vs
Excelerate Energy, Inc.（EE）与Orthofix Medical Inc.（OFIX）财务数据对比。点击上方公司名可切换其他公司
Excelerate Energy, Inc.的季度营收约是Orthofix Medical Inc.的1.4倍（$317.6M vs $219.9M），Excelerate Energy, Inc.同比增速更快（15.7% vs 2.0%），过去两年Excelerate Energy, Inc.的营收复合增速更高（26.0% vs 8.0%）
Excelerate Energy是全球领先的灵活液化天然气（LNG）解决方案供应商，主营浮式储存再气化装置运营、LNG配送服务及一体化LNG基础设施项目，服务覆盖欧洲、亚洲、拉美、中东等地区，助力各地能源体系向低碳转型。
Orthofix医疗是全球知名骨科医疗器械企业，专注于研发、生产及销售脊柱植入物、骨科创伤产品、骨生长刺激治疗设备及再生医疗产品，服务全球多地的骨科医师与医疗机构，致力于提升肌肉骨骼疾病患者的诊疗效果。
EE vs OFIX — 直观对比
营收规模更大
EE
是对方的1.4倍
$219.9M
营收增速更快
EE
高出13.7%
2.0%
两年增速更快
EE
近两年复合增速
8.0%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $317.6M | $219.9M |
| 净利润 | — | $-2.2M |
| 毛利率 | — | 71.1% |
| 营业利润率 | 22.2% | 0.2% |
| 净利率 | — | -1.0% |
| 营收同比 | 15.7% | 2.0% |
| 净利润同比 | — | 92.4% |
| 每股收益（稀释后） | $0.24 | $-0.05 |
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EEOFIX
| Q4 25 | $317.6M | $219.9M | ||
| Q3 25 | $391.0M | $205.6M | ||
| Q2 25 | $204.6M | $203.1M | ||
| Q1 25 | $315.1M | $193.6M | ||
| Q4 24 | $274.6M | $215.7M | ||
| Q3 24 | $193.4M | $196.6M | ||
| Q2 24 | $183.3M | $198.6M | ||
| Q1 24 | $200.1M | $188.6M |
净利润EEOFIX
| Q4 25 | — | $-2.2M | ||
| Q3 25 | — | $-22.8M | ||
| Q2 25 | — | $-14.1M | ||
| Q1 25 | — | $-53.1M | ||
| Q4 24 | — | $-29.1M | ||
| Q3 24 | — | $-27.4M | ||
| Q2 24 | — | $-33.4M | ||
| Q1 24 | — | $-36.0M |
毛利率EEOFIX
| Q4 25 | — | 71.1% | ||
| Q3 25 | — | 72.2% | ||
| Q2 25 | — | 68.7% | ||
| Q1 25 | — | 62.8% | ||
| Q4 24 | — | 69.0% | ||
| Q3 24 | — | 68.7% | ||
| Q2 24 | — | 67.8% | ||
| Q1 24 | — | 67.5% |
营业利润率EEOFIX
| Q4 25 | 22.2% | 0.2% | ||
| Q3 25 | 22.3% | -8.3% | ||
| Q2 25 | 21.2% | -7.9% | ||
| Q1 25 | 20.9% | -25.2% | ||
| Q4 24 | 21.9% | -5.3% | ||
| Q3 24 | 30.9% | -9.6% | ||
| Q2 24 | 27.2% | -12.5% | ||
| Q1 24 | 22.6% | -15.6% |
净利率EEOFIX
| Q4 25 | — | -1.0% | ||
| Q3 25 | — | -11.1% | ||
| Q2 25 | — | -6.9% | ||
| Q1 25 | — | -27.4% | ||
| Q4 24 | — | -13.5% | ||
| Q3 24 | — | -13.9% | ||
| Q2 24 | — | -16.8% | ||
| Q1 24 | — | -19.1% |
每股收益（稀释后）EEOFIX
| Q4 25 | $0.24 | $-0.05 | ||
| Q3 25 | $0.43 | $-0.57 | ||
| Q2 25 | $0.15 | $-0.36 | ||
| Q1 25 | $0.46 | $-1.35 | ||
| Q4 24 | $0.42 | $-0.76 | ||
| Q3 24 | $0.35 | $-0.71 | ||
| Q2 24 | $0.26 | $-0.88 | ||
| Q1 24 | $0.24 | $-0.95 |
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 | $538.2M | $82.0M |
| 总债务越低越好 | $936.3M | — |
| 股东权益账面价值 | $2.2B | $450.0M |
| 总资产 | $4.1B | $850.6M |
| 负债/权益比越低杠杆越低 | 0.42× | — |
8季度趋势，按日历期对齐
现金及短期投资EEOFIX
| Q4 25 | $538.2M | $82.0M | ||
| Q3 25 | $462.6M | $62.9M | ||
| Q2 25 | $426.0M | $65.6M | ||
| Q1 25 | $619.5M | $58.0M | ||
