vs
Copart（CPRT）与Knife River Corp（KNF）财务数据对比。点击上方公司名可切换其他公司
Copart的季度营收约是Knife River Corp的1.5倍（$1.2B vs $755.1M），Copart净利率更高（35.0% vs 4.2%，领先30.7%），Knife River Corp同比增速更快（14.9% vs 0.7%），Copart自由现金流更多（$427.2M vs $138.2M），过去两年Knife River Corp的营收复合增速更高（51.4% vs 6.4%）
Copart是一家跨国在线车辆拍卖及再营销服务提供商，服务保险、租车、车队、金融公司等各类汽车经销商，业务覆盖美国、加拿大、英国、德国等11个国家。总部位于美国得克萨斯州达拉斯，拥有200多处实体网点，运营总面积超1万英亩的车辆存放场地。
哥伦比亚河刀具工具公司（CRKT）是1994年成立的美国刀具企业，总部位于美国俄勒冈州图拉丁，主营各类刀具相关产品，目前由罗德·布雷默担任总裁兼销售主管，佩吉·布雷默担任财务主管。
CPRT vs KNF — 直观对比
营收规模更大
CPRT
是对方的1.5倍
$755.1M
营收增速更快
KNF
高出14.2%
0.7%
净利率更高
CPRT
高出30.7%
4.2%
自由现金流更多
CPRT
多$289.0M
$138.2M
两年增速更快
KNF
近两年复合增速
6.4%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.2B | $755.1M |
| 净利润 | $403.7M | $32.0M |
| 毛利率 | — | 19.2% |
| 营业利润率 | 37.3% | 8.6% |
| 净利率 | 35.0% | 4.2% |
| 营收同比 | 0.7% | 14.9% |
| 净利润同比 | 11.5% | 37.6% |
| 每股收益（稀释后） | $0.41 | $0.56 |
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CPRTKNF
| Q4 25 | $1.2B | $755.1M | ||
| Q3 25 | $1.1B | $1.2B | ||
| Q2 25 | $1.2B | $833.8M | ||
| Q1 25 | $1.2B | $353.5M | ||
| Q4 24 | $1.1B | $657.2M | ||
| Q3 24 | $1.1B | $1.1B | ||
| Q2 24 | $1.1B | $806.9M | ||
| Q1 24 | $1.0B | $329.6M |
净利润CPRTKNF
| Q4 25 | $403.7M | $32.0M | ||
| Q3 25 | $396.4M | $143.2M | ||
| Q2 25 | $406.6M | $50.6M | ||
| Q1 25 | $387.4M | $-68.7M | ||
| Q4 24 | $362.1M | $23.3M | ||
| Q3 24 | $322.6M | $148.1M | ||
| Q2 24 | $382.3M | $77.9M | ||
| Q1 24 | $325.6M | $-47.6M |
毛利率CPRTKNF
| Q4 25 | — | 19.2% | ||
| Q3 25 | — | 23.6% | ||
| Q2 25 | — | 18.9% | ||
| Q1 25 | — | -2.7% | ||
| Q4 24 | — | 17.4% | ||
| Q3 24 | — | 24.7% | ||
| Q2 24 | — | 21.8% | ||
| Q1 24 | — | 2.0% |
营业利润率CPRTKNF
| Q4 25 | 37.3% | 8.6% | ||
| Q3 25 | 36.7% | 17.9% | ||
| Q2 25 | 37.3% | 10.6% | ||
| Q1 25 | 36.6% | -23.4% | ||
| Q4 24 | 35.4% | 6.7% | ||
| Q3 24 | 33.6% | 18.9% | ||
| Q2 24 | 38.8% | 14.5% | ||
| Q1 24 | 37.2% | -16.3% |
净利率CPRTKNF
| Q4 25 | 35.0% | 4.2% | ||
| Q3 25 | 35.2% | 11.9% | ||
| Q2 25 | 33.6% | 6.1% | ||
| Q1 25 | 33.3% | -19.4% | ||
| Q4 24 | 31.6% | 3.5% | ||
| Q3 24 | 30.2% | 13.4% | ||
| Q2 24 | 33.9% | 9.7% | ||
| Q1 24 | 31.9% | -14.5% |
每股收益（稀释后）CPRTKNF
| Q4 25 | $0.41 | $0.56 | ||
| Q3 25 | $0.40 | $2.52 | ||
| Q2 25 | $0.42 | $0.89 | ||
| Q1 25 | $0.40 | $-1.21 | ||
| Q4 24 | $0.37 | $0.42 | ||
| Q3 24 | $0.34 | $2.60 | ||
| Q2 24 | $0.39 | $1.37 | ||
| Q1 24 | $0.33 | $-0.84 |
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 | — | $73.8M |
| 总债务越低越好 | — | $1.2B |
| 股东权益账面价值 | $9.6B | $1.6B |
| 总资产 | $10.6B | $3.7B |
| 负债/权益比越低杠杆越低 | — | 0.71× |
8季度趋势，按日历期对齐
现金及短期投资CPRTKNF
| Q4 25 | — | $73.8M | ||
| Q3 25 | — | $30.7M | ||
| Q2 25 | — | $26.6M | ||
| Q1 25 | — | $86.1M | ||
| Q4 24 | — | $236.8M | ||
| Q3 24 | — | $220.4M | ||
| Q2 24 | — | $15.5M | ||
| Q1 24 | — | $128.4M |
总债务CPRTKNF
| Q4 25 | — | $1.2B | ||
