vs
FTAI Infrastructure Inc.（FIP）与COMSCORE, INC.（SCOR）财务数据对比。点击上方公司名可切换其他公司
FTAI Infrastructure Inc.的季度营收约是COMSCORE, INC.的1.5倍（$143.5M vs $93.5M），COMSCORE, INC.净利率更高（3.2% vs -68.1%，领先71.3%），FTAI Infrastructure Inc.同比增速更快（77.7% vs -1.5%），COMSCORE, INC.自由现金流更多（$2.9M vs $-68.6M），过去两年FTAI Infrastructure Inc.的营收复合增速更高（31.9% vs 3.8%）
FTAI基础设施有限公司持有、运营并投资交通物流、中游能源、发电等核心领域的优质关键基础设施资产，主要面向北美市场，聚焦拥有稳定长期现金流、合同约定收入流的项目，为利益相关方创造可持续回报。
Comscore是总部设于美国的全球媒体测量与分析企业，为企业、广告代理商、品牌营销方及媒体出版方提供专业营销数据与分析服务，在全球媒体行业和营销领域拥有广泛影响力。
FIP vs SCOR — 直观对比
营收规模更大
FIP
是对方的1.5倍
$93.5M
营收增速更快
FIP
高出79.2%
-1.5%
净利率更高
SCOR
高出71.3%
-68.1%
自由现金流更多
SCOR
多$71.6M
$-68.6M
两年增速更快
FIP
近两年复合增速
3.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $143.5M | $93.5M |
| 净利润 | $-97.7M | $3.0M |
| 毛利率 | — | 41.0% |
| 营业利润率 | -45.7% | 7.0% |
| 净利率 | -68.1% | 3.2% |
| 营收同比 | 77.7% | -1.5% |
| 净利润同比 | 21.6% | -3.7% |
| 每股收益（稀释后） | $-1.04 | $9.50 |
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FIPSCOR
| Q4 25 | $143.5M | $93.5M | ||
| Q3 25 | $140.6M | $88.9M | ||
| Q2 25 | $122.3M | $89.4M | ||
| Q1 25 | $96.2M | $85.7M | ||
| Q4 24 | $80.8M | $94.9M | ||
| Q3 24 | $83.3M | $88.5M | ||
| Q2 24 | $84.9M | $85.8M | ||
| Q1 24 | $82.5M | $86.8M |
净利润FIPSCOR
| Q4 25 | $-97.7M | $3.0M | ||
| Q3 25 | $-104.5M | $453.0K | ||
| Q2 25 | $-70.0M | $-9.5M | ||
| Q1 25 | $120.2M | $-4.0M | ||
| Q4 24 | $-124.7M | $3.1M | ||
| Q3 24 | $-43.0M | $-60.6M | ||
| Q2 24 | $-48.1M | $-1.7M | ||
| Q1 24 | $-50.3M | $-1.1M |
毛利率FIPSCOR
| Q4 25 | — | 41.0% | ||
| Q3 25 | — | 40.6% | ||
| Q2 25 | — | 40.6% | ||
| Q1 25 | — | 39.6% | ||
| Q4 24 | — | 42.4% | ||
| Q3 24 | — | 41.2% | ||
| Q2 24 | — | 39.5% | ||
| Q1 24 | — | 42.3% |
营业利润率FIPSCOR
| Q4 25 | -45.7% | 7.0% | ||
| Q3 25 | -70.8% | 1.9% | ||
| Q2 25 | -56.4% | -1.9% | ||
| Q1 25 | 81.8% | -2.4% | ||
| Q4 24 | -152.7% | 4.1% | ||
| Q3 24 | -51.7% | -67.4% | ||
| Q2 24 | -56.4% | -2.2% | ||
| Q1 24 | -58.8% | -2.2% |
净利率FIPSCOR
| Q4 25 | -68.1% | 3.2% | ||
| Q3 25 | -74.4% | 0.5% | ||
| Q2 25 | -57.2% | -10.6% | ||
| Q1 25 | 125.0% | -4.7% | ||
| Q4 24 | -154.4% | 3.3% | ||
| Q3 24 | -51.6% | -68.5% | ||
| Q2 24 | -56.7% | -2.0% | ||
| Q1 24 | -60.9% | -1.2% |
每股收益（稀释后）FIPSCOR
| Q4 25 | $-1.04 | $9.50 | ||
| Q3 25 | $-1.38 | $-0.86 | ||
| Q2 25 | $-0.73 | $-2.73 | ||
| Q1 25 | $0.89 | $-1.66 | ||
| Q4 24 | $-1.21 | $-0.47 | ||
| Q3 24 | $-0.45 | $-12.79 | ||
| Q2 24 | $-0.52 | $-1.19 | ||
| Q1 24 | $-0.54 | $-1.08 |
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 | $57.4M | $23.6M |
| 总债务越低越好 | $3.8B | $41.5M |
| 股东权益账面价值 | $21.3M | $111.4M |
| 总资产 | $5.7B | $407.7M |
| 负债/权益比越低杠杆越低 | 176.99× | 0.37× |
8季度趋势，按日历期对齐
现金及短期投资FIPSCOR
| Q4 25 | $57.4M | $23.6M | ||
| Q3 25 | $34.7M | $26.7M | ||
| Q2 25 | $33.6M | $26.0M | ||
| Q1 25 | $26.3M | $31.0M | ||
| Q4 24 | $27.8M | $29.9M | ||
| Q3 24 | $20.3M | $20.0M | ||
