vs
爱迪生国际（EIX）与美盛公司（MOS）财务数据对比。点击上方公司名可切换其他公司
爱迪生国际的季度营收约是美盛公司的1.8倍（$5.2B vs $3.0B），爱迪生国际净利率更高（35.4% vs -17.5%，领先52.9%），爱迪生国际同比增速更快（30.8% vs 5.6%），爱迪生国际自由现金流更多（$-319.0M vs $-405.7M），过去两年爱迪生国际的营收复合增速更高（13.1% vs 5.3%）
爱迪生国际是总部位于美国加利福尼亚州罗斯米德的公用事业控股企业，旗下核心资产包括南加州爱迪生公司，以及非公用事业类业务主体爱迪生能源。公司历史可追溯至1886年成立的Holt & Knupps，最初为加州维塞利亚市提供路灯相关服务。
美盛公司（The Mosaic Company）是总部位于美国佛罗里达州坦帕的化工企业，主营磷矿、钾矿开采及尿素采集，依托多元国际分销网络和旗下肥料业务板块生产销售农用肥料，是美国规模最大的钾肥、磷肥生产商。
EIX vs MOS — 直观对比
营收规模更大
EIX
是对方的1.8倍
$3.0B
营收增速更快
EIX
高出25.2%
5.6%
净利率更高
EIX
高出52.9%
-17.5%
自由现金流更多
EIX
多$86.7M
$-405.7M
两年增速更快
EIX
近两年复合增速
5.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $5.2B | $3.0B |
| 净利润 | $1.8B | $-519.5M |
| 毛利率 | — | 11.5% |
| 营业利润率 | 52.8% | -3.4% |
| 净利率 | 35.4% | -17.5% |
| 营收同比 | 30.8% | 5.6% |
| 净利润同比 | 443.5% | -407.4% |
| 每股收益（稀释后） | $4.78 | $-1.63 |
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EIXMOS
| Q4 25 | $5.2B | $3.0B | ||
| Q3 25 | $5.8B | $3.5B | ||
| Q2 25 | $4.5B | $3.0B | ||
| Q1 25 | $3.8B | $2.6B | ||
| Q4 24 | $4.0B | $2.8B | ||
| Q3 24 | $5.2B | $2.8B | ||
| Q2 24 | $4.3B | $2.8B | ||
| Q1 24 | $4.1B | $2.7B |
净利润EIXMOS
| Q4 25 | $1.8B | $-519.5M | ||
| Q3 25 | $832.0M | $411.4M | ||
| Q2 25 | $343.0M | $410.7M | ||
| Q1 25 | $1.4B | $238.1M | ||
| Q4 24 | $340.0M | $169.0M | ||
| Q3 24 | $516.0M | $122.2M | ||
| Q2 24 | $439.0M | $-161.5M | ||
| Q1 24 | $-11.0M | $45.2M |
毛利率EIXMOS
| Q4 25 | — | 11.5% | ||
| Q3 25 | — | 16.0% | ||
| Q2 25 | — | 17.3% | ||
| Q1 25 | — | 18.6% | ||
| Q4 24 | — | 10.7% | ||
| Q3 24 | — | 14.8% | ||
| Q2 24 | — | 14.0% | ||
| Q1 24 | — | 14.9% |
营业利润率EIXMOS
| Q4 25 | 52.8% | -3.4% | ||
| Q3 25 | 24.9% | 9.8% | ||
| Q2 25 | 17.1% | 8.1% | ||
| Q1 25 | 56.0% | 12.9% | ||
| Q4 24 | 19.8% | 3.5% | ||
| Q3 24 | 19.1% | 4.1% | ||
| Q2 24 | 20.8% | 8.3% | ||
| Q1 24 | 6.0% | 6.5% |
净利率EIXMOS
| Q4 25 | 35.4% | -17.5% | ||
| Q3 25 | 14.5% | 11.9% | ||
| Q2 25 | 7.6% | 13.7% | ||
| Q1 25 | 37.7% | 9.1% | ||
| Q4 24 | 8.5% | 6.0% | ||
| Q3 24 | 9.9% | 4.3% | ||
| Q2 24 | 10.1% | -5.7% | ||
| Q1 24 | -0.3% | 1.7% |
每股收益（稀释后）EIXMOS
| Q4 25 | $4.78 | $-1.63 | ||
| Q3 25 | $2.16 | $1.29 | ||
| Q2 25 | $0.89 | $1.29 | ||
| Q1 25 | $3.72 | $0.75 | ||
| Q4 24 | $0.89 | $0.53 | ||
| Q3 24 | $1.32 | $0.38 | ||
| Q2 24 | $1.13 | $-0.50 | ||
| Q1 24 | $-0.03 | $0.14 |
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 | $158.0M | $276.6M |
| 总债务越低越好 | $38.0B | $4.3B |
| 股东权益账面价值 | $17.6B | $12.1B |
| 总资产 | $94.0B | $24.5B |
| 负债/权益比越低杠杆越低 | 2.16× | 0.35× |
8季度趋势，按日历期对齐
现金及短期投资EIXMOS
| Q4 25 | $158.0M | $276.6M | ||
| Q3 25 | $364.0M | $153.3M | ||
| Q2 25 | $140.0M | $286.2M | ||
| Q1 25 | $1.3B | $259.2M | ||
| Q4 24 | $193.0M | $272.8M | ||
| Q3 24 | $200.0M | $301.6M | ||
| Q2 24 | $465.0M | $322.0M | ||
