vs
Diversified Energy Co（DEC）与SSR MINING INC.（SSRM）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SSR MINING INC.的1.3倍（$666.5M vs $521.7M），SSR MINING INC.净利率更高（34.8% vs 29.3%，领先5.5%），Diversified Energy Co自由现金流更多（$280.0M vs $106.4M）
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。
SSR Mining Inc.（前身为白银标准资源公司）总部位于美国科罗拉多州丹佛，主营金、银、铜、铅、锌矿产开采，拥有阿根廷最大的银矿，同时在美洲全境及土耳其开展矿产勘探业务。2020年与阿拉瑟黄金合并后迁至丹佛，现任总裁兼首席执行官为罗德尼·P·安塔尔。
DEC vs SSRM — 直观对比
营收规模更大
DEC
是对方的1.3倍
$521.7M
净利率更高
SSRM
高出5.5%
29.3%
自由现金流更多
DEC
多$173.7M
$106.4M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $666.5M | $521.7M |
| 净利润 | $195.5M | $181.5M |
| 毛利率 | — | — |
| 营业利润率 | 37.6% | 38.8% |
| 净利率 | 29.3% | 34.8% |
| 营收同比 | — | 61.4% |
| 净利润同比 | — | 3166.6% |
| 每股收益（稀释后） | — | $0.84 |
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DECSSRM
| Q4 25 | $666.5M | $521.7M | ||
| Q3 25 | $499.8M | $385.8M | ||
| Q2 25 | $600.3M | $405.5M | ||
| Q1 25 | — | $316.6M | ||
| Q4 24 | — | $323.2M | ||
| Q3 24 | — | $257.4M | ||
| Q2 24 | — | $184.8M | ||
| Q1 24 | — | $230.2M |
净利润DECSSRM
| Q4 25 | $195.5M | $181.5M | ||
| Q3 25 | $171.1M | $65.4M | ||
| Q2 25 | $297.7M | $90.1M | ||
| Q1 25 | — | $58.8M | ||
| Q4 24 | — | $5.6M | ||
| Q3 24 | — | $10.6M | ||
| Q2 24 | — | $9.7M | ||
| Q1 24 | — | $-287.1M |
毛利率DECSSRM
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 44.7% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率DECSSRM
| Q4 25 | 37.6% | 38.8% | ||
| Q3 25 | 36.2% | 21.6% | ||
| Q2 25 | 48.5% | 26.9% | ||
| Q1 25 | — | 21.1% | ||
| Q4 24 | — | 10.6% | ||
| Q3 24 | — | 3.5% | ||
| Q2 24 | — | 5.8% | ||
| Q1 24 | — | -163.5% |
净利率DECSSRM
| Q4 25 | 29.3% | 34.8% | ||
| Q3 25 | 34.2% | 17.0% | ||
| Q2 25 | 49.6% | 22.2% | ||
| Q1 25 | — | 18.6% | ||
| Q4 24 | — | 1.7% | ||
| Q3 24 | — | 4.1% | ||
| Q2 24 | — | 5.2% | ||
| Q1 24 | — | -124.7% |
每股收益（稀释后）DECSSRM
| Q4 25 | — | $0.84 | ||
| Q3 25 | $2.14 | $0.31 | ||
| Q2 25 | $3.67 | $0.42 | ||
| Q1 25 | — | $0.28 | ||
| Q4 24 | — | $0.03 | ||
| Q3 24 | — | $0.05 | ||
| Q2 24 | — | $0.05 | ||
| Q1 24 | — | $-1.42 |
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 | $575.6M |
| 总债务越低越好 | $2.7B | — |
| 股东权益账面价值 | $984.1M | $3.5B |
| 总资产 | $6.2B | $6.1B |
| 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DECSSRM
| Q4 25 | $29.7M | $575.6M | ||
| Q3 25 | — | $445.4M | ||
| Q2 25 | $23.7M | $438.5M | ||
| Q1 25 | — | $341.3M | ||
