vs
FTAI Infrastructure Inc.（FIP）与Shoals Technologies Group, Inc.（SHLS）财务数据对比。点击上方公司名可切换其他公司
Shoals Technologies Group, Inc.的季度营收约是FTAI Infrastructure Inc.的1.0倍（$148.3M vs $143.5M），Shoals Technologies Group, Inc.净利率更高（5.5% vs -68.1%，领先73.6%），FTAI Infrastructure Inc.同比增速更快（77.7% vs 38.6%），Shoals Technologies Group, Inc.自由现金流更多（$-11.3M vs $-68.6M），过去两年FTAI Infrastructure Inc.的营收复合增速更高（31.9% vs 27.8%）
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。
Shoals科技集团是可再生能源及电动出行领域的电气系统平衡解决方案供应商，核心产品覆盖光伏、储能及充电桩用连接组件，主要服务北美、欧洲、亚太市场的公用事业、工商业及民用客户。
FIP vs SHLS — 直观对比
营收规模更大
SHLS
是对方的1.0倍
$143.5M
营收增速更快
FIP
高出39.1%
38.6%
净利率更高
SHLS
高出73.6%
-68.1%
自由现金流更多
SHLS
多$57.4M
$-68.6M
两年增速更快
FIP
近两年复合增速
27.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $143.5M | $148.3M |
| 净利润 | $-97.7M | $8.1M |
| 毛利率 | — | 31.6% |
| 营业利润率 | -45.7% | 11.7% |
| 净利率 | -68.1% | 5.5% |
| 营收同比 | 77.7% | 38.6% |
| 净利润同比 | 21.6% | 3.9% |
| 每股收益（稀释后） | $-1.04 | $0.05 |
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FIPSHLS
| Q4 25 | $143.5M | $148.3M | ||
| Q3 25 | $140.6M | $135.8M | ||
| Q2 25 | $122.3M | $110.8M | ||
| Q1 25 | $96.2M | $80.4M | ||
| Q4 24 | $80.8M | $107.0M | ||
| Q3 24 | $83.3M | $102.2M | ||
| Q2 24 | $84.9M | $99.2M | ||
| Q1 24 | $82.5M | $90.8M |
净利润FIPSHLS
| Q4 25 | $-97.7M | $8.1M | ||
| Q3 25 | $-104.5M | $11.9M | ||
| Q2 25 | $-70.0M | $13.9M | ||
| Q1 25 | $120.2M | $-282.0K | ||
| Q4 24 | $-124.7M | $7.8M | ||
| Q3 24 | $-43.0M | $-267.0K | ||
| Q2 24 | $-48.1M | $11.8M | ||
| Q1 24 | $-50.3M | $4.8M |
毛利率FIPSHLS
| Q4 25 | — | 31.6% | ||
| Q3 25 | — | 37.0% | ||
| Q2 25 | — | 37.2% | ||
| Q1 25 | — | 35.0% | ||
| Q4 24 | — | 37.6% | ||
| Q3 24 | — | 24.8% | ||
| Q2 24 | — | 40.3% | ||
| Q1 24 | — | 40.2% |
营业利润率FIPSHLS
| Q4 25 | -45.7% | 11.7% | ||
| Q3 25 | -70.8% | 13.7% | ||
| Q2 25 | -56.4% | 14.4% | ||
| Q1 25 | 81.8% | 5.4% | ||
| Q4 24 | -152.7% | 15.4% | ||
| Q3 24 | -51.7% | 4.4% | ||
| Q2 24 | -56.4% | 18.7% | ||
| Q1 24 | -58.8% | 12.8% |
净利率FIPSHLS
| Q4 25 | -68.1% | 5.5% | ||
| Q3 25 | -74.4% | 8.7% | ||
| Q2 25 | -57.2% | 12.5% | ||
| Q1 25 | 125.0% | -0.4% | ||
| Q4 24 | -154.4% | 7.3% | ||
| Q3 24 | -51.6% | -0.3% | ||
| Q2 24 | -56.7% | 11.9% | ||
| Q1 24 | -60.9% | 5.3% |
每股收益（稀释后）FIPSHLS
| Q4 25 | $-1.04 | $0.05 | ||
| Q3 25 | $-1.38 | $0.07 | ||
| Q2 25 | $-0.73 | $0.08 | ||
| Q1 25 | $0.89 | $0.00 | ||
| Q4 24 | $-1.21 | $0.04 | ||
| Q3 24 | $-0.45 | $0.00 | ||
| Q2 24 | $-0.52 | $0.07 | ||
| Q1 24 | $-0.54 | $0.03 |
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 | $7.3M |
| 总债务越低越好 | $3.8B | — |
| 股东权益账面价值 | $21.3M | $600.0M |
| 总资产 | $5.7B | $904.1M |
| 负债/权益比越低杠杆越低 | 176.99× | — |
8季度趋势，按日历期对齐
现金及短期投资FIPSHLS
| Q4 25 | $57.4M | $7.3M | ||
| Q3 25 | $34.7M | $8.6M | ||
| Q2 25 | $33.6M | $4.7M | ||
