vs
e.l.f. Beauty, Inc.（ELF）与摩丁制造（MOD）财务数据对比。点击上方公司名可切换其他公司
摩丁制造的季度营收约是e.l.f. Beauty, Inc.的1.6倍（$805.0M vs $489.5M），e.l.f. Beauty, Inc.净利率更高（8.0% vs -5.9%，领先13.9%），e.l.f. Beauty, Inc.同比增速更快（37.8% vs 30.5%），e.l.f. Beauty, Inc.自由现金流更多（$52.8M vs $-17.1M）
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。
摩丁制造是1916年成立于美国的热管理企业。创始人亚瑟·B·摩丁获拖拉机Spirex散热器专利后创立公司，曾为福特T型车生产Turbotube散热器，1941年在威斯康星州拉辛建成全球首个车用风洞，二战期间为P-51野马战斗机供应后冷却器。
ELF vs MOD — 直观对比
营收规模更大
MOD
是对方的1.6倍
$489.5M
营收增速更快
ELF
高出7.3%
30.5%
净利率更高
ELF
高出13.9%
-5.9%
自由现金流更多
ELF
多$69.9M
$-17.1M
损益表 — Q3 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $489.5M | $805.0M |
| 净利润 | $39.4M | $-47.4M |
| 毛利率 | 71.0% | 23.1% |
| 营业利润率 | 13.8% | 11.1% |
| 净利率 | 8.0% | -5.9% |
| 营收同比 | 37.8% | 30.5% |
| 净利润同比 | 128.1% | -215.6% |
| 每股收益（稀释后） | $0.65 | $-0.90 |
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ELFMOD
| Q4 25 | $489.5M | $805.0M | ||
| Q3 25 | $343.9M | $738.9M | ||
| Q2 25 | $353.7M | $682.8M | ||
| Q1 25 | — | $647.2M | ||
| Q4 24 | — | $616.8M | ||
| Q3 24 | — | $658.0M | ||
| Q2 24 | — | $661.5M | ||
| Q1 24 | — | $603.5M |
净利润ELFMOD
| Q4 25 | $39.4M | $-47.4M | ||
| Q3 25 | $3.0M | $44.4M | ||
| Q2 25 | $33.3M | $51.2M | ||
| Q1 25 | — | $49.6M | ||
| Q4 24 | — | $41.0M | ||
| Q3 24 | — | $46.1M | ||
| Q2 24 | — | $47.3M | ||
| Q1 24 | — | $25.8M |
毛利率ELFMOD
| Q4 25 | 71.0% | 23.1% | ||
| Q3 25 | 69.4% | 22.3% | ||
| Q2 25 | 69.1% | 24.2% | ||
| Q1 25 | — | 25.6% | ||
| Q4 24 | — | 24.3% | ||
| Q3 24 | — | 25.2% | ||
| Q2 24 | — | 24.6% | ||
| Q1 24 | — | 22.4% |
营业利润率ELFMOD
| Q4 25 | 13.8% | 11.1% | ||
| Q3 25 | 2.2% | 9.9% | ||
| Q2 25 | 13.8% | 11.1% | ||
| Q1 25 | — | 11.5% | ||
| Q4 24 | — | 9.6% | ||
| Q3 24 | — | 11.4% | ||
| Q2 24 | — | 11.2% | ||
| Q1 24 | — | 7.8% |
净利率ELFMOD
| Q4 25 | 8.0% | -5.9% | ||
| Q3 25 | 0.9% | 6.0% | ||
| Q2 25 | 9.4% | 7.5% | ||
| Q1 25 | — | 7.7% | ||
| Q4 24 | — | 6.6% | ||
| Q3 24 | — | 7.0% | ||
| Q2 24 | — | 7.2% | ||
| Q1 24 | — | 4.3% |
每股收益（稀释后）ELFMOD
| Q4 25 | $0.65 | $-0.90 | ||
| Q3 25 | $0.05 | $0.83 | ||
| Q2 25 | $0.58 | $0.95 | ||
| Q1 25 | — | $0.92 | ||
| Q4 24 | — | $0.76 | ||
| Q3 24 | — | $0.86 | ||
| Q2 24 | — | $0.88 | ||
| Q1 24 | — | $0.48 |
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 | $98.7M |
| 总债务越低越好 | $816.7M | $570.7M |
| 股东权益账面价值 | $1.2B | $1.1B |
| 总资产 | $2.3B | $2.5B |
| 负债/权益比越低杠杆越低 | 0.70× | 0.51× |
8季度趋势，按日历期对齐
现金及短期投资ELFMOD
| Q4 25 | $196.8M | $98.7M | ||
| Q3 25 | $194.4M | $83.8M | ||
| Q2 25 | $170.0M | $124.5M | ||
| Q1 25 | — | $71.6M | ||
| Q4 24 | — | $83.8M | ||
| Q3 24 | — | $78.6M | ||
| Q2 24 | — | $72.9M | ||
