vs
Diversified Energy Co（DEC）与PINTEREST, INC.（PINS）财务数据对比。点击上方公司名可切换其他公司
PINTEREST, INC.的季度营收约是Diversified Energy Co的2.0倍（$1.3B vs $666.5M），Diversified Energy Co净利率更高（29.3% vs 21.0%，领先8.3%），PINTEREST, INC.自由现金流更多（$380.4M vs $280.0M）
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。
Pinterest是美国社交媒体服务商，主打数字图板形式的信息发布与发现功能，用户可通过图片分享获取食谱、家居、穿搭、创意灵感等多元内容。公司由本·西尔伯曼、保罗·夏拉、埃文·夏普联合创立，总部位于旧金山。
DEC vs PINS — 直观对比
营收规模更大
PINS
是对方的2.0倍
$666.5M
净利率更高
DEC
高出8.3%
21.0%
自由现金流更多
PINS
多$100.3M
$280.0M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $666.5M | $1.3B |
| 净利润 | $195.5M | $277.1M |
| 毛利率 | — | 82.8% |
| 营业利润率 | 37.6% | 22.8% |
| 净利率 | 29.3% | 21.0% |
| 营收同比 | — | 14.3% |
| 净利润同比 | — | -85.0% |
| 每股收益（稀释后） | — | $0.41 |
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DECPINS
| Q4 25 | $666.5M | $1.3B | ||
| Q3 25 | $499.8M | $1.0B | ||
| Q2 25 | $600.3M | $998.2M | ||
| Q1 25 | — | $855.0M | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | — | $898.4M | ||
| Q2 24 | — | $853.7M | ||
| Q1 24 | — | $740.0M |
净利润DECPINS
| Q4 25 | $195.5M | $277.1M | ||
| Q3 25 | $171.1M | $92.1M | ||
| Q2 25 | $297.7M | $38.8M | ||
| Q1 25 | — | $8.9M | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | — | $30.6M | ||
| Q2 24 | — | $8.9M | ||
| Q1 24 | — | $-24.8M |
毛利率DECPINS
| Q4 25 | — | 82.8% | ||
| Q3 25 | — | 79.8% | ||
| Q2 25 | 44.7% | 79.7% | ||
| Q1 25 | — | 76.7% | ||
| Q4 24 | — | 82.9% | ||
| Q3 24 | — | 79.1% | ||
| Q2 24 | — | 78.3% | ||
| Q1 24 | — | 75.5% |
营业利润率DECPINS
| Q4 25 | 37.6% | 22.8% | ||
| Q3 25 | 36.2% | 5.6% | ||
| Q2 25 | 48.5% | -0.4% | ||
| Q1 25 | — | -4.1% | ||
| Q4 24 | — | 22.7% | ||
| Q3 24 | — | -0.7% | ||
| Q2 24 | — | -2.5% | ||
| Q1 24 | — | -7.4% |
净利率DECPINS
| Q4 25 | 29.3% | 21.0% | ||
| Q3 25 | 34.2% | 8.8% | ||
| Q2 25 | 49.6% | 3.9% | ||
| Q1 25 | — | 1.0% | ||
| Q4 24 | — | 160.1% | ||
| Q3 24 | — | 3.4% | ||
| Q2 24 | — | 1.0% | ||
| Q1 24 | — | -3.4% |
每股收益（稀释后）DECPINS
| Q4 25 | — | $0.41 | ||
| Q3 25 | $2.14 | $0.13 | ||
| Q2 25 | $3.67 | $0.06 | ||
| Q1 25 | — | $0.01 | ||
| Q4 24 | — | $2.66 | ||
| Q3 24 | — | $0.04 | ||
| Q2 24 | — | $0.01 | ||
| Q1 24 | — | $-0.04 |
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 | $969.3M |
| 总债务越低越好 | $2.7B | — |
| 股东权益账面价值 | $984.1M | $4.7B |
| 总资产 | $6.2B | $5.5B |
