vs
e.l.f. Beauty, Inc.（ELF）与KRONOS WORLDWIDE INC（KRO）财务数据对比。点击上方公司名可切换其他公司
e.l.f. Beauty, Inc.的季度营收约是KRONOS WORLDWIDE INC的1.2倍（$489.5M vs $418.3M），e.l.f. Beauty, Inc.净利率更高（8.0% vs -19.8%，领先27.8%），e.l.f. Beauty, Inc.同比增速更快（37.8% vs -1.1%），KRONOS WORLDWIDE INC自由现金流更多（$81.9M vs $52.8M）
e.l.f. Beauty是美国知名彩妆品牌，2004年创立，总部位于加利福尼亚州奥克兰。品牌产品线丰富，涵盖沐浴护肤产品、矿物彩妆、专业美妆工具、眼线笔、口红、腮红、睫毛膏等多个品类，产品销往全球18个国家，入驻Target、沃尔玛等主流零售渠道，过半营收来自品牌官网。
克罗诺斯全球（原克罗诺斯公司）是一家美国跨国企业，总部位于美国马萨诸塞州洛厄尔，专注于提供劳动力管理与人力资本管理云服务，在全球拥有超过6000名员工，是该领域知名的服务提供商。
ELF vs KRO — 直观对比
营收规模更大
ELF
是对方的1.2倍
$418.3M
营收增速更快
ELF
高出38.9%
-1.1%
净利率更高
ELF
高出27.8%
-19.8%
自由现金流更多
KRO
多$29.1M
$52.8M
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $489.5M | $418.3M |
| 净利润 | $39.4M | $-82.8M |
| 毛利率 | 71.0% | -0.9% |
| 营业利润率 | 13.8% | -15.1% |
| 净利率 | 8.0% | -19.8% |
| 营收同比 | 37.8% | -1.1% |
| 净利润同比 | 128.1% | -527.3% |
| 每股收益（稀释后） | $0.65 | $-0.72 |
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ELFKRO
| Q4 25 | $489.5M | $418.3M | ||
| Q3 25 | $343.9M | $456.9M | ||
| Q2 25 | $353.7M | $494.4M | ||
| Q1 25 | — | $489.8M | ||
| Q4 24 | — | $423.1M | ||
| Q3 24 | — | $484.7M | ||
| Q2 24 | — | $500.5M | ||
| Q1 24 | — | $478.8M |
净利润ELFKRO
| Q4 25 | $39.4M | $-82.8M | ||
| Q3 25 | $3.0M | $-37.0M | ||
| Q2 25 | $33.3M | $-9.2M | ||
| Q1 25 | — | $18.1M | ||
| Q4 24 | — | $-13.2M | ||
| Q3 24 | — | $71.8M | ||
| Q2 24 | — | $19.5M | ||
| Q1 24 | — | $8.1M |
毛利率ELFKRO
| Q4 25 | 71.0% | -0.9% | ||
| Q3 25 | 69.4% | 10.3% | ||
| Q2 25 | 69.1% | 12.7% | ||
| Q1 25 | — | 21.8% | ||
| Q4 24 | — | 20.4% | ||
| Q3 24 | — | 20.9% | ||
| Q2 24 | — | 20.0% | ||
| Q1 24 | — | 14.9% |
营业利润率ELFKRO
| Q4 25 | 13.8% | -15.1% | ||
| Q3 25 | 2.2% | -4.2% | ||
| Q2 25 | 13.8% | 1.5% | ||
| Q1 25 | — | 7.8% | ||
| Q4 24 | — | 6.8% | ||
| Q3 24 | — | 8.0% | ||
| Q2 24 | — | 7.2% | ||
| Q1 24 | — | 4.1% |
净利率ELFKRO
| Q4 25 | 8.0% | -19.8% | ||
| Q3 25 | 0.9% | -8.1% | ||
| Q2 25 | 9.4% | -1.9% | ||
| Q1 25 | — | 3.7% | ||
| Q4 24 | — | -3.1% | ||
| Q3 24 | — | 14.8% | ||
| Q2 24 | — | 3.9% | ||
| Q1 24 | — | 1.7% |
每股收益（稀释后）ELFKRO
| Q4 25 | $0.65 | $-0.72 | ||
| Q3 25 | $0.05 | $-0.32 | ||
| Q2 25 | $0.58 | $-0.08 | ||
| Q1 25 | — | $0.16 | ||
| Q4 24 | — | $-0.11 | ||
| Q3 24 | — | $0.62 | ||
| Q2 24 | — | $0.17 | ||
| Q1 24 | — | $0.07 |
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 | $196.8M | $33.2M |
| 总债务越低越好 | $816.7M | $557.4M |
| 股东权益账面价值 | $1.2B | $751.1M |
| 总资产 | $2.3B | $1.8B |
| 负债/权益比越低杠杆越低 | 0.70× | 0.74× |
8季度趋势，按日历期对齐
现金及短期投资ELFKRO
| Q4 25 | $196.8M | $33.2M | ||
