vs
Diamondback Energy（FANG）与摩托罗拉解决方案（MSI）财务数据对比。点击上方公司名可切换其他公司
摩托罗拉解决方案的季度营收约是Diamondback Energy的1.0倍（$3.4B vs $3.4B），摩托罗拉解决方案净利率更高（19.2% vs -43.2%，领先62.4%），摩托罗拉解决方案同比增速更快（12.3% vs -9.0%），过去两年Diamondback Energy的营收复合增速更高（23.1% vs 18.9%）
总部位于美国得克萨斯州米德兰市的Diamondback Energy是一家美国能源企业，核心业务为在二叠纪盆地开展油气勘探开发，聚焦北美上游能源领域，在核心资源区拥有丰富的项目储备与成熟的运营经验。
摩托罗拉解决方案是美国科技企业，总部位于伊利诺伊州芝加哥，2011年由摩托罗拉公司拆分成立。公司面向公共安全部门及企业客户，提供关键通信、视频安防、指挥中心技术等安全防护类产品与服务。
FANG vs MSI — 直观对比
营收规模更大
MSI
是对方的1.0倍
$3.4B
营收增速更快
MSI
高出21.3%
-9.0%
净利率更高
MSI
高出62.4%
-43.2%
两年增速更快
FANG
近两年复合增速
18.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.4B | $3.4B |
| 净利润 | $-1.5B | $649.0M |
| 毛利率 | — | 52.3% |
| 营业利润率 | -82.4% | 27.9% |
| 净利率 | -43.2% | 19.2% |
| 营收同比 | -9.0% | 12.3% |
| 净利润同比 | -235.8% | 6.2% |
| 每股收益（稀释后） | $-4.99 | $3.85 |
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FANGMSI
| Q4 25 | $3.4B | $3.4B | ||
| Q3 25 | $3.9B | $3.0B | ||
| Q2 25 | $3.7B | $2.8B | ||
| Q1 25 | $4.0B | $2.5B | ||
| Q4 24 | $3.7B | $3.0B | ||
| Q3 24 | $2.6B | $2.8B | ||
| Q2 24 | $2.5B | $2.6B | ||
| Q1 24 | $2.2B | $2.4B |
净利润FANGMSI
| Q4 25 | $-1.5B | $649.0M | ||
| Q3 25 | $1.0B | $562.0M | ||
| Q2 25 | $699.0M | $513.0M | ||
| Q1 25 | $1.4B | $430.0M | ||
| Q4 24 | $1.1B | $611.0M | ||
| Q3 24 | $659.0M | $562.0M | ||
| Q2 24 | $837.0M | $443.0M | ||
| Q1 24 | $768.0M | $-39.0M |
毛利率FANGMSI
| Q4 25 | — | 52.3% | ||
| Q3 25 | — | 51.6% | ||
| Q2 25 | — | 51.1% | ||
| Q1 25 | — | 51.4% | ||
| Q4 24 | — | 51.4% | ||
| Q3 24 | — | 51.4% | ||
| Q2 24 | — | 51.0% | ||
| Q1 24 | — | 49.9% |
营业利润率FANGMSI
| Q4 25 | -82.4% | 27.9% | ||
| Q3 25 | 31.5% | 25.6% | ||
| Q2 25 | 31.0% | 25.0% | ||
| Q1 25 | 41.3% | 23.0% | ||
| Q4 24 | 38.0% | 27.0% | ||
| Q3 24 | 26.8% | 25.5% | ||
| Q2 24 | 46.6% | 24.5% | ||
| Q1 24 | 50.2% | 21.7% |
净利率FANGMSI
| Q4 25 | -43.2% | 19.2% | ||
| Q3 25 | 25.9% | 18.7% | ||
| Q2 25 | 19.0% | 18.6% | ||
| Q1 25 | 34.7% | 17.0% | ||
| Q4 24 | 28.9% | 20.3% | ||
| Q3 24 | 24.9% | 20.1% | ||
| Q2 24 | 33.7% | 16.9% | ||
| Q1 24 | 34.5% | -1.6% |
每股收益（稀释后）FANGMSI
| Q4 25 | $-4.99 | $3.85 | ||
| Q3 25 | $3.51 | $3.33 | ||
| Q2 25 | $2.38 | $3.04 | ||
| Q1 25 | $4.83 | $2.53 | ||
| Q4 24 | $3.40 | $3.57 | ||
| Q3 24 | $3.19 | $3.29 | ||
| Q2 24 | $4.66 | $2.60 | ||
| Q1 24 | $4.28 | $-0.23 |
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 | $104.0M | $1.2B |
| 总债务越低越好 | $13.7B | — |
| 股东权益账面价值 | $37.0B | $2.4B |
| 总资产 | $71.1B | $19.4B |
| 负债/权益比越低杠杆越低 | 0.37× | — |
8季度趋势，按日历期对齐
现金及短期投资FANGMSI
| Q4 25 | $104.0M | $1.2B | ||
| Q3 25 | $159.0M | $894.0M | ||
| Q2 25 | $219.0M | $3.2B | ||
| Q1 25 | $1.8B | $1.6B | ||
| Q4 24 | $161.0M | $2.1B | ||
| Q3 24 | $370.0M | $1.4B | ||
| Q2 24 | $6.9B | $1.4B | ||
| Q1 24 | $896.0M | $1.5B |
