vs
Cosmos Health Inc.（COSM）与如新（NUS）财务数据对比。点击上方公司名可切换其他公司
如新的季度营收约是Cosmos Health Inc.的18.8倍（$370.3M vs $19.7M）。如新净利率更高（3.9% vs -51.5%，领先55.4%）。Cosmos Health Inc.同比增速更快（38.5% vs -16.9%）。如新自由现金流更多（$5.9M vs $-4.6M）。过去两年Cosmos Health Inc.的营收复合增速更高（16.2% vs -5.8%）
阿格尼库尔宇宙私人有限公司是总部位于金奈印度理工学院燃烧研究与开发国家中心的印度民营航空航天制造商及商业发射服务提供商。这家初创企业致力于开发并发射自主小型运载火箭，其中代表性的阿格尼班火箭可将100公斤有效载荷送入700公里轨道。
如新企业集团是一家美国多层次直销企业，主打研发并销售个人护理产品与营养膳食补充产品，旗下拥有Nu Skin及Pharmanex两大品牌，目前已在全球54个市场开展业务，依托约120万独立销售代表的销售网络覆盖全球市场。
COSM vs NUS — 直观对比
营收规模更大
NUS
是对方的18.8倍
$19.7M
营收增速更快
COSM
高出55.4%
-16.9%
净利率更高
NUS
高出55.4%
-51.5%
自由现金流更多
NUS
多$10.5M
$-4.6M
两年增速更快
COSM
近两年复合增速
-5.8%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $19.7M | $370.3M |
| 净利润 | $-10.1M | $14.5M |
| 毛利率 | 10.6% | 70.7% |
| 营业利润率 | -57.9% | 6.3% |
| 净利率 | -51.5% | 3.9% |
| 营收同比 | 38.5% | -16.9% |
| 净利润同比 | -203.0% | 140.1% |
| 每股收益（稀释后） | $-0.33 | $0.27 |
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COSMNUS
| Q4 25 | $19.7M | $370.3M | ||
| Q3 25 | $17.1M | $364.2M | ||
| Q2 25 | $14.7M | $386.1M | ||
| Q1 25 | $13.7M | $364.5M | ||
| Q4 24 | $14.2M | $445.6M | ||
| Q3 24 | $12.4M | $430.1M | ||
| Q2 24 | $13.2M | $439.1M | ||
| Q1 24 | $14.6M | $417.3M |
净利润COSMNUS
| Q4 25 | $-10.1M | $14.5M | ||
| Q3 25 | $-5.4M | $17.1M | ||
| Q2 25 | $-2.8M | $21.1M | ||
| Q1 25 | $-818.1K | $107.5M | ||
| Q4 24 | $-3.3M | $-36.1M | ||
| Q3 24 | $-8.4M | $8.3M | ||
| Q2 24 | $-2.6M | $-118.3M | ||
| Q1 24 | $-1.9M | $-533.0K |
毛利率COSMNUS
| Q4 25 | 10.6% | 70.7% | ||
| Q3 25 | 15.2% | 70.5% | ||
| Q2 25 | 7.9% | 68.8% | ||
| Q1 25 | 14.9% | 67.8% | ||
| Q4 24 | 7.1% | 62.7% | ||
| Q3 24 | 9.7% | 70.1% | ||
| Q2 24 | 5.8% | 70.0% | ||
| Q1 24 | 9.1% | 70.5% |
营业利润率COSMNUS
| Q4 25 | -57.9% | 6.3% | ||
| Q3 25 | -10.6% | 5.9% | ||
| Q2 25 | -17.9% | 8.0% | ||
| Q1 25 | -6.1% | -2.7% | ||
| Q4 24 | -63.0% | -11.9% | ||
| Q3 24 | -18.0% | 4.2% | ||
| Q2 24 | -18.9% | -28.6% | ||
| Q1 24 | -12.6% | 2.1% |
净利率COSMNUS
| Q4 25 | -51.5% | 3.9% | ||
| Q3 25 | -31.3% | 4.7% | ||
| Q2 25 | -19.2% | 5.5% | ||
| Q1 25 | -6.0% | 29.5% | ||
| Q4 24 | -23.5% | -8.1% | ||
| Q3 24 | -67.5% | 1.9% | ||
| Q2 24 | -19.6% | -26.9% | ||
| Q1 24 | -12.8% | -0.1% |
每股收益（稀释后）COSMNUS
| Q4 25 | $-0.33 | $0.27 | ||
| Q3 25 | $-0.17 | $0.34 | ||
| Q2 25 | $-0.10 | $0.43 | ||
| Q1 25 | $-0.03 | $2.14 | ||
| Q4 24 | $-0.46 | $-0.73 | ||
| Q3 24 | $-0.45 | $0.17 | ||
| Q2 24 | $-0.15 | $-2.38 | ||
| Q1 24 | $-0.11 | $-0.01 |
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 | $761.8K | $239.8M |
| 总债务越低越好 | $3.8M | — |
| 股东权益账面价值 | $18.4M | $805.2M |
| 总资产 | $65.5M | $1.4B |
| 负债/权益比越低杠杆越低 | 0.20× | — |
8季度趋势，按日历期对齐
现金及短期投资COSMNUS
| Q4 25 | $761.8K | $239.8M | ||
| Q3 25 | $922.6K | $253.0M | ||
| Q2 25 | $30.3K | $265.4M | ||
| Q1 25 | $25.3K | $213.6M | ||
| Q4 24 | $336.3K | $198.0M | ||
