vs
爱迪生国际（EIX）与蔚来（NIO）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蔚来的1.1倍（$5.2B vs $4.7B），爱迪生国际净利率更高（35.4% vs 0.8%，领先34.6%），爱迪生国际自由现金流更多（$-319.0M vs $-439.4M）
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。
蔚来是中国本土新能源汽车制造商，总部位于上海，2014年成立，2016年正式启用现有品牌名称。公司专注于智能电动汽车的研发、设计与销售，产品覆盖轿车、SUV等多个品类，近年已将业务拓展至智能手机研发领域。
EIX vs NIO — 直观对比
营收规模更大
EIX
是对方的1.1倍
$4.7B
净利率更高
EIX
高出34.6%
0.8%
自由现金流更多
EIX
多$120.4M
$-439.4M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $5.2B | $4.7B |
| 净利润 | $1.8B | $38.7M |
| 毛利率 | — | 17.5% |
| 营业利润率 | 52.8% | 1.5% |
| 净利率 | 35.4% | 0.8% |
| 营收同比 | 30.8% | — |
| 净利润同比 | 443.5% | — |
| 每股收益（稀释后） | $4.78 | $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EIXNIO
| Q1 26 | — | $4.7B | ||
| Q4 25 | $5.2B | — | ||
| Q3 25 | $5.8B | $3.0B | ||
| Q2 25 | $4.5B | $2.6B | ||
| Q1 25 | $3.8B | $2.7B | ||
| Q4 24 | $4.0B | — | ||
| Q3 24 | $5.2B | — | ||
| Q2 24 | $4.3B | — |
净利润EIXNIO
| Q1 26 | — | $38.7M | ||
| Q4 25 | $1.8B | — | ||
| Q3 25 | $832.0M | $-505.2M | ||
| Q2 25 | $343.0M | $-709.5M | ||
| Q1 25 | $1.4B | $-984.2M | ||
| Q4 24 | $340.0M | — | ||
| Q3 24 | $516.0M | — | ||
| Q2 24 | $439.0M | — |
毛利率EIXNIO
| Q1 26 | — | 17.5% | ||
| Q4 25 | — | — | ||
| Q3 25 | — | 13.9% | ||
| Q2 25 | — | 10.0% | ||
| Q1 25 | — | 11.7% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
营业利润率EIXNIO
| Q1 26 | — | 1.5% | ||
| Q4 25 | 52.8% | — | ||
| Q3 25 | 24.9% | -16.2% | ||
| Q2 25 | 17.1% | -25.8% | ||
| Q1 25 | 56.0% | -30.6% | ||
| Q4 24 | 19.8% | — | ||
| Q3 24 | 19.1% | — | ||
| Q2 24 | 20.8% | — |
净利率EIXNIO
| Q1 26 | — | 0.8% | ||
| Q4 25 | 35.4% | — | ||
| Q3 25 | 14.5% | -16.8% | ||
| Q2 25 | 7.6% | -27.0% | ||
| Q1 25 | 37.7% | -36.2% | ||
| Q4 24 | 8.5% | — | ||
| Q3 24 | 9.9% | — | ||
| Q2 24 | 10.1% | — |
每股收益（稀释后）EIXNIO
| Q1 26 | — | $0.05 | ||
| Q4 25 | $4.78 | — | ||
| Q3 25 | $2.16 | $-1.51 | ||
| Q2 25 | $0.89 | $-2.31 | ||
| Q1 25 | $3.72 | $-3.47 | ||
| Q4 24 | $0.89 | — | ||
| Q3 24 | $1.32 | — | ||
| Q2 24 | $1.13 | — |
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 | $4.4B |
| 总债务越低越好 | $38.0B | — |
| 股东权益账面价值 | $17.6B | $594.8M |
| 总资产 | $94.0B | $17.8B |
| 负债/权益比越低杠杆越低 | 2.16× | — |
8季度趋势，按日历期对齐
现金及短期投资EIXNIO
| Q1 26 | — | $4.4B | ||
| Q4 25 | $158.0M | — | ||
| Q3 25 | $364.0M | — | ||
| Q2 25 | $140.0M | $2.5B | ||
| Q1 25 | $1.3B | $4.6B | ||
| Q4 24 | $193.0M | — | ||