总债务FANGMSI
| Q4 25 | $13.7B | — | ||
| Q3 25 | $15.8B | — | ||
| Q2 25 | $15.1B | — | ||
| Q1 25 | $13.0B | — | ||
| Q4 24 | $12.1B | — | ||
| Q3 24 | $11.9B | — | ||
| Q2 24 | $12.0B | — | ||
| Q1 24 | $6.6B | — |
股东权益FANGMSI
| Q4 25 | $37.0B | $2.4B | ||
| Q3 25 | $39.1B | $2.3B | ||
| Q2 25 | $38.9B | $2.0B | ||
| Q1 25 | $38.5B | $1.6B | ||
| Q4 24 | $37.7B | $1.7B | ||
| Q3 24 | $37.4B | $1.3B | ||
| Q2 24 | $17.4B | $802.0M | ||
| Q1 24 | $16.9B | $521.0M |
总资产FANGMSI
| Q4 25 | $71.1B | $19.4B | ||
| Q3 25 | $76.2B | $18.8B | ||
| Q2 25 | $71.9B | $16.4B | ||
| Q1 25 | $70.1B | $14.4B | ||
| Q4 24 | $67.3B | $14.6B | ||
| Q3 24 | $65.7B | $13.9B | ||
| Q2 24 | $35.6B | $13.3B | ||
| Q1 24 | $29.7B | $13.3B |
负债/权益比FANGMSI
| Q4 25 | 0.37× | — | ||
| Q3 25 | 0.41× | — | ||
| Q2 25 | 0.39× | — | ||
| Q1 25 | 0.34× | — | ||
| Q4 24 | 0.32× | — | ||
| Q3 24 | 0.32× | — | ||
| Q2 24 | 0.69× | — | ||
| Q1 24 | 0.39× | — |
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 | $2.3B | $1.3B |
| 自由现金流经营现金流 - 资本支出 | — | $1.1B |
| 自由现金流率自由现金流/营收 | — | 33.8% |
| 资本支出强度资本支出/营收 | — | 3.4% |
| 现金转化率经营现金流/净利润 | — | 1.94× |
| 过去12个月自由现金流最近4个季度 | — | $2.6B |
8季度趋势，按日历期对齐
经营现金流FANGMSI
| Q4 25 | $2.3B | $1.3B | ||
| Q3 25 | $2.4B | $798.0M | ||
| Q2 25 | $1.7B | $273.0M | ||
| Q1 25 | $2.4B | $510.0M | ||
| Q4 24 | $2.3B | $1.1B | ||
| Q3 24 | $1.2B | $759.0M | ||
| Q2 24 | $1.5B | $180.0M | ||
| Q1 24 | $1.3B | $382.0M |
自由现金流FANGMSI
| Q4 25 | — | $1.1B | ||
| Q3 25 | — | $732.0M | ||
| Q2 25 | — | $225.0M | ||
| Q1 25 | — | $473.0M | ||
| Q4 24 | — | $984.0M | ||
| Q3 24 | — | $702.0M | ||
| Q2 24 | — | $112.0M | ||
| Q1 24 | — | $336.0M |
自由现金流率FANGMSI
| Q4 25 | — | 33.8% | ||
| Q3 25 | — | 24.3% | ||
| Q2 25 | — | 8.1% | ||
| Q1 25 | — | 18.7% | ||
| Q4 24 | — | 32.7% | ||
| Q3 24 | — | 25.2% | ||
| Q2 24 | — | 4.3% | ||
| Q1 24 | — | 14.1% |
资本支出强度FANGMSI
| Q4 25 | — | 3.4% | ||
| Q3 25 | — | 2.2% | ||
| Q2 25 | — | 1.7% | ||
| Q1 25 | — | 1.5% | ||
| Q4 24 | — | 2.9% | ||
| Q3 24 | — | 2.0% | ||
| Q2 24 | — | 2.6% | ||
| Q1 24 | — | 1.9% |
现金转化率FANGMSI
| Q4 25 | — | 1.94× | ||
| Q3 25 | 2.34× | 1.42× | ||
| Q2 25 | 2.40× | 0.53× | ||
| Q1 25 | 1.68× | 1.19× | ||
| Q4 24 | 2.18× | 1.75× | ||
| Q3 24 | 1.83× | 1.35× | ||
| Q2 24 | 1.83× | 0.41× | ||
| Q1 24 | 1.74× | — |
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
FANG
| Oil Explorationand Production | $2.7B | 81% |
| Oil Purchased | $308.0M | 9% |
| Natural Gas Liquids Production | $293.0M | 9% |
| Natural Gas Production | $4.0M | 0% |
MSI
| Product And Systems Integration Segment | $1.5B | 45% |
| Services And Software Segment | $833.0M | 25% |
| Sales Channel Through Intermediary | $772.0M | 23% |
| Command Center Software | $258.0M | 8% |
