vs
Diversified Energy Co（DEC）与Stride, Inc.（LRN）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Stride, Inc.的1.1倍（$666.5M vs $629.9M），Diversified Energy Co净利率更高（29.3% vs 14.1%，领先15.3%）
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。
Stride, Inc.是一家营利性教育机构，主营在线及混合式教育项目。作为教育管理机构，其为K12阶段公立学校学生提供替代传统线下教学的在线教育方案，同时也开设职业学习课程。截至2012年，这家上市企业是全球招生规模最大的教育管理机构。
DEC vs LRN — 直观对比
营收规模更大
DEC
是对方的1.1倍
$629.9M
净利率更高
DEC
高出15.3%
14.1%
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $666.5M | $629.9M |
| 净利润 | $195.5M | $88.5M |
| 毛利率 | — | — |
| 营业利润率 | 37.6% | 20.5% |
| 净利率 | 29.3% | 14.1% |
| 营收同比 | — | 2.7% |
| 净利润同比 | — | 8.5% |
| 每股收益（稀释后） | — | $1.93 |
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DECLRN
| Q3 26 | — | $629.9M | ||
| Q4 25 | $666.5M | $631.3M | ||
| Q3 25 | $499.8M | $620.9M | ||
| Q2 25 | $600.3M | $653.6M | ||
| Q1 25 | — | $613.4M | ||
| Q4 24 | — | $587.2M | ||
| Q3 24 | — | $551.1M |
净利润DECLRN
| Q3 26 | — | $88.5M | ||
| Q4 25 | $195.5M | $99.5M | ||
| Q3 25 | $171.1M | $68.8M | ||
| Q2 25 | $297.7M | $51.3M | ||
| Q1 25 | — | $99.3M | ||
| Q4 24 | — | $96.4M | ||
| Q3 24 | — | $40.9M |
毛利率DECLRN
| Q3 26 | — | — | ||
| Q4 25 | — | 41.1% | ||
| Q3 25 | — | 39.0% | ||
| Q2 25 | 44.7% | 36.6% | ||
| Q1 25 | — | 40.6% | ||
| Q4 24 | — | 40.8% | ||
| Q3 24 | — | 39.2% |
营业利润率DECLRN
| Q3 26 | — | 20.5% | ||
| Q4 25 | 37.6% | 23.3% | ||
| Q3 25 | 36.2% | 11.1% | ||
| Q2 25 | 48.5% | 8.7% | ||
| Q1 25 | — | 21.3% | ||
| Q4 24 | — | 21.3% | ||
| Q3 24 | — | 8.6% |
净利率DECLRN
| Q3 26 | — | 14.1% | ||
| Q4 25 | 29.3% | 15.8% | ||
| Q3 25 | 34.2% | 11.1% | ||
| Q2 25 | 49.6% | 7.9% | ||
| Q1 25 | — | 16.2% | ||
| Q4 24 | — | 16.4% | ||
| Q3 24 | — | 7.4% |
每股收益（稀释后）DECLRN
| Q3 26 | — | $1.93 | ||
| Q4 25 | — | $2.12 | ||
| Q3 25 | $2.14 | $1.40 | ||
| Q2 25 | $3.67 | $0.96 | ||
| Q1 25 | — | $2.02 | ||
| Q4 24 | — | $2.03 | ||
| Q3 24 | — | $0.94 |
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 | $614.0M |
| 总债务越低越好 | $2.7B | $417.6M |
| 股东权益账面价值 | $984.1M | $1.6B |
| 总资产 | $6.2B | $2.4B |
| 负债/权益比越低杠杆越低 | 2.76× | 0.25× |
8季度趋势，按日历期对齐
现金及短期投资DECLRN
| Q3 26 | — | $614.0M | ||
| Q4 25 | $29.7M | $625.7M | ||
| Q3 25 | — | $715.1M | ||
| Q2 25 | $23.7M | $985.3M | ||
| Q1 25 | — | $723.7M | ||
| Q4 24 | — | $717.5M | ||
| Q3 24 | — | $522.2M |
总债务DECLRN
| Q3 26 | — | $417.6M | ||
| Q4 25 | $2.7B | $417.2M | ||
| Q3 25 | — | $416.8M | ||
| Q2 25 | — | $416.3M | ||
| Q1 25 | — | $415.9M | ||
| Q4 24 | — | $415.5M | ||
| Q3 24 | — | $415.1M |
股东权益DECLRN
| Q3 26 | — | $1.6B | ||
| Q4 25 | $984.1M | $1.5B | ||
| Q3 25 | — | $1.5B | ||
| Q2 25 | $727.7M | $1.5B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | — | $1.2B |
总资产DECLRN
| Q3 26 | — | $2.4B | ||
| Q4 25 | $6.2B | $2.3B | ||
| Q3 25 | — | $2.3B | ||
| Q2 25 | $5.7B | $2.3B | ||
| Q1 25 | — | $2.2B | ||
| Q4 24 | — | $2.1B | ||
| Q3 24 | — | $2.0B |
负债/权益比DECLRN
| Q3 26 | — | 0.25× | ||
| Q4 25 | 2.76× | 0.27× | ||
| Q3 25 | — | 0.27× | ||
| Q2 25 | — | 0.28× | ||
| Q1 25 | — | 0.29× | ||
| Q4 24 | — | 0.32× | ||
| Q3 24 | — | 0.34× |
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 | $117.0M |
| 自由现金流经营现金流 - 资本支出 | $280.0M | — |
| 自由现金流率自由现金流/营收 | 42.0% | — |
| 资本支出强度资本支出/营收 | 27.7% | — |
| 现金转化率经营现金流/净利润 | 2.38× | 1.32× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流DECLRN
| Q3 26 | — | $117.0M | ||
| Q4 25 | $464.6M | $91.8M | ||
| Q3 25 | — | $-195.8M | ||
| Q2 25 | $264.1M | $298.3M | ||
| Q1 25 | — | $53.1M | ||
| Q4 24 | — | $223.4M | ||
| Q3 24 | — | $-142.0M |
自由现金流DECLRN
| Q3 26 | — | — | ||
| Q4 25 | $280.0M | $91.6M | ||
| Q3 25 | — | $-196.1M | ||
| Q2 25 | — | $297.9M | ||
| Q1 25 | — | $52.9M | ||
| Q4 24 | — | $222.9M | ||
| Q3 24 | — | $-142.7M |
自由现金流率DECLRN
| Q3 26 | — | — | ||
| Q4 25 | 42.0% | 14.5% | ||
| Q3 25 | — | -31.6% | ||
| Q2 25 | — | 45.6% | ||
| Q1 25 | — | 8.6% | ||
| Q4 24 | — | 38.0% | ||
| Q3 24 | — | -25.9% |
资本支出强度DECLRN
| Q3 26 | — | — | ||
| Q4 25 | 27.7% | 0.0% | ||
| Q3 25 | — | 0.0% | ||
| Q2 25 | — | 0.1% | ||
| Q1 25 | — | 0.0% | ||
| Q4 24 | — | 0.1% | ||
| Q3 24 | — | 0.1% |
现金转化率DECLRN
| Q3 26 | — | 1.32× | ||
| Q4 25 | 2.38× | 0.92× | ||
| Q3 25 | — | -2.85× | ||
| Q2 25 | 0.89× | 5.81× | ||
| Q1 25 | — | 0.53× | ||
| Q4 24 | — | 2.32× | ||
| Q3 24 | — | -3.47× |
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
LRN
| General Education | $357.5M | 57% |
| Middle - High School | $259.5M | 41% |
| Adult | $12.9M | 2% |