| Q1 25 | $26.3M | $35.6M | ||
| Q4 24 | $27.8M | $23.5M | ||
| Q3 24 | $20.3M | $11.1M | ||
| Q2 24 | $33.1M | $3.2M | ||
| Q1 24 | $23.0M | $15.2M |
总债务FIPSHLS
| Q4 25 | $3.8B | — | ||
| Q3 25 | $3.7B | — | ||
| Q2 25 | $3.1B | — | ||
| Q1 25 | $2.8B | $141.8M | ||
| Q4 24 | $1.6B | $141.8M | ||
| Q3 24 | $1.5B | $141.8M | ||
| Q2 24 | $1.6B | $146.8M | ||
| Q1 24 | $1.3B | $168.8M |
股东权益FIPSHLS
| Q4 25 | $21.3M | $600.0M | ||
| Q3 25 | $181.1M | $589.6M | ||
| Q2 25 | $375.5M | $575.4M | ||
| Q1 25 | $476.2M | $558.9M | ||
| Q4 24 | $202.7M | $556.8M | ||
| Q3 24 | $370.8M | $545.2M | ||
| Q2 24 | $394.8M | $544.6M | ||
| Q1 24 | $402.5M | $554.0M |
总资产FIPSHLS
| Q4 25 | $5.7B | $904.1M | ||
| Q3 25 | $5.5B | $851.8M | ||
| Q2 25 | $4.4B | $795.0M | ||
| Q1 25 | $4.1B | $788.4M | ||
| Q4 24 | $2.4B | $793.1M | ||
| Q3 24 | $2.4B | $801.3M | ||
| Q2 24 | $2.5B | $788.4M | ||
| Q1 24 | $2.3B | $825.3M |
负债/权益比FIPSHLS
| Q4 25 | 176.99× | — | ||
| Q3 25 | 20.59× | — | ||
| Q2 25 | 8.21× | — | ||
| Q1 25 | 5.79× | 0.25× | ||
| Q4 24 | 7.84× | 0.25× | ||
| Q3 24 | 4.14× | 0.26× | ||
| Q2 24 | 3.94× | 0.27× | ||
| Q1 24 | 3.34× | 0.30× |
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 | $-4.1M |
| 自由现金流经营现金流 - 资本支出 | $-68.6M | $-11.3M |
| 自由现金流率自由现金流/营收 | -47.8% | -7.6% |
| 资本支出强度资本支出/营收 | 45.9% | 4.8% |
| 现金转化率经营现金流/净利润 | — | -0.50× |
| 过去12个月自由现金流最近4个季度 | $-398.5M | $-16.0M |
8季度趋势，按日历期对齐
经营现金流FIPSHLS
| Q4 25 | $-2.8M | $-4.1M | ||
| Q3 25 | $-24.4M | $19.4M | ||
| Q2 25 | $-5.2M | $-13.8M | ||
| Q1 25 | $-85.7M | $15.6M | ||
| Q4 24 | $-8.1M | $14.0M | ||
| Q3 24 | $14.2M | $15.7M | ||
| Q2 24 | $-17.6M | $37.8M | ||
| Q1 24 | $-3.9M | $12.9M |
自由现金流FIPSHLS
| Q4 25 | $-68.6M | $-11.3M | ||
| Q3 25 | $-90.7M | $9.0M | ||
| Q2 25 | $-87.5M | $-26.0M | ||
| Q1 25 | $-151.7M | $12.3M | ||
| Q4 24 | $-34.3M | $12.5M | ||
| Q3 24 | $-11.7M | $13.3M | ||
| Q2 24 | $-32.1M | $35.8M | ||
| Q1 24 | $-16.7M | $10.4M |
自由现金流率FIPSHLS
| Q4 25 | -47.8% | -7.6% | ||
| Q3 25 | -64.5% | 6.6% | ||
| Q2 25 | -71.6% | -23.5% | ||
| Q1 25 | -157.7% | 15.4% | ||
| Q4 24 | -42.4% | 11.6% | ||
| Q3 24 | -14.0% | 13.0% | ||
| Q2 24 | -37.9% | 36.1% | ||
| Q1 24 | -20.3% | 11.4% |
资本支出强度FIPSHLS
| Q4 25 | 45.9% | 4.8% | ||
| Q3 25 | 47.2% | 7.7% | ||
| Q2 25 | 67.3% | 11.0% | ||
| Q1 25 | 68.6% | 4.0% | ||
| Q4 24 | 32.5% | 1.4% | ||
| Q3 24 | 31.1% | 2.3% | ||
| Q2 24 | 17.2% | 2.0% | ||
| Q1 24 | 15.6% | 2.7% |
现金转化率FIPSHLS
| Q4 25 | — | -0.50× | ||
| Q3 25 | — | 1.63× | ||
| Q2 25 | — | -1.00× | ||
| Q1 25 | -0.71× | — | ||
| Q4 24 | — | 1.79× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 3.21× | ||
| Q1 24 | — | 2.69× |
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% |
SHLS
| System Solutions | $122.0M | 82% |
| Components | $26.3M | 18% |