| Q3 24 | $22.8K | $237.8M | ||
| Q2 24 | $21.5K | $232.9M | ||
| Q1 24 | $21.3K | $221.2M |
总债务COSMNUS
| Q4 25 | $3.8M | — | ||
| Q3 25 | $5.4M | — | ||
| Q2 25 | $5.2M | — | ||
| Q1 25 | $4.9M | — | ||
| Q4 24 | $4.1M | — | ||
| Q3 24 | $4.3M | — | ||
| Q2 24 | $3.9M | — | ||
| Q1 24 | $4.1M | — |
股东权益COSMNUS
| Q4 25 | $18.4M | $805.2M | ||
| Q3 25 | $23.1M | $799.8M | ||
| Q2 25 | $26.2M | $787.8M | ||
| Q1 25 | $26.0M | $754.0M | ||
| Q4 24 | $24.5M | $651.5M | ||
| Q3 24 | $35.0M | $706.9M | ||
| Q2 24 | $32.1M | $686.2M | ||
| Q1 24 | $34.5M | $810.2M |
总资产COSMNUS
| Q4 25 | $65.5M | $1.4B | ||
| Q3 25 | $69.5M | $1.4B | ||
| Q2 25 | $61.8M | $1.4B | ||
| Q1 25 | $57.2M | $1.4B | ||
| Q4 24 | $54.3M | $1.5B | ||
| Q3 24 | $64.5M | $1.6B | ||
| Q2 24 | $60.8M | $1.6B | ||
| Q1 24 | $62.3M | $1.7B |
负债/权益比COSMNUS
| Q4 25 | 0.20× | — | ||
| Q3 25 | 0.23× | — | ||
| Q2 25 | 0.20× | — | ||
| Q1 25 | 0.19× | — | ||
| Q4 24 | 0.17× | — | ||
| Q3 24 | 0.12× | — | ||
| Q2 24 | 0.12× | — | ||
| Q1 24 | 0.12× | — |
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 | $-4.6M | $16.6M |
| 自由现金流经营现金流 - 资本支出 | $-4.6M | $5.9M |
| 自由现金流率自由现金流/营收 | -23.4% | 1.6% |
| 资本支出强度资本支出/营收 | 0.0% | 2.9% |
| 现金转化率经营现金流/净利润 | — | 1.15× |
| 过去12个月自由现金流最近4个季度 | $-8.5M | $46.0M |
8季度趋势，按日历期对齐
经营现金流COSMNUS
| Q4 25 | $-4.6M | $16.6M | ||
| Q3 25 | $-2.5M | $27.5M | ||
| Q2 25 | $-1.2M | $35.8M | ||
| Q1 25 | $-186.3K | $389.0K | ||
| Q4 24 | $-3.8M | $25.8M | ||
| Q3 24 | $739.8K | $31.4M | ||
| Q2 24 | $-1.2M | $51.2M | ||
| Q1 24 | $-3.4M | $3.3M |
自由现金流COSMNUS
| Q4 25 | $-4.6M | $5.9M | ||
| Q3 25 | $-2.5M | $17.6M | ||
| Q2 25 | $-1.2M | $35.8M | ||
| Q1 25 | $-198.8K | $-13.2M | ||
| Q4 24 | $-3.9M | $13.2M | ||
| Q3 24 | $511.0K | $22.8M | ||
| Q2 24 | $-1.2M | $43.1M | ||
| Q1 24 | $-3.5M | $-9.0M |
自由现金流率COSMNUS
| Q4 25 | -23.4% | 1.6% | ||
| Q3 25 | -14.4% | 4.8% | ||
| Q2 25 | -8.4% | 9.3% | ||
| Q1 25 | -1.5% | -3.6% | ||
| Q4 24 | -27.5% | 3.0% | ||
| Q3 24 | 4.1% | 5.3% | ||
| Q2 24 | -9.4% | 9.8% | ||
| Q1 24 | -24.0% | -2.1% |
资本支出强度COSMNUS
| Q4 25 | 0.0% | 2.9% | ||
| Q3 25 | 0.1% | 2.7% | ||
| Q2 25 | 0.2% | 0.0% | ||
| Q1 25 | 0.1% | 3.7% | ||
| Q4 24 | 0.5% | 2.8% | ||
| Q3 24 | 1.8% | 2.0% | ||
| Q2 24 | 0.3% | 1.9% | ||
| Q1 24 | 0.6% | 2.9% |
现金转化率COSMNUS
| Q4 25 | — | 1.15× | ||
| Q3 25 | — | 1.61× | ||
| Q2 25 | — | 1.69× | ||
| Q1 25 | — | 0.00× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 3.79× | ||
| 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
COSM
暂无分部数据
NUS
| Other | $161.9M | 44% |
| Mainland China Segment | $52.0M | 14% |
| Southeast Asia Pacific Segment | $50.5M | 14% |
| Europe And Africa Segment | $41.8M | 11% |
| Hong Kong Taiwan Segment | $29.6M | 8% |
| South Korea Segment | $28.4M | 8% |
| Rhyz Other Segment | $6.1M | 2% |
