $24.8B | ||
| Q2 24 | $1.2B | $24.2B |
负债/权益比COMPWDC
| Q1 26 | — | 0.65× | ||
| Q4 25 | — | 0.80× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 0.89× | ||
| Q1 25 | — | 1.42× | ||
| Q4 24 | — | 0.61× | ||
| Q3 24 | — | 0.64× | ||
| Q2 24 | — | 0.69× |
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 | $45.3M | — |
| 自由现金流经营现金流 - 资本支出 | $42.2M | — |
| 自由现金流率自由现金流/营收 | 2.5% | — |
| 资本支出强度资本支出/营收 | 0.2% | — |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $203.3M | — |
8季度趋势，按日历期对齐
经营现金流COMPWDC
| Q1 26 | — | — | ||
| Q4 25 | $45.3M | $672.0M | ||
| Q3 25 | $75.5M | — | ||
| Q2 25 | $72.8M | $746.0M | ||
| Q1 25 | $23.1M | $508.0M | ||
| Q4 24 | $30.5M | $403.0M | ||
| Q3 24 | $37.4M | $34.0M | ||
| Q2 24 | $45.0M | $366.0M |
自由现金流COMPWDC
| Q1 26 | — | — | ||
| Q4 25 | $42.2M | $599.0M | ||
| Q3 25 | $73.6M | — | ||
| Q2 25 | $68.0M | $675.0M | ||
| Q1 25 | $19.5M | $379.0M | ||
| Q4 24 | $26.7M | $287.0M | ||
| Q3 24 | $32.8M | $-62.0M | ||
| Q2 24 | $40.4M | $250.0M |
自由现金流率COMPWDC
| Q1 26 | — | — | ||
| Q4 25 | 2.5% | 21.3% | ||
| Q3 25 | 4.0% | — | ||
| Q2 25 | 3.3% | -58.5% | ||
| Q1 25 | 1.4% | 16.5% | ||
| Q4 24 | 1.9% | 6.7% | ||
| Q3 24 | 2.2% | -1.5% | ||
| Q2 24 | 2.4% | 6.6% |
资本支出强度COMPWDC
| Q1 26 | — | — | ||
| Q4 25 | 0.2% | 2.6% | ||
| Q3 25 | 0.1% | — | ||
| Q2 25 | 0.2% | -6.2% | ||
| Q1 25 | 0.3% | 5.6% | ||
| Q4 24 | 0.3% | 2.7% | ||
| Q3 24 | 0.3% | 2.3% | ||
| Q2 24 | 0.3% | 3.1% |
现金转化率COMPWDC
| Q1 26 | — | — | ||
| Q4 25 | — | 0.57× | ||
| Q3 25 | — | — | ||
| Q2 25 | 1.85× | 2.65× | ||
| Q1 25 | — | 0.98× | ||
| Q4 24 | — | 0.68× | ||
| Q3 24 | — | 0.07× | ||
| Q2 24 | 2.17× | 9.38× |
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
COMP
暂无分部数据
WDC
| Cloud | $2.7B | 89% |
| Client Devices | $176.0M | 6% |
| Consumer | $168.0M | 6% |
