vs
Diamondback Energy（FANG）与W&T OFFSHORE INC（WTI）财务数据对比。点击上方公司名可切换其他公司
Diamondback Energy的季度营收约是W&T OFFSHORE INC的27.7倍（$3.4B vs $121.7M）。W&T OFFSHORE INC净利率更高（-22.3% vs -43.2%，领先20.9%）。W&T OFFSHORE INC同比增速更快（1.1% vs -9.0%）。过去两年Diamondback Energy的营收复合增速更高（23.1% vs -7.0%）
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。
爱迪生舒斯特近海服务公司（ECO）1960年以爱迪生舒斯特船舶租赁业务起家，是总部位于美国路易斯安那州卡托夫的海运家族企业集团。公司旗下拥有并运营多种船舶船队，涵盖平台供应船、海底作业船、锚作拖船、溢油应急船、增产作业船等，另有独立所属的科考船与破冰船船队。
FANG vs WTI — 直观对比
营收规模更大
FANG
是对方的27.7倍
$121.7M
营收增速更快
WTI
高出10.2%
-9.0%
净利率更高
WTI
高出20.9%
-43.2%
两年增速更快
FANG
近两年复合增速
-7.0%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $3.4B | $121.7M |
| 净利润 | $-1.5B | $-27.1M |
| 毛利率 | — | — |
| 营业利润率 | -82.4% | -15.7% |
| 净利率 | -43.2% | -22.3% |
| 营收同比 | -9.0% | 1.1% |
| 净利润同比 | -235.8% | -16.1% |
| 每股收益（稀释后） | $-4.99 | $-0.18 |
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FANGWTI
| Q4 25 | $3.4B | $121.7M | ||
| Q3 25 | $3.9B | $127.5M | ||
| Q2 25 | $3.7B | $122.4M | ||
| Q1 25 | $4.0B | $129.9M | ||
| Q4 24 | $3.7B | $120.3M | ||
| Q3 24 | $2.6B | $121.4M | ||
| Q2 24 | $2.5B | $142.8M | ||
| Q1 24 | $2.2B | $140.8M |
净利润FANGWTI
| Q4 25 | $-1.5B | $-27.1M | ||
| Q3 25 | $1.0B | $-71.5M | ||
| Q2 25 | $699.0M | $-20.9M | ||
| Q1 25 | $1.4B | $-30.6M | ||
| Q4 24 | $1.1B | $-23.4M | ||
| Q3 24 | $659.0M | $-36.9M | ||
| Q2 24 | $837.0M | $-15.4M | ||
| Q1 24 | $768.0M | $-11.5M |
营业利润率FANGWTI
| Q4 25 | -82.4% | -15.7% | ||
| Q3 25 | 31.5% | -9.9% | ||
| Q2 25 | 31.0% | -10.5% | ||
| Q1 25 | 41.3% | -6.3% | ||
| Q4 24 | 38.0% | -14.1% | ||
| Q3 24 | 26.8% | -15.6% | ||
| Q2 24 | 46.6% | -4.4% | ||
| Q1 24 | 50.2% | -0.0% |
净利率FANGWTI
| Q4 25 | -43.2% | -22.3% | ||
| Q3 25 | 25.9% | -56.1% | ||
| Q2 25 | 19.0% | -17.1% | ||
| Q1 25 | 34.7% | -23.5% | ||
| Q4 24 | 28.9% | -19.4% | ||
| Q3 24 | 24.9% | -30.4% | ||
| Q2 24 | 33.7% | -10.8% | ||
| Q1 24 | 34.5% | -8.1% |
每股收益（稀释后）FANGWTI
| Q4 25 | $-4.99 | $-0.18 | ||
| Q3 25 | $3.51 | $-0.48 | ||
| Q2 25 | $2.38 | $-0.14 | ||
| Q1 25 | $4.83 | $-0.21 | ||
| Q4 24 | $3.40 | $-0.16 | ||
| Q3 24 | $3.19 | $-0.25 | ||
| Q2 24 | $4.66 | $-0.10 | ||
| Q1 24 | $4.28 | $-0.08 |
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 | $140.6M |
| 总债务越低越好 | $13.7B | $350.8M |
| 股东权益账面价值 | $37.0B | $-199.8M |
| 总资产 | $71.1B | $955.8M |
| 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FANGWTI
| Q4 25 | $104.0M | $140.6M | ||
| Q3 25 | $159.0M | $124.8M | ||
| Q2 25 | $219.0M | $120.7M | ||
| Q1 25 | $1.8B | $105.9M | ||
| Q4 24 | $161.0M | $109.0M | ||
| Q3 24 | $370.0M | $126.5M | ||
| Q2 24 | $6.9B | $123.4M | ||
| Q1 24 | $896.0M | $94.8M |
总债务FANGWTI
| Q4 25 | $13.7B | $350.8M | ||
| Q3 25 | $15.8B | $350.4M | ||
| Q2 25 | $15.1B | $350.1M | ||
| Q1 25 | $13.0B | $350.0M | ||
| Q4 24 | $12.1B | $393.2M | ||
| Q3 24 | $11.9B | $392.6M | ||
| Q2 24 | $12.0B | $391.9M | ||
| Q1 24 | $6.6B | $391.2M |
股东权益FANGWTI
| Q4 25 | $37.0B | $-199.8M | ||
| Q3 25 | $39.1B | $-172.5M | ||
| Q2 25 | $38.9B | $-102.7M | ||
| Q1 25 | $38.5B | $-82.8M | ||
| Q4 24 | $37.7B | $-52.6M | ||
| Q3 24 | $37.4B | $-31.5M | ||
| Q2 24 | $17.4B | $5.0M | ||
| Q1 24 | $16.9B | $20.8M |
总资产FANGWTI
| Q4 25 | $71.1B | $955.8M | ||
| Q3 25 | $76.2B | $960.6M | ||
| Q2 25 | $71.9B | $1.0B | ||
| Q1 25 | $70.1B | $1.0B | ||
| Q4 24 | $67.3B | $1.1B | ||
| Q3 24 | $65.7B | $1.1B | ||
| Q2 24 | $35.6B | $1.1B | ||
| Q1 24 | $29.7B | $1.1B |
负债/权益比FANGWTI
| 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× | 78.30× | ||
| Q1 24 | 0.39× | 18.85× |
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 | $25.9M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流FANGWTI
| Q4 25 | $2.3B | $25.9M | ||
| Q3 25 | $2.4B | $26.5M | ||
| Q2 25 | $1.7B | $28.0M | ||
| Q1 25 | $2.4B | $-3.2M | ||
| Q4 24 | $2.3B | $-4.3M | ||
| Q3 24 | $1.2B | $14.8M | ||
| Q2 24 | $1.5B | $37.4M | ||
| Q1 24 | $1.3B | $11.6M |
现金转化率FANGWTI
| Q4 25 | — | — | ||
| Q3 25 | 2.34× | — | ||
| Q2 25 | 2.40× | — | ||
| Q1 25 | 1.68× | — | ||
| Q4 24 | 2.18× | — | ||
| Q3 24 | 1.83× | — | ||
| Q2 24 | 1.83× | — | ||
| 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% |
WTI
| Oil And Condensate | $76.0M | 62% |
| Natural Gas Production | $36.6M | 30% |
| Natural Gas Liquids Reserves | $6.9M | 6% |
| Other | $2.2M | 2% |