| Q3 24 | $200.0M | — | ||
| Q2 24 | $465.0M | — |
总债务EIXNIO
| Q1 26 | — | — | ||
| Q4 25 | $38.0B | — | ||
| Q3 25 | $36.4B | — | ||
| Q2 25 | $37.7B | — | ||
| Q1 25 | $38.4B | — | ||
| Q4 24 | $35.6B | — | ||
| Q3 24 | $34.9B | — | ||
| Q2 24 | $34.8B | — |
股东权益EIXNIO
| Q1 26 | — | $594.8M | ||
| Q4 25 | $17.6B | — | ||
| Q3 25 | $17.2B | — | ||
| Q2 25 | $16.7B | $-168.3M | ||
| Q1 25 | $16.6B | $817.5M | ||
| Q4 24 | $15.6B | — | ||
| Q3 24 | $15.7B | — | ||
| Q2 24 | $15.4B | — |
总资产EIXNIO
| Q1 26 | — | $17.8B | ||
| Q4 25 | $94.0B | — | ||
| Q3 25 | $90.5B | — | ||
| Q2 25 | $88.8B | $14.0B | ||
| Q1 25 | $88.4B | $14.7B | ||
| Q4 24 | $85.6B | — | ||
| Q3 24 | $84.7B | — | ||
| Q2 24 | $84.8B | — |
负债/权益比EIXNIO
| Q1 26 | — | — | ||
| Q4 25 | 2.16× | — | ||
| Q3 25 | 2.12× | — | ||
| Q2 25 | 2.26× | — | ||
| Q1 25 | 2.31× | — | ||
| Q4 24 | 2.29× | — | ||
| Q3 24 | 2.23× | — | ||
| Q2 24 | 2.26× | — |
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 | $427.9M |
| 自由现金流经营现金流 - 资本支出 | $-319.0M | $-439.4M |
| 自由现金流率自由现金流/营收 | -6.1% | -9.3% |
| 资本支出强度资本支出/营收 | 36.3% | 18.4% |
| 现金转化率经营现金流/净利润 | 0.85× | 11.07× |
| 过去12个月自由现金流最近4个季度 | $-715.0M | — |
8季度趋势，按日历期对齐
经营现金流EIXNIO
| Q1 26 | — | $427.9M | ||
| Q4 25 | $1.6B | — | ||
| Q3 25 | $2.1B | — | ||
| Q2 25 | $882.0M | — | ||
| Q1 25 | $1.2B | $-1.1B | ||
| Q4 24 | $1.2B | — | ||
| Q3 24 | $2.5B | — | ||
| Q2 24 | $329.0M | — |
自由现金流EIXNIO
| Q1 26 | — | $-439.4M | ||
| Q4 25 | $-319.0M | — | ||
| Q3 25 | $618.0M | — | ||
| Q2 25 | $-830.0M | — | ||
| Q1 25 | $-184.0M | $-2.3B | ||
| Q4 24 | $-326.0M | — | ||
| Q3 24 | $961.0M | — | ||
| Q2 24 | $-1.1B | — |
自由现金流率EIXNIO
| Q1 26 | — | -9.3% | ||
| Q4 25 | -6.1% | — | ||
| Q3 25 | 10.7% | — | ||
| Q2 25 | -18.3% | — | ||
| Q1 25 | -4.8% | -85.6% | ||
| Q4 24 | -8.2% | — | ||
| Q3 24 | 18.5% | — | ||
| Q2 24 | -25.2% | — |
资本支出强度EIXNIO
| Q1 26 | — | 18.4% | ||
| Q4 25 | 36.3% | — | ||
| Q3 25 | 26.2% | — | ||
| Q2 25 | 37.7% | — | ||
| Q1 25 | 36.9% | 46.1% | ||
| Q4 24 | 37.6% | — | ||
| Q3 24 | 29.1% | — | ||
| Q2 24 | 32.8% | — |
现金转化率EIXNIO
| Q1 26 | — | 11.07× | ||
| Q4 25 | 0.85× | — | ||
| Q3 25 | 2.55× | — | ||
| Q2 25 | 2.57× | — | ||
| Q1 25 | 0.85× | — | ||
| Q4 24 | 3.44× | — | ||
| Q3 24 | 4.79× | — | ||
| Q2 24 | 0.75× | — |
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% |
NIO
暂无分部数据
