vs
Drilling Tools International Corp（DTI）与OR Royalties Inc.（OR）财务数据对比。点击上方公司名可切换其他公司
OR Royalties Inc.的季度营收约是Drilling Tools International Corp的1.2倍（$46.7M vs $38.5M）
Drilling Tools International Corp是一家领先的钻探工具供应商，面向油气勘探开采领域提供专用钻探设备、租赁服务及配套技术支持，主要服务北美及全球其他核心能源市场的陆上、海上钻井运营商与油田服务企业，助力提升钻探作业的效率与安全性。
OR Royalties Inc.是一家加拿大矿业特许权企业，持有金矿、银矿及钻石矿的特许权权益，主要以冶炼厂净回报权和金属流形式运营。其前身为奥西斯科矿业，总部位于魁北克省蒙特利尔，股票在多伦多证券交易所及纽约证券交易所挂牌交易。
DTI vs OR — 直观对比
营收规模更大
OR
是对方的1.2倍
$38.5M
损益表 — Q4 FY2025 vs Q2 FY2022
| 指标 | | |
|---|---|---|
| 营收 | $38.5M | $46.7M |
| 净利润 | $1.2M | — |
| 毛利率 | — | — |
| 营业利润率 | 2.9% | — |
| 净利率 | 3.2% | — |
| 营收同比 | -3.4% | — |
| 净利润同比 | 190.6% | — |
| 每股收益（稀释后） | $0.04 | — |
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DTIOR
| Q4 25 | $38.5M | — | ||
| Q3 25 | $38.8M | — | ||
| Q2 25 | $39.4M | — | ||
| Q1 25 | $42.9M | — | ||
| Q4 24 | $39.8M | — | ||
| Q3 24 | $40.1M | — | ||
| Q2 24 | $37.5M | — | ||
| Q1 24 | $37.0M | — |
净利润DTIOR
| Q4 25 | $1.2M | — | ||
| Q3 25 | $-903.0K | — | ||
| Q2 25 | $-2.4M | — | ||
| Q1 25 | $-1.7M | — | ||
| Q4 24 | $-1.3M | — | ||
| Q3 24 | $867.0K | — | ||
| Q2 24 | $365.0K | — | ||
| Q1 24 | $3.1M | — |
营业利润率DTIOR
| Q4 25 | 2.9% | — | ||
| Q3 25 | -1.2% | — | ||
| Q2 25 | -4.2% | — | ||
| Q1 25 | 7.7% | — | ||
| Q4 24 | 4.5% | — | ||
| Q3 24 | 10.6% | — | ||
| Q2 24 | 6.0% | — | ||
| Q1 24 | 13.9% | — |
净利率DTIOR
| Q4 25 | 3.2% | — | ||
| Q3 25 | -2.3% | — | ||
| Q2 25 | -6.1% | — | ||
| Q1 25 | -3.9% | — | ||
| Q4 24 | -3.4% | — | ||
| Q3 24 | 2.2% | — | ||
| Q2 24 | 1.0% | — | ||
| Q1 24 | 8.5% | — |
每股收益（稀释后）DTIOR
| Q4 25 | $0.04 | — | ||
| Q3 25 | $-0.03 | — | ||
| Q2 25 | $-0.07 | — | ||
| Q1 25 | $-0.05 | — | ||
| Q4 24 | $-0.06 | — | ||
| Q3 24 | $0.03 | — | ||
| Q2 24 | $0.01 | — | ||
| Q1 24 | $0.11 | — |
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 | $3.6M | — |
| 总债务越低越好 | $45.8M | $222.8M |
| 股东权益账面价值 | $122.9M | $1.3B |
| 总资产 | $222.2M | — |
| 负债/权益比越低杠杆越低 | 0.37× | 0.17× |
8季度趋势，按日历期对齐
现金及短期投资DTIOR
| Q4 25 | $3.6M | — | ||
| Q3 25 | $4.4M | — | ||
| Q2 25 | $1.1M | — | ||
| Q1 25 | $2.8M | — | ||
| Q4 24 | $6.2M | — | ||
| Q3 24 | $12.0M | — | ||