| Q4 24 | — | $417.3M | ||
| Q3 24 | — | $365.8M | ||
| Q2 24 | — | $384.4M | ||
| Q1 24 | — | $492.0M |
总债务DECSSRM
| Q4 25 | $2.7B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $228.6M | ||
| Q3 24 | — | $228.3M | ||
| Q2 24 | — | $228.0M | ||
| Q1 24 | — | $228.7M |
股东权益DECSSRM
| Q4 25 | $984.1M | $3.5B | ||
| Q3 25 | — | $3.3B | ||
| Q2 25 | $727.7M | $3.3B | ||
| Q1 25 | — | $3.2B | ||
| Q4 24 | — | $3.1B | ||
| Q3 24 | — | $3.1B | ||
| Q2 24 | — | $3.1B | ||
| Q1 24 | — | $3.1B |
总资产DECSSRM
| Q4 25 | $6.2B | $6.1B | ||
| Q3 25 | — | $5.9B | ||
| Q2 25 | $5.7B | $5.8B | ||
| Q1 25 | — | $5.6B | ||
| Q4 24 | — | $5.2B | ||
| Q3 24 | — | $5.1B | ||
| Q2 24 | — | $5.2B | ||
| Q1 24 | — | $5.3B |
负债/权益比DECSSRM
| Q4 25 | 2.76× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.07× | ||
| Q3 24 | — | 0.07× | ||
| Q2 24 | — | 0.07× | ||
| Q1 24 | — | 0.07× |
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 | $172.1M |
| 自由现金流经营现金流 - 资本支出 | $280.0M | $106.4M |
| 自由现金流率自由现金流/营收 | 42.0% | 20.4% |
| 资本支出强度资本支出/营收 | 27.7% | 12.6% |
| 现金转化率经营现金流/净利润 | 2.38× | 0.95× |
| 过去12个月自由现金流最近4个季度 | — | $241.6M |
8季度趋势，按日历期对齐
经营现金流DECSSRM
| Q4 25 | $464.6M | $172.1M | ||
| Q3 25 | — | $57.2M | ||
| Q2 25 | $264.1M | $157.8M | ||
| Q1 25 | — | $84.8M | ||
| Q4 24 | — | $95.0M | ||
| Q3 24 | — | $-1.3M | ||
| Q2 24 | — | $-78.1M | ||
| Q1 24 | — | $24.6M |
自由现金流DECSSRM
| Q4 25 | $280.0M | $106.4M | ||
| Q3 25 | — | $-2.4M | ||
| Q2 25 | — | $98.4M | ||
| Q1 25 | — | $39.3M | ||
| Q4 24 | — | $56.4M | ||
| Q3 24 | — | $-34.1M | ||
| Q2 24 | — | $-116.3M | ||
| Q1 24 | — | $-9.4M |
自由现金流率DECSSRM
| Q4 25 | 42.0% | 20.4% | ||
| Q3 25 | — | -0.6% | ||
| Q2 25 | — | 24.3% | ||
| Q1 25 | — | 12.4% | ||
| Q4 24 | — | 17.5% | ||
| Q3 24 | — | -13.2% | ||
| Q2 24 | — | -62.9% | ||
| Q1 24 | — | -4.1% |
资本支出强度DECSSRM
| Q4 25 | 27.7% | 12.6% | ||
| Q3 25 | — | 15.4% | ||
| Q2 25 | — | 14.7% | ||
| Q1 25 | — | 14.4% | ||
| Q4 24 | — | 11.9% | ||
| Q3 24 | — | 12.7% | ||
| Q2 24 | — | 20.7% | ||
| Q1 24 | — | 14.8% |
现金转化率DECSSRM
| Q4 25 | 2.38× | 0.95× | ||
| Q3 25 | — | 0.87× | ||
| Q2 25 | 0.89× | 1.75× | ||
| Q1 25 | — | 1.44× | ||
| Q4 24 | — | 17.10× | ||
| Q3 24 | — | -0.13× | ||
| Q2 24 | — | -8.06× | ||
| 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
SSRM
| Gold | $369.3M | 71% |
| Concentrate Sales | $124.4M | 24% |
| Other | $19.1M | 4% |
| Lead | $9.0M | 2% |
