vs
多邻国（DUOL）与Kosmos Energy Ltd.（KOS）财务数据对比。点击上方公司名可切换其他公司
多邻国的季度营收约是Kosmos Energy Ltd.的1.0倍（$295.5M vs $294.6M），多邻国同比增速更快（27.0% vs -25.9%），过去两年多邻国的营收复合增速更高（28.7% vs -16.5%）
多邻国是全球知名教育科技企业，提供覆盖40余种语言的免费及付费游戏化自适应学习课程，同时推出官方语言能力认证、数学学习、扫盲教育等服务，面向个人用户、教育机构及企业客户提供多元学习解决方案。
科斯莫斯能源是一家美国上游石油企业，总部位于得克萨斯州达拉斯。公司目前在加纳、赤道几内亚近海以及墨西哥湾开展油气生产与开发业务，在毛里塔尼亚、塞内加尔近海拥有开发项目，还在纳米比亚、圣多美和普林西比、苏里南近海持有勘探许可。
DUOL vs KOS — 直观对比
营收规模更大
DUOL
是对方的1.0倍
$294.6M
营收增速更快
DUOL
高出52.9%
-25.9%
两年增速更快
DUOL
近两年复合增速
-16.5%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $295.5M | $294.6M |
| 净利润 | $35.1M | — |
| 毛利率 | 55.5% | — |
| 营业利润率 | 8.0% | -125.7% |
| 净利率 | 11.9% | — |
| 营收同比 | 27.0% | -25.9% |
| 净利润同比 | 24.0% | — |
| 每股收益（稀释后） | $0.72 | $-0.80 |
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DUOLKOS
| Q1 26 | $295.5M | — | ||
| Q4 25 | $282.9M | $294.6M | ||
| Q3 25 | $271.7M | $311.0M | ||
| Q2 25 | $252.3M | $392.6M | ||
| Q1 25 | $230.7M | $290.1M | ||
| Q4 24 | $209.6M | $397.6M | ||
| Q3 24 | $192.6M | $407.8M | ||
| Q2 24 | $178.3M | $447.8M |
净利润DUOLKOS
| Q1 26 | $35.1M | — | ||
| Q4 25 | $42.0M | — | ||
| Q3 25 | $292.2M | $-124.3M | ||
| Q2 25 | $44.8M | $-87.7M | ||
| Q1 25 | $35.1M | $-110.6M | ||
| Q4 24 | $13.9M | — | ||
| Q3 24 | $23.4M | $45.0M | ||
| Q2 24 | $24.4M | $59.8M |
毛利率DUOLKOS
| Q1 26 | 55.5% | — | ||
| Q4 25 | 72.8% | — | ||
| Q3 25 | 72.5% | — | ||
| Q2 25 | 72.4% | — | ||
| Q1 25 | 71.1% | — | ||
| Q4 24 | 71.9% | — | ||
| Q3 24 | 72.9% | — | ||
| Q2 24 | 73.4% | — |
营业利润率DUOLKOS
| Q1 26 | 8.0% | — | ||
| Q4 25 | 15.4% | -125.7% | ||
| Q3 25 | 12.9% | -34.2% | ||
| Q2 25 | 13.2% | -16.2% | ||
| Q1 25 | 10.2% | -32.4% | ||
| Q4 24 | 6.6% | -8.5% | ||
| Q3 24 | 7.0% | 26.1% | ||
| Q2 24 | 10.5% | 30.2% |
净利率DUOLKOS
| Q1 26 | 11.9% | — | ||
| Q4 25 | 14.8% | — | ||
| Q3 25 | 107.5% | -40.0% | ||
| Q2 25 | 17.8% | -22.3% | ||
| Q1 25 | 15.2% | -38.1% | ||
| Q4 24 | 6.6% | — | ||
| Q3 24 | 12.1% | 11.0% | ||
| Q2 24 | 13.7% | 13.3% |
每股收益（稀释后）DUOLKOS
| Q1 26 | $0.72 | — | ||
| Q4 25 | $0.99 | $-0.80 | ||
| Q3 25 | $5.95 | $-0.26 | ||
| Q2 25 | $0.91 | $-0.18 | ||
| Q1 25 | $0.72 | $-0.23 | ||
| Q4 24 | $0.31 | $0.00 | ||
| Q3 24 | $0.49 | $0.09 | ||
| Q2 24 | $0.51 | $0.12 |
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 | $1.1B | $91.5M |
| 总债务越低越好 | — | $3.1B |
| 股东权益账面价值 | $1.3B | $528.6M |
| 总资产 | $2.0B | $4.7B |
| 负债/权益比越低杠杆越低 | — | 5.78× |
8季度趋势，按日历期对齐
现金及短期投资DUOLKOS
| Q1 26 | $1.1B | — | ||
| Q4 25 | $1.0B | $91.5M | ||
| Q3 25 | $1.0B | $64.0M | ||
| Q2 25 | $976.2M | $51.7M | ||
| Q1 25 | $884.0M | $49.8M | ||
| Q4 24 | $785.8M | $85.0M | ||