| Q2 24 | $33.1M | $14.7M | ||
| Q1 24 | $23.0M | $18.7M |
总债务FIPSCOR
| Q4 25 | $3.8B | $41.5M | ||
| Q3 25 | $3.7B | $41.4M | ||
| Q2 25 | $3.1B | $41.3M | ||
| Q1 25 | $2.8B | $41.3M | ||
| Q4 24 | $1.6B | $41.2M | ||
| Q3 24 | $1.5B | — | ||
| Q2 24 | $1.6B | — | ||
| Q1 24 | $1.3B | — |
股东权益FIPSCOR
| Q4 25 | $21.3M | $111.4M | ||
| Q3 25 | $181.1M | $-26.3M | ||
| Q2 25 | $375.5M | $-21.7M | ||
| Q1 25 | $476.2M | $-13.5M | ||
| Q4 24 | $202.7M | $-8.3M | ||
| Q3 24 | $370.8M | $-2.7M | ||
| Q2 24 | $394.8M | $45.8M | ||
| Q1 24 | $402.5M | $51.4M |
总资产FIPSCOR
| Q4 25 | $5.7B | $407.7M | ||
| Q3 25 | $5.5B | $406.9M | ||
| Q2 25 | $4.4B | $415.9M | ||
| Q1 25 | $4.1B | $421.5M | ||
| Q4 24 | $2.4B | $430.2M | ||
| Q3 24 | $2.4B | $412.5M | ||
| Q2 24 | $2.5B | $474.1M | ||
| Q1 24 | $2.3B | $477.7M |
负债/权益比FIPSCOR
| Q4 25 | 176.99× | 0.37× | ||
| Q3 25 | 20.59× | — | ||
| Q2 25 | 8.21× | — | ||
| Q1 25 | 5.79× | — | ||
| Q4 24 | 7.84× | — | ||
| Q3 24 | 4.14× | — | ||
| Q2 24 | 3.94× | — | ||
| Q1 24 | 3.34× | — |
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 | $-2.8M | $3.2M |
| 自由现金流经营现金流 - 资本支出 | $-68.6M | $2.9M |
| 自由现金流率自由现金流/营收 | -47.8% | 3.1% |
| 资本支出强度资本支出/营收 | 45.9% | 0.3% |
| 现金转化率经营现金流/净利润 | — | 1.07× |
| 过去12个月自由现金流最近4个季度 | $-398.5M | $21.8M |
8季度趋势，按日历期对齐
经营现金流FIPSCOR
| Q4 25 | $-2.8M | $3.2M | ||
| Q3 25 | $-24.4M | $9.5M | ||
| Q2 25 | $-5.2M | $932.0K | ||
| Q1 25 | $-85.7M | $9.1M | ||
| Q4 24 | $-8.1M | $-10.0M | ||
| Q3 24 | $14.2M | $12.5M | ||
| Q2 24 | $-17.6M | $8.7M | ||
| Q1 24 | $-3.9M | $6.9M |
自由现金流FIPSCOR
| Q4 25 | $-68.6M | $2.9M | ||
| Q3 25 | $-90.7M | $9.4M | ||
| Q2 25 | $-87.5M | $787.0K | ||
| Q1 25 | $-151.7M | $8.7M | ||
| Q4 24 | $-34.3M | $-10.3M | ||
| Q3 24 | $-11.7M | $12.4M | ||
| Q2 24 | $-32.1M | $8.5M | ||
| Q1 24 | $-16.7M | $6.6M |
自由现金流率FIPSCOR
| Q4 25 | -47.8% | 3.1% | ||
| Q3 25 | -64.5% | 10.5% | ||
| Q2 25 | -71.6% | 0.9% | ||
| Q1 25 | -157.7% | 10.1% | ||
| Q4 24 | -42.4% | -10.8% | ||
| Q3 24 | -14.0% | 14.0% | ||
| Q2 24 | -37.9% | 10.0% | ||
| Q1 24 | -20.3% | 7.6% |
资本支出强度FIPSCOR
| Q4 25 | 45.9% | 0.3% | ||
| Q3 25 | 47.2% | 0.1% | ||
| Q2 25 | 67.3% | 0.2% | ||
| Q1 25 | 68.6% | 0.4% | ||
| Q4 24 | 32.5% | 0.2% | ||
| Q3 24 | 31.1% | 0.1% | ||
| Q2 24 | 17.2% | 0.2% | ||
| Q1 24 | 15.6% | 0.3% |
现金转化率FIPSCOR
| Q4 25 | — | 1.07× | ||
| Q3 25 | — | 20.96× | ||
| Q2 25 | — | — | ||
| Q1 25 | -0.71× | — | ||
| Q4 24 | — | -3.19× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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
FIP
| Power Revenues | $45.9M | 32% |
| Rail Revenue | $44.6M | 31% |
| Service Other | $22.8M | 16% |
| Gas Revenues | $15.3M | 11% |
| Roadside Services Revenues | $11.5M | 8% |
| Rapauno | $1.2M | 1% |
SCOR
| Transferred Over Time | $77.1M | 83% |
| Research Insight Solutions | $14.6M | 16% |
| Related Party | $2.5M | 3% |
