vs
Circle Internet Group, Inc.（CRCL）与MSA Safety Inc（MSA）财务数据对比。点击上方公司名可切换其他公司
Circle Internet Group, Inc.的季度营收约是MSA Safety Inc的1.4倍（$739.8M vs $510.9M），Circle Internet Group, Inc.净利率更高（29.0% vs 17.0%，领先12.0%），Circle Internet Group, Inc.同比增速更快（5113.5% vs 2.2%），MSA Safety Inc自由现金流更多（$106.0M vs $-14.7M）
Circle是2013年由杰里米·阿莱尔与肖恩·内维尔联合创立的支付科技企业，目前总部位于美国纽约，核心业务覆盖稳定币发行，推出了锚定美元的USDC、锚定欧元的EURC两款稳定币，同时还发行有代币化货币市场基金产品USYC。
MSA安全是美国专业安全设备生产供应商，面向建筑、军事、消防、化工、油气等存在高危作业场景的多个行业提供安全防护产品及解决方案，总部位于美国匹兹堡近郊的克兰伯里。
CRCL vs MSA — 直观对比
营收规模更大
CRCL
是对方的1.4倍
$510.9M
营收增速更快
CRCL
高出5111.3%
2.2%
净利率更高
CRCL
高出12.0%
17.0%
自由现金流更多
MSA
多$120.8M
$-14.7M
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $739.8M | $510.9M |
| 净利润 | $214.4M | $86.9M |
| 毛利率 | — | 46.9% |
| 营业利润率 | 11.0% | 22.3% |
| 净利率 | 29.0% | 17.0% |
| 营收同比 | 5113.5% | 2.2% |
| 净利润同比 | 202.0% | -1.2% |
| 每股收益（稀释后） | $0.64 | $2.22 |
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CRCLMSA
| Q4 25 | — | $510.9M | ||
| Q3 25 | $739.8M | $468.4M | ||
| Q2 25 | $658.1M | $474.1M | ||
| Q1 25 | — | $421.3M | ||
| Q4 24 | — | $499.7M | ||
| Q3 24 | — | $432.7M | ||
| Q2 24 | $6.8M | $462.5M | ||
| Q1 24 | — | $413.3M |
净利润CRCLMSA
| Q4 25 | — | $86.9M | ||
| Q3 25 | $214.4M | $69.6M | ||
| Q2 25 | $-482.1M | $62.8M | ||
| Q1 25 | — | $59.6M | ||
| Q4 24 | — | $87.9M | ||
| Q3 24 | — | $66.6M | ||
| Q2 24 | $32.9M | $72.2M | ||
| Q1 24 | — | $58.1M |
毛利率CRCLMSA
| Q4 25 | — | 46.9% | ||
| Q3 25 | — | 46.5% | ||
| Q2 25 | — | 46.6% | ||
| Q1 25 | — | 45.9% | ||
| Q4 24 | — | 46.9% | ||
| Q3 24 | — | 47.9% | ||
| Q2 24 | — | 48.2% | ||
| Q1 24 | — | 47.3% |
营业利润率CRCLMSA
| Q4 25 | — | 22.3% | ||
| Q3 25 | 11.0% | 20.1% | ||
| Q2 25 | -49.5% | 18.1% | ||
| Q1 25 | — | 18.5% | ||
| Q4 24 | — | 23.5% | ||
| Q3 24 | — | 21.1% | ||
| Q2 24 | — | 21.6% | ||
| Q1 24 | — | 19.4% |
净利率CRCLMSA
| Q4 25 | — | 17.0% | ||
| Q3 25 | 29.0% | 14.9% | ||
| Q2 25 | -73.3% | 13.2% | ||
| Q1 25 | — | 14.1% | ||
| Q4 24 | — | 17.6% | ||
| Q3 24 | — | 15.4% | ||
| Q2 24 | 486.5% | 15.6% | ||
| Q1 24 | — | 14.1% |
每股收益（稀释后）CRCLMSA
| Q4 25 | — | $2.22 | ||
| Q3 25 | $0.64 | $1.77 | ||
| Q2 25 | $-4.48 | $1.59 | ||
| Q1 25 | — | $1.51 | ||
| Q4 24 | — | $2.22 | ||
| Q3 24 | — | $1.69 | ||
| Q2 24 | $0.00 | $1.83 | ||
| Q1 24 | — | $1.47 |
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 | $1.3B | $165.1M |
| 总债务越低越好 | — | $580.9M |
| 股东权益账面价值 | $3.0B | $1.4B |
| 总资产 | $76.8B | $2.6B |
| 负债/权益比越低杠杆越低 | — | 0.42× |
8季度趋势，按日历期对齐
现金及短期投资CRCLMSA
| Q4 25 | — | $165.1M | ||
| Q3 25 | $1.3B | $170.0M | ||