| Q2 24 | $6.8M | — | ||
| Q1 24 | $14.1M | — |
总债务DTIOR
| Q4 25 | $45.8M | — | ||
| Q3 25 | $51.3M | — | ||
| Q2 25 | $56.9M | — | ||
| Q1 25 | $54.9M | — | ||
| Q4 24 | $53.8M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益DTIOR
| Q4 25 | $122.9M | — | ||
| Q3 25 | $121.1M | — | ||
| Q2 25 | $122.5M | — | ||
| Q1 25 | $122.7M | — | ||
| Q4 24 | $120.0M | — | ||
| Q3 24 | $-123.2M | — | ||
| Q2 24 | $92.8M | — | ||
| Q1 24 | $91.5M | — |
总资产DTIOR
| Q4 25 | $222.2M | — | ||
| Q3 25 | $227.4M | — | ||
| Q2 25 | $230.3M | — | ||
| Q1 25 | $233.2M | — | ||
| Q4 24 | $222.4M | — | ||
| Q3 24 | $218.8M | — | ||
| Q2 24 | $166.9M | — | ||
| Q1 24 | $167.0M | — |
负债/权益比DTIOR
| Q4 25 | 0.37× | — | ||
| Q3 25 | 0.42× | — | ||
| Q2 25 | 0.46× | — | ||
| Q1 25 | 0.45× | — | ||
| Q4 24 | 0.45× | — | ||
| 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 | $5.3M | — |
| 自由现金流经营现金流 - 资本支出 | $1.3M | — |
| 自由现金流率自由现金流/营收 | 3.4% | — |
| 资本支出强度资本支出/营收 | 10.4% | — |
| 现金转化率经营现金流/净利润 | 4.38× | — |
| 过去12个月自由现金流最近4个季度 | $-224.0K | — |
8季度趋势，按日历期对齐
经营现金流DTIOR
| Q4 25 | $5.3M | — | ||
| Q3 25 | $10.0M | — | ||
| Q2 25 | $2.2M | — | ||
| Q1 25 | $2.4M | — | ||
| Q4 24 | $-3.7M | — | ||
| Q3 24 | $5.3M | — | ||
| Q2 24 | $1.1M | — | ||
| Q1 24 | $3.3M | — |
自由现金流DTIOR
| Q4 25 | $1.3M | — | ||
| Q3 25 | $6.4M | — | ||
| Q2 25 | $-5.4M | — | ||
| Q1 25 | $-2.6M | — | ||
| Q4 24 | $-6.9M | — | ||
| Q3 24 | $2.0M | — | ||
| Q2 24 | $-9.0M | — | ||
| Q1 24 | $-2.9M | — |
自由现金流率DTIOR
| Q4 25 | 3.4% | — | ||
| Q3 25 | 16.5% | — | ||
| Q2 25 | -13.6% | — | ||
| Q1 25 | -6.1% | — | ||
| Q4 24 | -17.3% | — | ||
| Q3 24 | 4.9% | — | ||
| Q2 24 | -24.0% | — | ||
| Q1 24 | -7.9% | — |
资本支出强度DTIOR
| Q4 25 | 10.4% | — | ||
| Q3 25 | 9.1% | — | ||
| Q2 25 | 19.2% | — | ||
| Q1 25 | 11.8% | — | ||
| Q4 24 | 8.1% | — | ||
| Q3 24 | 8.4% | — | ||
| Q2 24 | 26.9% | — | ||
| Q1 24 | 16.8% | — |
现金转化率DTIOR
| Q4 25 | 4.38× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 6.15× | — | ||
| Q2 24 | 2.96× | — | ||
| Q1 24 | 1.06× | — |
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
DTI
| Tool Rental | $30.4M | 79% |
| Products | $8.1M | 21% |
OR
暂无分部数据
