vs
Devon Energy（DVN）与W&T OFFSHORE INC（WTI）财务数据对比。点击上方公司名可切换其他公司
Devon Energy的季度营收约是W&T OFFSHORE INC的32.3倍（$3.9B vs $121.7M）。Devon Energy净利率更高（14.3% vs -22.3%，领先36.6%）。W&T OFFSHORE INC同比增速更快（1.1% vs -12.3%）。过去两年Devon Energy的营收复合增速更高（2.6% vs -7.0%）
Devon Energy是美国主营油气勘探开发的能源企业，注册地位于特拉华州，运营总部设在俄克拉荷马州俄克拉荷马市的50层Devon Energy中心，业务布局覆盖特拉华盆地、伊格尔福特产区及落基山脉区域。
爱迪生舒斯特近海服务公司（ECO）1960年以爱迪生舒斯特船舶租赁业务起家，是总部位于美国路易斯安那州卡托夫的海运家族企业集团。公司旗下拥有并运营多种船舶船队，涵盖平台供应船、海底作业船、锚作拖船、溢油应急船、增产作业船等，另有独立所属的科考船与破冰船船队。
DVN vs WTI — 直观对比
营收规模更大
DVN
是对方的32.3倍
$121.7M
营收增速更快
WTI
高出13.4%
-12.3%
净利率更高
DVN
高出36.6%
-22.3%
两年增速更快
DVN
近两年复合增速
-7.0%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $3.9B | $121.7M |
| 净利润 | $562.0M | $-27.1M |
| 毛利率 | — | — |
| 营业利润率 | 19.0% | -15.7% |
| 净利率 | 14.3% | -22.3% |
| 营收同比 | -12.3% | 1.1% |
| 净利润同比 | -12.1% | -16.1% |
| 每股收益（稀释后） | $0.90 | $-0.18 |
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DVNWTI
| Q4 25 | $3.9B | $121.7M | ||
| Q3 25 | $4.3B | $127.5M | ||
| Q2 25 | $4.0B | $122.4M | ||
| Q1 25 | $4.5B | $129.9M | ||
| Q4 24 | $4.5B | $120.3M | ||
| Q3 24 | $3.8B | $121.4M | ||
| Q2 24 | $3.9B | $142.8M | ||
| Q1 24 | $3.7B | $140.8M |
净利润DVNWTI
| Q4 25 | $562.0M | $-27.1M | ||
| Q3 25 | $687.0M | $-71.5M | ||
| Q2 25 | $899.0M | $-20.9M | ||
| Q1 25 | $494.0M | $-30.6M | ||
| Q4 24 | $639.0M | $-23.4M | ||
| Q3 24 | $812.0M | $-36.9M | ||
| Q2 24 | $844.0M | $-15.4M | ||
| Q1 24 | $596.0M | $-11.5M |
营业利润率DVNWTI
| Q4 25 | 19.0% | -15.7% | ||
| Q3 25 | 21.5% | -9.9% | ||
| Q2 25 | 28.7% | -10.5% | ||
| Q1 25 | 14.2% | -6.3% | ||
| Q4 24 | 18.7% | -14.1% | ||
| Q3 24 | 28.0% | -15.6% | ||
| Q2 24 | 26.7% | -4.4% | ||
| Q1 24 | 20.5% | -0.0% |
净利率DVNWTI
| Q4 25 | 14.3% | -22.3% | ||
| Q3 25 | 16.2% | -56.1% | ||
| Q2 25 | 22.2% | -17.1% | ||
| Q1 25 | 10.9% | -23.5% | ||
| Q4 24 | 14.2% | -19.4% | ||
| Q3 24 | 21.4% | -30.4% | ||
| Q2 24 | 21.7% | -10.8% | ||
| Q1 24 | 15.9% | -8.1% |
每股收益（稀释后）DVNWTI
| Q4 25 | $0.90 | $-0.18 | ||
| Q3 25 | $1.09 | $-0.48 | ||
| Q2 25 | $1.41 | $-0.14 | ||
| Q1 25 | $0.77 | $-0.21 | ||
| Q4 24 | $0.98 | $-0.16 | ||
| Q3 24 | $1.30 | $-0.25 | ||
| Q2 24 | $1.34 | $-0.10 | ||
| Q1 24 | $0.94 | $-0.08 |
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 | $1.4B | $140.6M |
| 总债务越低越好 | $8.4B | $350.8M |
| 股东权益账面价值 | $15.5B | $-199.8M |
| 总资产 | $31.6B | $955.8M |
| 负债/权益比越低杠杆越低 | 0.54× | — |
8季度趋势，按日历期对齐
现金及短期投资DVNWTI
| Q4 25 | $1.4B | $140.6M | ||
| Q3 25 | $1.2B | $124.8M | ||
| Q2 25 | $1.7B | $120.7M | ||
| Q1 25 | $1.2B | $105.9M | ||
| Q4 24 | $811.0M | $109.0M | ||
| Q3 24 | $645.0M | $126.5M | ||
| Q2 24 | $1.1B | $123.4M | ||
| Q1 24 | $1.1B | $94.8M |
