vs
Diversified Energy Co（DEC）与ICU MEDICAL INC（ICUI）财务数据对比。点击上方公司名可切换其他公司
Diversified Energy Co的季度营收约是ICU MEDICAL INC的1.2倍（$666.5M vs $540.7M），Diversified Energy Co净利率更高（29.3% vs -2.9%，领先32.2%），Diversified Energy Co自由现金流更多（$280.0M vs $36.0M）
DTE能源是一家总部位于底特律的综合能源企业，在美国与加拿大开展能源相关业务的开发与运营。公司业务板块涵盖电力与燃气公用事业，其中电力业务为密歇根州220万客户服务，燃气业务则服务于该州130万客户。
ICU医疗是总部位于美国加利福尼亚州圣克莱门特的医疗科技企业，专注于研发预防血流感染、保护医护人员免受传染病或危险药物侵害的医疗产品，产品线覆盖静脉治疗用品、输液泵、无针血管通路设备、定制输液套装、危险药物密闭处理系统、传感导管以及无针封闭式血液采样系统等。
DEC vs ICUI — 直观对比
营收规模更大
DEC
是对方的1.2倍
$540.7M
净利率更高
DEC
高出32.2%
-2.9%
自由现金流更多
DEC
多$244.1M
$36.0M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $666.5M | $540.7M |
| 净利润 | $195.5M | $-15.7M |
| 毛利率 | — | 37.5% |
| 营业利润率 | 37.6% | 1.0% |
| 净利率 | 29.3% | -2.9% |
| 营收同比 | — | -14.1% |
| 净利润同比 | — | 34.0% |
| 每股收益（稀释后） | — | $-0.63 |
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DECICUI
| Q4 25 | $666.5M | $540.7M | ||
| Q3 25 | $499.8M | $537.0M | ||
| Q2 25 | $600.3M | $548.9M | ||
| Q1 25 | — | $604.7M | ||
| Q4 24 | — | $629.8M | ||
| Q3 24 | — | $589.1M | ||
| Q2 24 | — | $596.5M | ||
| Q1 24 | — | $566.7M |
净利润DECICUI
| Q4 25 | $195.5M | $-15.7M | ||
| Q3 25 | $171.1M | $-3.4M | ||
| Q2 25 | $297.7M | $35.3M | ||
| Q1 25 | — | $-15.5M | ||
| Q4 24 | — | $-23.8M | ||
| Q3 24 | — | $-33.0M | ||
| Q2 24 | — | $-21.4M | ||
| Q1 24 | — | $-39.5M |
毛利率DECICUI
| Q4 25 | — | 37.5% | ||
| Q3 25 | — | 37.4% | ||
| Q2 25 | 44.7% | 37.9% | ||
| Q1 25 | — | 34.7% | ||
| Q4 24 | — | 36.1% | ||
| Q3 24 | — | 34.8% | ||
| Q2 24 | — | 34.8% | ||
| Q1 24 | — | 32.7% |
营业利润率DECICUI
| Q4 25 | 37.6% | 1.0% | ||
| Q3 25 | 36.2% | 2.6% | ||
| Q2 25 | 48.5% | 1.9% | ||
| Q1 25 | — | 2.1% | ||
| Q4 24 | — | 6.0% | ||
| Q3 24 | — | 1.4% | ||
| Q2 24 | — | 1.3% | ||
| Q1 24 | — | -1.9% |
净利率DECICUI
| Q4 25 | 29.3% | -2.9% | ||
| Q3 25 | 34.2% | -0.6% | ||
| Q2 25 | 49.6% | 6.4% | ||
| Q1 25 | — | -2.6% | ||
| Q4 24 | — | -3.8% | ||
| Q3 24 | — | -5.6% | ||
| Q2 24 | — | -3.6% | ||
| Q1 24 | — | -7.0% |
每股收益（稀释后）DECICUI
| Q4 25 | — | $-0.63 | ||
| Q3 25 | $2.14 | $-0.14 | ||
| Q2 25 | $3.67 | $1.43 | ||
| Q1 25 | — | $-0.63 | ||
| Q4 24 | — | $-0.97 | ||
| Q3 24 | — | $-1.35 | ||
| Q2 24 | — | $-0.88 | ||
| Q1 24 | — | $-1.63 |
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 | $29.7M | — |
| 总债务越低越好 | $2.7B | — |