| 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DECPINS
| Q4 25 | $29.7M | $969.3M | ||
| Q3 25 | — | $1.1B | ||
| Q2 25 | $23.7M | $1.2B | ||
| Q1 25 | — | $1.3B | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | — | $1.0B | ||
| Q2 24 | — | $1.4B | ||
| Q1 24 | — | $1.6B |
总债务DECPINS
| Q4 25 | $2.7B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益DECPINS
| Q4 25 | $984.1M | $4.7B | ||
| Q3 25 | — | $4.8B | ||
| Q2 25 | $727.7M | $4.8B | ||
| Q1 25 | — | $4.7B | ||
| Q4 24 | — | $4.8B | ||
| Q3 24 | — | $2.9B | ||
| Q2 24 | — | $3.2B | ||
| Q1 24 | — | $3.1B |
总资产DECPINS
| Q4 25 | $6.2B | $5.5B | ||
| Q3 25 | — | $5.5B | ||
| Q2 25 | $5.7B | $5.4B | ||
| Q1 25 | — | $5.3B | ||
| Q4 24 | — | $5.3B | ||
| Q3 24 | — | $3.5B | ||
| Q2 24 | — | $3.7B | ||
| Q1 24 | — | $3.7B |
负债/权益比DECPINS
| 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 | $391.2M |
| 自由现金流经营现金流 - 资本支出 | $280.0M | $380.4M |
| 自由现金流率自由现金流/营收 | 42.0% | 28.8% |
| 资本支出强度资本支出/营收 | 27.7% | 0.8% |
| 现金转化率经营现金流/净利润 | 2.38× | 1.41× |
| 过去12个月自由现金流最近4个季度 | — | $1.3B |
8季度趋势，按日历期对齐
经营现金流DECPINS
| Q4 25 | $464.6M | $391.2M | ||
| Q3 25 | — | $321.7M | ||
| Q2 25 | $264.1M | $207.7M | ||
| Q1 25 | — | $363.7M | ||
| Q4 24 | — | $254.0M | ||
| Q3 24 | — | $248.0M | ||
| Q2 24 | — | $106.4M | ||
| Q1 24 | — | $356.1M |
自由现金流DECPINS
| Q4 25 | $280.0M | $380.4M | ||
| Q3 25 | — | $318.4M | ||
| Q2 25 | — | $196.7M | ||
| Q1 25 | — | $356.4M | ||
| Q4 24 | — | $250.2M | ||
| Q3 24 | — | $244.1M | ||
| Q2 24 | — | $101.6M | ||
| Q1 24 | — | $344.0M |
自由现金流率DECPINS
| Q4 25 | 42.0% | 28.8% | ||
| Q3 25 | — | 30.3% | ||
| Q2 25 | — | 19.7% | ||
| Q1 25 | — | 41.7% | ||
| Q4 24 | — | 21.7% | ||
| Q3 24 | — | 27.2% | ||
| Q2 24 | — | 11.9% | ||
| Q1 24 | — | 46.5% |
资本支出强度DECPINS
| Q4 25 | 27.7% | 0.8% | ||
| Q3 25 | — | 0.3% | ||
| Q2 25 | — | 1.1% | ||
| Q1 25 | — | 0.9% | ||
| Q4 24 | — | 0.3% | ||
| Q3 24 | — | 0.4% | ||
| Q2 24 | — | 0.6% | ||
| Q1 24 | — | 1.6% |
现金转化率DECPINS
| Q4 25 | 2.38× | 1.41× | ||
| Q3 25 | — | 3.49× | ||
| Q2 25 | 0.89× | 5.36× | ||
| Q1 25 | — | 40.77× | ||
| Q4 24 | — | 0.14× | ||
| Q3 24 | — | 8.12× | ||
| Q2 24 | — | 11.98× | ||
| 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
PINS
| United States And Canada | $944.3M | 72% |
| Other | $375.0M | 28% |