| Q1 24 | — | $60.1M |
总债务ELFMOD
| Q4 25 | $816.7M | $570.7M | ||
| Q3 25 | $831.6M | $525.8M | ||
| Q2 25 | $256.7M | $482.1M | ||
| Q1 25 | — | $296.7M | ||
| Q4 24 | — | $330.0M | ||
| Q3 24 | — | $359.1M | ||
| Q2 24 | — | $405.7M | ||
| Q1 24 | — | $399.9M |
股东权益ELFMOD
| Q4 25 | $1.2B | $1.1B | ||
| Q3 25 | $1.1B | $1.1B | ||
| Q2 25 | $804.9M | $1.0B | ||
| Q1 25 | — | $910.2M | ||
| Q4 24 | — | $855.1M | ||
| Q3 24 | — | $858.8M | ||
| Q2 24 | — | $788.4M | ||
| Q1 24 | — | $747.6M |
总资产ELFMOD
| Q4 25 | $2.3B | $2.5B | ||
| Q3 25 | $2.3B | $2.4B | ||
| Q2 25 | $1.3B | $2.2B | ||
| Q1 25 | — | $1.9B | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | — | $1.9B | ||
| Q2 24 | — | $1.9B | ||
| Q1 24 | — | $1.9B |
负债/权益比ELFMOD
| Q4 25 | 0.70× | 0.51× | ||
| Q3 25 | 0.73× | 0.50× | ||
| Q2 25 | 0.32× | 0.48× | ||
| Q1 25 | — | 0.33× | ||
| Q4 24 | — | 0.39× | ||
| Q3 24 | — | 0.42× | ||
| Q2 24 | — | 0.51× | ||
| Q1 24 | — | 0.53× |
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 | $24.7M |
| 自由现金流经营现金流 - 资本支出 | $52.8M | $-17.1M |
| 自由现金流率自由现金流/营收 | 10.8% | -2.1% |
| 资本支出强度资本支出/营收 | 1.4% | 5.2% |
| 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 | — | $-20.3M |
8季度趋势，按日历期对齐
经营现金流ELFMOD
| Q4 25 | $59.4M | $24.7M | ||
| Q3 25 | $23.4M | $1.4M | ||
| Q2 25 | $27.2M | $27.7M | ||
| Q1 25 | — | $54.8M | ||
| Q4 24 | — | $60.7M | ||
| Q3 24 | — | $57.3M | ||
| Q2 24 | — | $40.5M | ||
| Q1 24 | — | $39.6M |
自由现金流ELFMOD
| Q4 25 | $52.8M | $-17.1M | ||
| Q3 25 | $16.6M | $-30.5M | ||
| Q2 25 | $20.1M | $200.0K | ||
| Q1 25 | — | $27.1M | ||
| Q4 24 | — | $44.7M | ||
| Q3 24 | — | $43.8M | ||
| Q2 24 | — | $13.7M | ||
| Q1 24 | — | $-4.3M |
自由现金流率ELFMOD
| Q4 25 | 10.8% | -2.1% | ||
| Q3 25 | 4.8% | -4.1% | ||
| Q2 25 | 5.7% | 0.0% | ||
| Q1 25 | — | 4.2% | ||
| Q4 24 | — | 7.2% | ||
| Q3 24 | — | 6.7% | ||
| Q2 24 | — | 2.1% | ||
| Q1 24 | — | -0.7% |
资本支出强度ELFMOD
| Q4 25 | 1.4% | 5.2% | ||
| Q3 25 | 2.0% | 4.3% | ||
| Q2 25 | 2.0% | 4.0% | ||
| Q1 25 | — | 4.3% | ||
| Q4 24 | — | 2.6% | ||
| Q3 24 | — | 2.1% | ||
| Q2 24 | — | 4.1% | ||
| Q1 24 | — | 7.3% |
现金转化率ELFMOD
| Q4 25 | 1.51× | — | ||
| Q3 25 | 7.82× | 0.03× | ||
| Q2 25 | 0.82× | 0.54× | ||
| Q1 25 | — | 1.10× | ||
| Q4 24 | — | 1.48× | ||
| Q3 24 | — | 1.24× | ||
| Q2 24 | — | 0.86× | ||
| Q1 24 | — | 1.53× |
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
ELF
暂无分部数据
MOD
| Data Centers | $296.9M | 37% |
| Performance Technologies | $266.0M | 33% |
| Hvac Technologies | $107.1M | 13% |
| Air Cooled | $92.4M | 11% |
| Lb White | $25.6M | 3% |
| Climate By Design | $10.2M | 1% |
| Absolutaire | $7.0M | 1% |
