vs
自由港麦克莫兰（FCX）与Ivanhoe Electric Inc.（IE）财务数据对比。点击上方公司名可切换其他公司
自由港麦克莫兰的季度营收约是Ivanhoe Electric Inc.的5878.3倍（$5.3B vs $896.0K）。自由港麦克莫兰净利率更高（10.7% vs -4500.4%，领先4511.2%）。自由港麦克莫兰同比增速更快（-10.4% vs -32.7%）。Ivanhoe Electric Inc.自由现金流更多（$-25.7M vs $-312.0M）。过去两年Ivanhoe Electric Inc.的营收复合增速更高（57.8% vs -7.9%）
自由港麦克莫兰是总部位于美国亚利桑那州凤凰城的矿业企业，是全球最大的钼生产商、主要铜生产商之一，运营着坐落于印度尼西亚巴布亚省的世界最大金矿格拉斯伯格矿。
艾芬豪电气是一家关键矿产勘探开发企业，专注于发掘全球电气化所需的铜、金、银等战略金属矿床，主要业务布局于北美地区，产品供应可再生能源、电动汽车、电网基础设施等相关产业链。
FCX vs IE — 直观对比
营收规模更大
FCX
是对方的5878.3倍
$896.0K
营收增速更快
FCX
高出22.3%
-32.7%
净利率更高
FCX
高出4511.2%
-4500.4%
自由现金流更多
IE
多$286.3M
$-312.0M
两年增速更快
IE
近两年复合增速
-7.9%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $5.3B | $896.0K |
| 净利润 | $565.0M | $-40.3M |
| 毛利率 | 12.4% | 69.5% |
| 营业利润率 | 15.4% | -4167.7% |
| 净利率 | 10.7% | -4500.4% |
| 营收同比 | -10.4% | -32.7% |
| 净利润同比 | -21.6% | -318.3% |
| 每股收益（稀释后） | — | $0.24 |
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FCXIE
| Q4 25 | $5.3B | $896.0K | ||
| Q3 25 | $6.8B | $545.0K | ||
| Q2 25 | $7.5B | $1.1M | ||
| Q1 25 | $5.6B | $735.0K | ||
| Q4 24 | $5.9B | $1.3M | ||
| Q3 24 | $6.7B | $671.0K | ||
| Q2 24 | $6.4B | $538.0K | ||
| Q1 24 | $6.2B | $360.0K |
净利润FCXIE
| Q4 25 | $565.0M | $-40.3M | ||
| Q3 25 | $1.2B | $-17.5M | ||
| Q2 25 | $1.5B | $-23.9M | ||
| Q1 25 | $793.0M | $-34.1M | ||
| Q4 24 | $721.0M | $18.5M | ||
| Q3 24 | $1.2B | $-43.2M | ||
| Q2 24 | $1.3B | $-46.8M | ||
| Q1 24 | $1.2B | $-60.1M |
毛利率FCXIE
| Q4 25 | 12.4% | 69.5% | ||
| Q3 25 | 29.2% | 51.2% | ||
| Q2 25 | 34.2% | 72.5% | ||
| Q1 25 | 24.3% | 60.1% | ||
| Q4 24 | 27.0% | 64.7% | ||
| Q3 24 | 30.0% | 61.8% | ||
| Q2 24 | 31.5% | 64.3% | ||
| Q1 24 | 28.5% | 72.2% |
营业利润率FCXIE
| Q4 25 | 15.4% | -4167.7% | ||
| Q3 25 | 28.9% | -4328.3% | ||
| Q2 25 | 32.3% | -2400.3% | ||
| Q1 25 | 23.4% | -3674.0% | ||
| Q4 24 | 21.1% | -2229.4% | ||
| Q3 24 | 29.0% | -6233.8% | ||
| Q2 24 | 32.0% | -9023.4% | ||
| Q1 24 | 26.3% | -15800.3% |
净利率FCXIE
| Q4 25 | 10.7% | -4500.4% | ||
| Q3 25 | 18.3% | -3214.9% | ||
| Q2 25 | 20.6% | -2233.2% | ||
| Q1 25 | 14.2% | -4645.0% | ||
| Q4 24 | 12.3% | 1386.6% | ||
| Q3 24 | 18.5% | -6443.5% | ||
| Q2 24 | 20.0% | -8695.7% | ||
| Q1 24 | 18.7% | -16693.1% |
每股收益（稀释后）FCXIE
| Q4 25 | — | $0.24 | ||
| Q3 25 | $0.46 | $0.13 | ||
| Q2 25 | $0.53 | $0.18 | ||
| Q1 25 | $0.24 | $0.24 | ||
| Q4 24 | — | $-0.14 | ||
| Q3 24 | $0.36 | $0.36 | ||
| Q2 24 | $0.42 | $0.39 | ||
| Q1 24 | $0.32 | $0.46 |
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 | $3.8B | $173.3M |
| 总债务越低越好 | $9.4B | — |
| 股东权益账面价值 | $18.9B | $416.1M |
| 总资产 | $58.2B | $483.3M |
| 负债/权益比越低杠杆越低 | 0.50× | — |
8季度趋势，按日历期对齐
现金及短期投资FCXIE
| Q4 25 | $3.8B | $173.3M | ||
| Q3 25 | $4.3B | $69.5M | ||
| Q2 25 | $4.5B | $88.0M | ||
| Q1 25 | $4.4B | $98.2M | ||