| Q3 25 | — | $1.2B | ||
| Q2 25 | — | $1.4B | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | — | $677.4M | ||
| Q3 24 | $0 | $678.5M | ||
| Q2 24 | $427.0K | $679.5M | ||
| Q1 24 | $453.0K | $680.6M |
股东权益CPRTKNF
| Q4 25 | $9.6B | $1.6B | ||
| Q3 25 | $9.2B | $1.6B | ||
| Q2 25 | $8.8B | $1.5B | ||
| Q1 25 | $8.3B | $1.4B | ||
| Q4 24 | $7.9B | $1.5B | ||
| Q3 24 | $7.5B | $1.4B | ||
| Q2 24 | $7.2B | $1.3B | ||
| Q1 24 | $6.8B | $1.2B |
总资产CPRTKNF
| Q4 25 | $10.6B | $3.7B | ||
| Q3 25 | $10.1B | $3.7B | ||
| Q2 25 | $9.7B | $3.6B | ||
| Q1 25 | $9.2B | $3.3B | ||
| Q4 24 | $8.9B | $2.9B | ||
| Q3 24 | $8.4B | $2.9B | ||
| Q2 24 | $8.0B | $2.7B | ||
| Q1 24 | $7.6B | $2.5B |
负债/权益比CPRTKNF
| Q4 25 | — | 0.71× | ||
| Q3 25 | — | 0.74× | ||
| Q2 25 | — | 0.93× | ||
| Q1 25 | — | 0.83× | ||
| Q4 24 | — | 0.46× | ||
| Q3 24 | 0.00× | 0.47× | ||
| Q2 24 | 0.00× | 0.52× | ||
| Q1 24 | 0.00× | 0.56× |
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 | $535.3M | $195.9M |
| 自由现金流经营现金流 - 资本支出 | $427.2M | $138.2M |
| 自由现金流率自由现金流/营收 | 37.0% | 18.3% |
| 资本支出强度资本支出/营收 | 9.4% | 7.6% |
| 现金转化率经营现金流/净利润 | 1.33× | 6.12× |
| 过去12个月自由现金流最近4个季度 | $1.4B | $-69.6M |
8季度趋势，按日历期对齐
经营现金流CPRTKNF
| Q4 25 | $535.3M | $195.9M | ||
| Q3 25 | $438.5M | $250.4M | ||
| Q2 25 | $700.9M | $-42.6M | ||
| Q1 25 | $178.1M | $-125.3M | ||
| Q4 24 | $482.3M | $172.4M | ||
| Q3 24 | $439.2M | $239.7M | ||
| Q2 24 | $496.3M | $-46.6M | ||
| Q1 24 | $161.8M | $-43.2M |
自由现金流CPRTKNF
| Q4 25 | $427.2M | $138.2M | ||
| Q3 25 | $350.8M | $188.7M | ||
| Q2 25 | $572.9M | $-196.2M | ||
| Q1 25 | $61.5M | $-200.2M | ||
| Q4 24 | $245.5M | $127.2M | ||
| Q3 24 | $301.3M | $216.1M | ||
| Q2 24 | $408.5M | $-106.5M | ||
| Q1 24 | $38.8M | $-86.9M |
自由现金流率CPRTKNF
| Q4 25 | 37.0% | 18.3% | ||
| Q3 25 | 31.2% | 15.7% | ||
| Q2 25 | 47.3% | -23.5% | ||
| Q1 25 | 5.3% | -56.6% | ||
| Q4 24 | 21.4% | 19.3% | ||
| Q3 24 | 28.2% | 19.6% | ||
| Q2 24 | 36.2% | -13.2% | ||
| Q1 24 | 3.8% | -26.4% |
资本支出强度CPRTKNF
| Q4 25 | 9.4% | 7.6% | ||
| Q3 25 | 7.8% | 5.1% | ||
| Q2 25 | 10.6% | 18.4% | ||
| Q1 25 | 10.0% | 21.2% | ||
| Q4 24 | 20.6% | 6.9% | ||
| Q3 24 | 12.9% | 2.1% | ||
| Q2 24 | 7.8% | 7.4% | ||
| Q1 24 | 12.1% | 13.3% |
现金转化率CPRTKNF
| Q4 25 | 1.33× | 6.12× | ||
| Q3 25 | 1.11× | 1.75× | ||
| Q2 25 | 1.72× | -0.84× | ||
| Q1 25 | 0.46× | — | ||
| Q4 24 | 1.33× | 7.41× | ||
| Q3 24 | 1.36× | 1.62× | ||
| Q2 24 | 1.30× | -0.60× | ||
| 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
CPRT
| Services | $952.1M | 82% |
| Other | $203.0M | 18% |
KNF
| Services | $347.2M | 46% |
| Ready Mix Concrete | $88.4M | 12% |
| Contracting Services Public Sector | $80.2M | 11% |
| Aggregates | $73.9M | 10% |
| Energy Services Segment | $56.2M | 7% |
| Liquid Asphalt | $49.1M | 7% |
| Other | $43.2M | 6% |
| Asphalt | $22.7M | 3% |