| Q4 24 | $537.5M | $83.2M | ||
| Q3 24 | $608.4M | $30.1M | ||
| Q2 24 | $609.1M | $26.4M | ||
| Q1 24 | $578.9M | $27.0M |
总债务EEOFIX
| Q4 25 | $936.3M | — | ||
| Q3 25 | $942.0M | $157.2M | ||
| Q2 25 | $946.2M | $157.0M | ||
| Q1 25 | $322.6M | $156.9M | ||
| Q4 24 | $333.6M | $157.0M | ||
| Q3 24 | $345.7M | $118.5M | ||
| Q2 24 | $356.4M | $118.0M | ||
| Q1 24 | $366.9M | $118.2M |
股东权益EEOFIX
| Q4 25 | $2.2B | $450.0M | ||
| Q3 25 | $2.2B | $442.5M | ||
| Q2 25 | $2.1B | $458.3M | ||
| Q1 25 | $1.9B | $458.3M | ||
| Q4 24 | $1.9B | $503.1M | ||
| Q3 24 | $1.9B | $525.9M | ||
| Q2 24 | $1.8B | $546.0M | ||
| Q1 24 | $1.8B | $570.3M |
总资产EEOFIX
| Q4 25 | $4.1B | $850.6M | ||
| Q3 25 | $4.1B | $832.6M | ||
| Q2 25 | $4.0B | $837.2M | ||
| Q1 25 | $2.9B | $823.1M | ||
| Q4 24 | $2.9B | $893.3M | ||
| Q3 24 | $2.9B | $867.9M | ||
| Q2 24 | $2.9B | $882.0M | ||
| Q1 24 | $2.9B | $906.0M |
负债/权益比EEOFIX
| Q4 25 | 0.42× | — | ||
| Q3 25 | 0.43× | 0.36× | ||
| Q2 25 | 0.44× | 0.34× | ||
| Q1 25 | 0.17× | 0.34× | ||
| Q4 24 | 0.18× | 0.31× | ||
| Q3 24 | 0.18× | 0.23× | ||
| Q2 24 | 0.19× | 0.22× | ||
| Q1 24 | 0.20× | 0.21× |
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 | $104.4M | $27.7M |
| 自由现金流经营现金流 - 资本支出 | — | $16.8M |
| 自由现金流率自由现金流/营收 | — | 7.6% |
| 资本支出强度资本支出/营收 | — | 4.9% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $-1.3M |
8季度趋势，按日历期对齐
经营现金流EEOFIX
| Q4 25 | $104.4M | $27.7M | ||
| Q3 25 | $114.9M | $12.4M | ||
| Q2 25 | $87.1M | $11.6M | ||
| Q1 25 | $154.8M | $-18.4M | ||
| Q4 24 | $49.6M | $23.7M | ||
| Q3 24 | $39.8M | $11.7M | ||
| Q2 24 | $90.4M | $9.0M | ||
| Q1 24 | $64.7M | $-18.6M |
自由现金流EEOFIX
| Q4 25 | — | $16.8M | ||
| Q3 25 | — | $2.5M | ||
| Q2 25 | — | $4.5M | ||
| Q1 25 | — | $-25.1M | ||
| Q4 24 | — | $15.2M | ||
| Q3 24 | — | $6.3M | ||
| Q2 24 | — | $-360.0K | ||
| Q1 24 | — | $-29.1M |
自由现金流率EEOFIX
| Q4 25 | — | 7.6% | ||
| Q3 25 | — | 1.2% | ||
| Q2 25 | — | 2.2% | ||
| Q1 25 | — | -13.0% | ||
| Q4 24 | — | 7.0% | ||
| Q3 24 | — | 3.2% | ||
| Q2 24 | — | -0.2% | ||
| Q1 24 | — | -15.4% |
资本支出强度EEOFIX
| Q4 25 | — | 4.9% | ||
| Q3 25 | — | 4.8% | ||
| Q2 25 | — | 3.5% | ||
| Q1 25 | — | 3.5% | ||
| Q4 24 | — | 4.0% | ||
| Q3 24 | — | 2.7% | ||
| Q2 24 | — | 4.7% | ||
| Q1 24 | — | 5.6% |
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
EE
| Other | $179.4M | 57% |
| Revenue From Leases | $138.1M | 43% |
OFIX
| Spinal Implants Biologics And Enabling Technologies | $113.6M | 52% |
| Bone Growth Therapies | $68.3M | 31% |
| Other | $22.7M | 10% |
| IT | $5.9M | 3% |
| GB | $3.5M | 2% |
| FR | $3.5M | 2% |
| DE | $2.3M | 1% |