| Q4 24 | $3.9B | $41.0M | ||
| Q3 24 | $5.0B | $81.1M | ||
| Q2 24 | $5.3B | $133.8M | ||
| Q1 24 | $5.2B | $179.4M |
总债务FCXIE
| Q4 25 | $9.4B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | $9.4B | — | ||
| Q4 24 | $8.9B | — | ||
| Q3 24 | $9.7B | — | ||
| Q2 24 | $9.4B | — | ||
| Q1 24 | $9.4B | — |
股东权益FCXIE
| Q4 25 | $18.9B | $416.1M | ||
| Q3 25 | $18.7B | $280.1M | ||
| Q2 25 | $18.2B | $293.3M | ||
| Q1 25 | $17.7B | $307.0M | ||
| Q4 24 | $17.6B | $268.6M | ||
| Q3 24 | $17.5B | $250.1M | ||
| Q2 24 | $17.4B | $289.2M | ||
| Q1 24 | $17.0B | $331.5M |
总资产FCXIE
| Q4 25 | $58.2B | $483.3M | ||
| Q3 25 | $56.8B | $386.2M | ||
| Q2 25 | $56.5B | $400.5M | ||
| Q1 25 | $56.0B | $414.4M | ||
| Q4 24 | $54.8B | $374.9M | ||
| Q3 24 | $55.4B | $375.4M | ||
| Q2 24 | $54.6B | $416.3M | ||
| Q1 24 | $54.2B | $461.2M |
负债/权益比FCXIE
| Q4 25 | 0.50× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | 0.53× | — | ||
| Q4 24 | 0.51× | — | ||
| Q3 24 | 0.55× | — | ||
| Q2 24 | 0.54× | — | ||
| Q1 24 | 0.56× | — |
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 | $693.0M | $-25.7M |
| 自由现金流经营现金流 - 资本支出 | $-312.0M | $-25.7M |
| 自由现金流率自由现金流/营收 | -5.9% | -2872.8% |
| 资本支出强度资本支出/营收 | 19.1% | 4.1% |
| 现金转化率经营现金流/净利润 | 1.23× | — |
| 过去12个月自由现金流最近4个季度 | $1.1B | $-90.6M |
8季度趋势，按日历期对齐
经营现金流FCXIE
| Q4 25 | $693.0M | $-25.7M | ||
| Q3 25 | $1.7B | $-27.7M | ||
| Q2 25 | $2.2B | $-20.0M | ||
| Q1 25 | $1.1B | $-15.8M | ||
| Q4 24 | $1.4B | $-30.7M | ||
| Q3 24 | $1.9B | $-36.9M | ||
| Q2 24 | $2.0B | $-44.5M | ||
| Q1 24 | $1.9B | $-50.0M |
自由现金流FCXIE
| Q4 25 | $-312.0M | $-25.7M | ||
| Q3 25 | $608.0M | $-27.8M | ||
| Q2 25 | $934.0M | $-21.3M | ||
| Q1 25 | $-114.0M | $-15.8M | ||
| Q4 24 | $197.0M | $-32.4M | ||
| Q3 24 | $673.0M | $-36.9M | ||
| Q2 24 | $840.0M | $-45.0M | ||
| Q1 24 | $642.0M | $-50.6M |
自由现金流率FCXIE
| Q4 25 | -5.9% | -2872.8% | ||
| Q3 25 | 8.9% | -5103.9% | ||
| Q2 25 | 12.4% | -1990.1% | ||
| Q1 25 | -2.0% | -2146.5% | ||
| Q4 24 | 3.4% | -2432.4% | ||
| Q3 24 | 10.1% | -5506.6% | ||
| Q2 24 | 13.1% | -8372.9% | ||
| Q1 24 | 10.3% | -14064.2% |
资本支出强度FCXIE
| Q4 25 | 19.1% | 4.1% | ||
| Q3 25 | 15.5% | 16.9% | ||
| Q2 25 | 16.8% | 117.6% | ||
| Q1 25 | 21.0% | 0.3% | ||
| Q4 24 | 21.1% | 127.3% | ||
| Q3 24 | 17.9% | 8.8% | ||
| Q2 24 | 17.4% | 93.7% | ||
| Q1 24 | 20.2% | 186.7% |
现金转化率FCXIE
| Q4 25 | 1.23× | — | ||
| Q3 25 | 1.33× | — | ||
| Q2 25 | 1.42× | — | ||
| Q1 25 | 1.33× | — | ||
| Q4 24 | 1.99× | -1.66× | ||
| Q3 24 | 1.51× | — | ||
| Q2 24 | 1.53× | — | ||
| Q1 24 | 1.63× | — |
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
FCX
| Morenci | $2.5B | 47% |
| Grasberg Segment | $964.0M | 18% |
| Copper In Concentrates | $934.0M | 18% |
| Molybdenum | $541.0M | 10% |
| Gold | $388.0M | 7% |
IE
暂无分部数据