| 股东权益账面价值 | $984.1M | $2.1B |
| 总资产 | $6.2B | $4.1B |
| 负债/权益比越低杠杆越低 | 2.76× | — |
8季度趋势，按日历期对齐
现金及短期投资DECICUI
| Q4 25 | $29.7M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | $23.7M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $308.6M | ||
| Q3 24 | — | $312.5M | ||
| Q2 24 | — | $302.6M | ||
| Q1 24 | — | $251.4M |
总债务DECICUI
| Q4 25 | $2.7B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益DECICUI
| Q4 25 | $984.1M | $2.1B | ||
| Q3 25 | — | $2.1B | ||
| Q2 25 | $727.7M | $2.1B | ||
| Q1 25 | — | $2.0B | ||
| Q4 24 | — | $2.0B | ||
| Q3 24 | — | $2.0B | ||
| Q2 24 | — | $2.0B | ||
| Q1 24 | — | $2.1B |
总资产DECICUI
| Q4 25 | $6.2B | $4.1B | ||
| Q3 25 | — | $4.1B | ||
| Q2 25 | $5.7B | $4.1B | ||
| Q1 25 | — | $4.2B | ||
| Q4 24 | — | $4.2B | ||
| Q3 24 | — | $4.3B | ||
| Q2 24 | — | $4.3B | ||
| Q1 24 | — | $4.3B |
负债/权益比DECICUI
| Q4 25 | 2.76× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $464.6M | $60.6M |
| 自由现金流经营现金流 - 资本支出 | $280.0M | $36.0M |
| 自由现金流率自由现金流/营收 | 42.0% | 6.6% |
| 资本支出强度资本支出/营收 | 27.7% | 4.6% |
| 现金转化率经营现金流/净利润 | 2.38× | — |
| 过去12个月自由现金流最近4个季度 | — | $91.8M |
8季度趋势，按日历期对齐
经营现金流DECICUI
| Q4 25 | $464.6M | $60.6M | ||
| Q3 25 | — | $56.7M | ||
| Q2 25 | $264.1M | $11.2M | ||
| Q1 25 | — | $51.3M | ||
| Q4 24 | — | $40.2M | ||
| Q3 24 | — | $36.1M | ||
| Q2 24 | — | $82.0M | ||
| Q1 24 | — | $45.8M |
自由现金流DECICUI
| Q4 25 | $280.0M | $36.0M | ||
| Q3 25 | — | $27.6M | ||
| Q2 25 | — | $-8.5M | ||
| Q1 25 | — | $36.7M | ||
| Q4 24 | — | $16.1M | ||
| Q3 24 | — | $16.2M | ||
| Q2 24 | — | $62.5M | ||
| Q1 24 | — | $29.9M |
自由现金流率DECICUI
| Q4 25 | 42.0% | 6.6% | ||
| Q3 25 | — | 5.1% | ||
| Q2 25 | — | -1.5% | ||
| Q1 25 | — | 6.1% | ||
| Q4 24 | — | 2.6% | ||
| Q3 24 | — | 2.7% | ||
| Q2 24 | — | 10.5% | ||
| Q1 24 | — | 5.3% |
资本支出强度DECICUI
| Q4 25 | 27.7% | 4.6% | ||
| Q3 25 | — | 5.4% | ||
| Q2 25 | — | 3.6% | ||
| Q1 25 | — | 2.4% | ||
| Q4 24 | — | 3.8% | ||
| Q3 24 | — | 3.4% | ||
| Q2 24 | — | 3.3% | ||
| Q1 24 | — | 2.8% |
现金转化率DECICUI
| Q4 25 | 2.38× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 0.89× | 0.32× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| 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
DEC
暂无分部数据
ICUI
| Infusion Consumables | $284.7M | 53% |
| Infusion Systems | $176.3M | 33% |
| Vital Care | $79.7M | 15% |