| Q2 25 | $1.1B | $147.0M | ||
| Q1 25 | — | $170.6M | ||
| Q4 24 | — | $164.6M | ||
| Q3 24 | — | $154.4M | ||
| Q2 24 | $457.5M | $146.8M | ||
| Q1 24 | — | $148.3M |
总债务CRCLMSA
| Q4 25 | — | $580.9M | ||
| Q3 25 | — | $628.6M | ||
| Q2 25 | — | $679.3M | ||
| Q1 25 | — | $502.1M | ||
| Q4 24 | — | $508.0M | ||
| Q3 24 | — | $554.7M | ||
| Q2 24 | — | $588.2M | ||
| Q1 24 | — | $596.2M |
股东权益CRCLMSA
| Q4 25 | — | $1.4B | ||
| Q3 25 | $3.0B | $1.3B | ||
| Q2 25 | $2.4B | $1.3B | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | — | $1.1B | ||
| Q2 24 | $460.9M | $1.0B | ||
| Q1 24 | — | $994.8M |
总资产CRCLMSA
| Q4 25 | — | $2.6B | ||
| Q3 25 | $76.8B | $2.6B | ||
| Q2 25 | $64.2B | $2.6B | ||
| Q1 25 | — | $2.2B | ||
| Q4 24 | — | $2.2B | ||
| Q3 24 | — | $2.2B | ||
| Q2 24 | — | $2.2B | ||
| Q1 24 | — | $2.2B |
负债/权益比CRCLMSA
| Q4 25 | — | 0.42× | ||
| Q3 25 | — | 0.48× | ||
| Q2 25 | — | 0.54× | ||
| Q1 25 | — | 0.42× | ||
| Q4 24 | — | 0.44× | ||
| Q3 24 | — | 0.51× | ||
| Q2 24 | — | 0.57× | ||
| Q1 24 | — | 0.60× |
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 | $-10.7M | $122.4M |
| 自由现金流经营现金流 - 资本支出 | $-14.7M | $106.0M |
| 自由现金流率自由现金流/营收 | -2.0% | 20.8% |
| 资本支出强度资本支出/营收 | 0.5% | 3.2% |
| 现金转化率经营现金流/净利润 | -0.05× | 1.41× |
| 过去12个月自由现金流最近4个季度 | — | $295.4M |
8季度趋势，按日历期对齐
经营现金流CRCLMSA
| Q4 25 | — | $122.4M | ||
| Q3 25 | $-10.7M | $112.5M | ||
| Q2 25 | $303.7M | $67.2M | ||
| Q1 25 | — | $61.8M | ||
| Q4 24 | — | $107.9M | ||
| Q3 24 | — | $84.3M | ||
| Q2 24 | — | $53.3M | ||
| Q1 24 | — | $50.9M |
自由现金流CRCLMSA
| Q4 25 | — | $106.0M | ||
| Q3 25 | $-14.7M | $100.5M | ||
| Q2 25 | $296.3M | $37.9M | ||
| Q1 25 | — | $51.0M | ||
| Q4 24 | — | $93.5M | ||
| Q3 24 | — | $70.1M | ||
| Q2 24 | — | $39.0M | ||
| Q1 24 | — | $39.7M |
自由现金流率CRCLMSA
| Q4 25 | — | 20.8% | ||
| Q3 25 | -2.0% | 21.4% | ||
| Q2 25 | 45.0% | 8.0% | ||
| Q1 25 | — | 12.1% | ||
| Q4 24 | — | 18.7% | ||
| Q3 24 | — | 16.2% | ||
| Q2 24 | — | 8.4% | ||
| Q1 24 | — | 9.6% |
资本支出强度CRCLMSA
| Q4 25 | — | 3.2% | ||
| Q3 25 | 0.5% | 2.6% | ||
| Q2 25 | 1.1% | 6.2% | ||
| Q1 25 | — | 2.6% | ||
| Q4 24 | — | 2.9% | ||
| Q3 24 | — | 3.3% | ||
| Q2 24 | — | 3.1% | ||
| Q1 24 | — | 2.7% |
现金转化率CRCLMSA
| Q4 25 | — | 1.41× | ||
| Q3 25 | -0.05× | 1.62× | ||
| Q2 25 | — | 1.07× | ||
| Q1 25 | — | 1.04× | ||
| Q4 24 | — | 1.23× | ||
| Q3 24 | — | 1.27× | ||
| Q2 24 | — | 0.74× | ||
| Q1 24 | — | 0.88× |
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
CRCL
暂无分部数据
MSA
| Americas Segment | $335.2M | 66% |
| International Segment | $175.7M | 34% |