总债务DVNWTI
| Q4 25 | $8.4B | $350.8M | ||
| Q3 25 | $8.4B | $350.4M | ||
| Q2 25 | $8.9B | $350.1M | ||
| Q1 25 | $8.9B | $350.0M | ||
| Q4 24 | $8.9B | $393.2M | ||
| Q3 24 | $8.9B | $392.6M | ||
| Q2 24 | $6.1B | $391.9M | ||
| Q1 24 | $6.1B | $391.2M |
股东权益DVNWTI
| Q4 25 | $15.5B | $-199.8M | ||
| Q3 25 | $15.3B | $-172.5M | ||
| Q2 25 | $15.1B | $-102.7M | ||
| Q1 25 | $14.5B | $-82.8M | ||
| Q4 24 | $14.5B | $-52.6M | ||
| Q3 24 | $14.3B | $-31.5M | ||
| Q2 24 | $12.6B | $5.0M | ||
| Q1 24 | $12.2B | $20.8M |
总资产DVNWTI
| Q4 25 | $31.6B | $955.8M | ||
| Q3 25 | $31.2B | $960.6M | ||
| Q2 25 | $31.4B | $1.0B | ||
| Q1 25 | $30.9B | $1.0B | ||
| Q4 24 | $30.5B | $1.1B | ||
| Q3 24 | $30.3B | $1.1B | ||
| Q2 24 | $25.2B | $1.1B | ||
| Q1 24 | $25.0B | $1.1B |
负债/权益比DVNWTI
| Q4 25 | 0.54× | — | ||
| Q3 25 | 0.55× | — | ||
| Q2 25 | 0.59× | — | ||
| Q1 25 | 0.61× | — | ||
| Q4 24 | 0.61× | — | ||
| Q3 24 | 0.62× | — | ||
| Q2 24 | 0.49× | 78.30× | ||
| Q1 24 | 0.51× | 18.85× |
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 | $1.5B | $25.9M |
| 自由现金流经营现金流 - 资本支出 | $702.0M | — |
| 自由现金流率自由现金流/营收 | 17.8% | — |
| 资本支出强度资本支出/营收 | 21.1% | — |
| 现金转化率经营现金流/净利润 | 2.73× | — |
| 过去12个月自由现金流最近4个季度 | $3.1B | — |
8季度趋势，按日历期对齐
经营现金流DVNWTI
| Q4 25 | $1.5B | $25.9M | ||
| Q3 25 | $1.7B | $26.5M | ||
| Q2 25 | $1.5B | $28.0M | ||
| Q1 25 | $1.9B | $-3.2M | ||
| Q4 24 | $1.7B | $-4.3M | ||
| Q3 24 | $1.7B | $14.8M | ||
| Q2 24 | $1.5B | $37.4M | ||
| Q1 24 | $1.7B | $11.6M |
自由现金流DVNWTI
| Q4 25 | $702.0M | — | ||
| Q3 25 | $820.0M | — | ||
| Q2 25 | $589.0M | — | ||
| Q1 25 | $1.0B | — | ||
| Q4 24 | $738.0M | — | ||
| Q3 24 | $786.0M | — | ||
| Q2 24 | $587.0M | — | ||
| Q1 24 | $844.0M | — |
自由现金流率DVNWTI
| Q4 25 | 17.8% | — | ||
| Q3 25 | 19.3% | — | ||
| Q2 25 | 14.6% | — | ||
| Q1 25 | 22.2% | — | ||
| Q4 24 | 16.4% | — | ||
| Q3 24 | 20.7% | — | ||
| Q2 24 | 15.1% | — | ||
| Q1 24 | 22.6% | — |
资本支出强度DVNWTI
| Q4 25 | 21.1% | — | ||
| Q3 25 | 20.5% | — | ||
| Q2 25 | 23.6% | — | ||
| Q1 25 | 20.5% | — | ||
| Q4 24 | 20.6% | — | ||
| Q3 24 | 23.1% | — | ||
| Q2 24 | 24.3% | — | ||
| Q1 24 | 23.9% | — |
现金转化率DVNWTI
| Q4 25 | 2.73× | — | ||
| Q3 25 | 2.46× | — | ||
| Q2 25 | 1.72× | — | ||
| Q1 25 | 3.93× | — | ||
| Q4 24 | 2.60× | — | ||
| Q3 24 | 2.05× | — | ||
| Q2 24 | 1.82× | — | ||
| Q1 24 | 2.92× | — |
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
DVN
| Oil Gas And NGL Sales | $2.6B | 65% |
| Marketing And Midstream Revenues | $1.4B | 35% |
WTI
| Oil And Condensate | $76.0M | 62% |
| Natural Gas Production | $36.6M | 30% |
| Natural Gas Liquids Reserves | $6.9M | 6% |
| Other | $2.2M | 2% |