| Q3 25 | $194.4M | $27.7M | ||
| Q2 25 | $170.0M | $18.9M | ||
| Q1 25 | — | $20.5M | ||
| Q4 24 | — | $106.7M | ||
| Q3 24 | — | $94.8M | ||
| Q2 24 | — | $133.8M | ||
| Q1 24 | — | $120.7M |
总债务ELFKRO
| Q4 25 | $816.7M | $557.4M | ||
| Q3 25 | $831.6M | $626.2M | ||
| Q2 25 | $256.7M | $589.3M | ||
| Q1 25 | — | $557.2M | ||
| Q4 24 | — | $507.4M | ||
| Q3 24 | — | $554.3M | ||
| Q2 24 | — | $423.7M | ||
| Q1 24 | — | $426.9M |
股东权益ELFKRO
| Q4 25 | $1.2B | $751.1M | ||
| Q3 25 | $1.1B | $804.7M | ||
| Q2 25 | $804.9M | $846.8M | ||
| Q1 25 | — | $847.0M | ||
| Q4 24 | — | $817.0M | ||
| Q3 24 | — | $847.4M | ||
| Q2 24 | — | $774.6M | ||
| Q1 24 | — | $774.4M |
总资产ELFKRO
| Q4 25 | $2.3B | $1.8B | ||
| Q3 25 | $2.3B | $1.9B | ||
| Q2 25 | $1.3B | $1.9B | ||
| Q1 25 | — | $1.9B | ||
| Q4 24 | — | $1.9B | ||
| Q3 24 | — | $1.9B | ||
| Q2 24 | — | $1.7B | ||
| Q1 24 | — | $1.7B |
负债/权益比ELFKRO
| Q4 25 | 0.70× | 0.74× | ||
| Q3 25 | 0.73× | 0.78× | ||
| Q2 25 | 0.32× | 0.70× | ||
| Q1 25 | — | 0.66× | ||
| Q4 24 | — | 0.62× | ||
| Q3 24 | — | 0.65× | ||
| Q2 24 | — | 0.55× | ||
| Q1 24 | — | 0.55× |
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 | $59.4M | $92.1M |
| 自由现金流经营现金流 - 资本支出 | $52.8M | $81.9M |
| 自由现金流率自由现金流/营收 | 10.8% | 19.6% |
| 资本支出强度资本支出/营收 | 1.4% | 2.4% |
| 现金转化率经营现金流/净利润 | 1.51× | — |
| 过去12个月自由现金流最近4个季度 | — | $-40.4M |
8季度趋势，按日历期对齐
经营现金流ELFKRO
| Q4 25 | $59.4M | $92.1M | ||
| Q3 25 | $23.4M | $-7.9M | ||
| Q2 25 | $27.2M | $20.7M | ||
| Q1 25 | — | $-102.4M | ||
| Q4 24 | — | $49.3M | ||
| Q3 24 | — | $28.3M | ||
| Q2 24 | — | $38.2M | ||
| Q1 24 | — | $-43.3M |
自由现金流ELFKRO
| Q4 25 | $52.8M | $81.9M | ||
| Q3 25 | $16.6M | $-17.4M | ||
| Q2 25 | $20.1M | $9.5M | ||
| Q1 25 | — | $-114.4M | ||
| Q4 24 | — | $37.0M | ||
| Q3 24 | — | $19.2M | ||
| Q2 24 | — | $34.8M | ||
| Q1 24 | — | $-48.0M |
自由现金流率ELFKRO
| Q4 25 | 10.8% | 19.6% | ||
| Q3 25 | 4.8% | -3.8% | ||
| Q2 25 | 5.7% | 1.9% | ||
| Q1 25 | — | -23.4% | ||
| Q4 24 | — | 8.7% | ||
| Q3 24 | — | 4.0% | ||
| Q2 24 | — | 7.0% | ||
| Q1 24 | — | -10.0% |
资本支出强度ELFKRO
| Q4 25 | 1.4% | 2.4% | ||
| Q3 25 | 2.0% | 2.1% | ||
| Q2 25 | 2.0% | 2.3% | ||
| Q1 25 | — | 2.4% | ||
| Q4 24 | — | 2.9% | ||
| Q3 24 | — | 1.9% | ||
| Q2 24 | — | 0.7% | ||
| Q1 24 | — | 1.0% |
现金转化率ELFKRO
| Q4 25 | 1.51× | — | ||
| Q3 25 | 7.82× | — | ||
| Q2 25 | 0.82× | — | ||
| Q1 25 | — | -5.66× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.39× | ||
| Q2 24 | — | 1.96× | ||
| Q1 24 | — | -5.35× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