| Q1 24 | $992.0M | $336.7M |
总债务EIXMOS
| Q4 25 | $38.0B | $4.3B | ||
| Q3 25 | $36.4B | $3.4B | ||
| Q2 25 | $37.7B | $3.3B | ||
| Q1 25 | $38.4B | $3.3B | ||
| Q4 24 | $35.6B | $3.3B | ||
| Q3 24 | $34.9B | $3.2B | ||
| Q2 24 | $34.8B | $3.2B | ||
| Q1 24 | $34.7B | $3.2B |
股东权益EIXMOS
| Q4 25 | $17.6B | $12.1B | ||
| Q3 25 | $17.2B | $12.8B | ||
| Q2 25 | $16.7B | $12.4B | ||
| Q1 25 | $16.6B | $11.8B | ||
| Q4 24 | $15.6B | $11.5B | ||
| Q3 24 | $15.7B | $11.8B | ||
| Q2 24 | $15.4B | $11.7B | ||
| Q1 24 | $15.2B | $12.0B |
总资产EIXMOS
| Q4 25 | $94.0B | $24.5B | ||
| Q3 25 | $90.5B | $24.7B | ||
| Q2 25 | $88.8B | $24.3B | ||
| Q1 25 | $88.4B | $23.2B | ||
| Q4 24 | $85.6B | $22.9B | ||
| Q3 24 | $84.7B | $23.3B | ||
| Q2 24 | $84.8B | $22.6B | ||
| Q1 24 | $83.6B | $22.9B |
负债/权益比EIXMOS
| Q4 25 | 2.16× | 0.35× | ||
| Q3 25 | 2.12× | 0.26× | ||
| Q2 25 | 2.26× | 0.27× | ||
| Q1 25 | 2.31× | 0.28× | ||
| Q4 24 | 2.29× | 0.29× | ||
| Q3 24 | 2.23× | 0.27× | ||
| Q2 24 | 2.26× | 0.27× | ||
| Q1 24 | 2.29× | 0.27× |
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 | $1.6B | $-56.1M |
| 自由现金流经营现金流 - 资本支出 | $-319.0M | $-405.7M |
| 自由现金流率自由现金流/营收 | -6.1% | -13.6% |
| 资本支出强度资本支出/营收 | 36.3% | 11.8% |
| 现金转化率经营现金流/净利润 | 0.85× | — |
| 过去12个月自由现金流最近4个季度 | $-715.0M | $-534.6M |
8季度趋势，按日历期对齐
经营现金流EIXMOS
| Q4 25 | $1.6B | $-56.1M | ||
| Q3 25 | $2.1B | $228.5M | ||
| Q2 25 | $882.0M | $609.5M | ||
| Q1 25 | $1.2B | $42.9M | ||
| Q4 24 | $1.2B | $219.3M | ||
| Q3 24 | $2.5B | $312.9M | ||
| Q2 24 | $329.0M | $847.0M | ||
| Q1 24 | $1.0B | $-80.0M |
自由现金流EIXMOS
| Q4 25 | $-319.0M | $-405.7M | ||
| Q3 25 | $618.0M | $-135.9M | ||
| Q2 25 | $-830.0M | $304.9M | ||
| Q1 25 | $-184.0M | $-297.9M | ||
| Q4 24 | $-326.0M | $-74.8M | ||
| Q3 24 | $961.0M | $72.1M | ||
| Q2 24 | $-1.1B | $513.1M | ||
| Q1 24 | $-236.0M | $-463.0M |
自由现金流率EIXMOS
| Q4 25 | -6.1% | -13.6% | ||
| Q3 25 | 10.7% | -3.9% | ||
| Q2 25 | -18.3% | 10.1% | ||
| Q1 25 | -4.8% | -11.4% | ||
| Q4 24 | -8.2% | -2.7% | ||
| Q3 24 | 18.5% | 2.6% | ||
| Q2 24 | -25.2% | 18.2% | ||
| Q1 24 | -5.8% | -17.3% |
资本支出强度EIXMOS
| Q4 25 | 36.3% | 11.8% | ||
| Q3 25 | 26.2% | 10.6% | ||
| Q2 25 | 37.7% | 10.1% | ||
| Q1 25 | 36.9% | 13.0% | ||
| Q4 24 | 37.6% | 10.4% | ||
| Q3 24 | 29.1% | 8.6% | ||
| Q2 24 | 32.8% | 11.9% | ||
| Q1 24 | 31.4% | 14.3% |
现金转化率EIXMOS
| Q4 25 | 0.85× | — | ||
| Q3 25 | 2.55× | 0.56× | ||
| Q2 25 | 2.57× | 1.48× | ||
| Q1 25 | 0.85× | 0.18× | ||
| Q4 24 | 3.44× | 1.30× | ||
| Q3 24 | 4.79× | 2.56× | ||
| Q2 24 | 0.75× | — | ||
| Q1 24 | — | -1.77× |
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
EIX
| Commercial | $2.2B | 43% |
| Residential | $1.2B | 23% |
| Other | $966.0M | 19% |
| Other Operating Revenue | $802.0M | 15% |
MOS
暂无分部数据