| Q3 24 | $854.4M | $51.6M | ||
| Q2 24 | $888.2M | $173.8M |
总债务DUOLKOS
| Q1 26 | — | — | ||
| Q4 25 | — | $3.1B | ||
| Q3 25 | — | $3.0B | ||
| Q2 25 | — | $2.9B | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $2.7B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益DUOLKOS
| Q1 26 | $1.3B | — | ||
| Q4 25 | $1.3B | $528.6M | ||
| Q3 25 | $1.3B | $898.8M | ||
| Q2 25 | $977.0M | $1.0B | ||
| Q1 25 | $893.8M | $1.1B | ||
| Q4 24 | $824.5M | $1.2B | ||
| Q3 24 | $822.5M | $1.2B | ||
| Q2 24 | $766.9M | $1.1B |
总资产DUOLKOS
| Q1 26 | $2.0B | — | ||
| Q4 25 | $2.0B | $4.7B | ||
| Q3 25 | $1.9B | $5.1B | ||
| Q2 25 | $1.5B | $5.2B | ||
| Q1 25 | $1.4B | $5.3B | ||
| Q4 24 | $1.3B | $5.3B | ||
| Q3 24 | $1.2B | $5.5B | ||
| Q2 24 | $1.1B | $5.4B |
负债/权益比DUOLKOS
| Q1 26 | — | — | ||
| Q4 25 | — | 5.78× | ||
| Q3 25 | — | 3.31× | ||
| Q2 25 | — | 2.80× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 2.29× | ||
| Q3 24 | — | — | ||
| Q2 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 | $105.6M | $35.3M |
| 自由现金流经营现金流 - 资本支出 | $103.0M | — |
| 自由现金流率自由现金流/营收 | 34.9% | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | 3.01× | — |
| 过去12个月自由现金流最近4个季度 | $368.4M | — |
8季度趋势，按日历期对齐
经营现金流DUOLKOS
| Q1 26 | $105.6M | — | ||
| Q4 25 | $107.3M | $35.3M | ||
| Q3 25 | $84.2M | $-27.6M | ||
| Q2 25 | $90.7M | $127.2M | ||
| Q1 25 | $105.6M | $-888.0K | ||
| Q4 24 | $83.3M | $175.7M | ||
| Q3 24 | $56.3M | $6.3M | ||
| Q2 24 | $62.4M | $223.7M |
自由现金流DUOLKOS
| Q1 26 | $103.0M | — | ||
| Q4 25 | $96.6M | — | ||
| Q3 25 | $79.4M | — | ||
| Q2 25 | $89.5M | — | ||
| Q1 25 | $104.3M | — | ||
| Q4 24 | $81.4M | — | ||
| Q3 24 | $53.1M | — | ||
| Q2 24 | $56.8M | — |
自由现金流率DUOLKOS
| Q1 26 | 34.9% | — | ||
| Q4 25 | 34.1% | — | ||
| Q3 25 | 29.2% | — | ||
| Q2 25 | 35.5% | — | ||
| Q1 25 | 45.2% | — | ||
| Q4 24 | 38.8% | — | ||
| Q3 24 | 27.6% | — | ||
| Q2 24 | 31.9% | — |
资本支出强度DUOLKOS
| Q1 26 | — | — | ||
| Q4 25 | 3.8% | — | ||
| Q3 25 | 1.8% | — | ||
| Q2 25 | 0.5% | — | ||
| Q1 25 | 0.6% | — | ||
| Q4 24 | 0.9% | — | ||
| Q3 24 | 1.7% | — | ||
| Q2 24 | 3.1% | — |
现金转化率DUOLKOS
| Q1 26 | 3.01× | — | ||
| Q4 25 | 2.56× | — | ||
| Q3 25 | 0.29× | — | ||
| Q2 25 | 2.02× | — | ||
| Q1 25 | 3.01× | — | ||
| Q4 24 | 5.99× | — | ||
| Q3 24 | 2.41× | 0.14× | ||
| Q2 24 | 2.56× | 3.74× |
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
DUOL
| Bookings | $283.5M | 96% |
| Other | $12.0M | 4% |
KOS
| Ghana Segment | $134.6M | 46% |
| Gulf Of America | $80.7M | 27% |
| Mauritania And Senegal | $54.9M | 19% |
| Equatorial Guinea Segment | $24.3M | 8% |
