vs
FLEXIBLE SOLUTIONS INTERNATIONAL INC（FSI）与Spero Therapeutics, Inc.（SPRO）财务数据对比。点击上方公司名可切换其他公司
Spero Therapeutics, Inc.的季度营收约是FLEXIBLE SOLUTIONS INTERNATIONAL INC的1.4倍（$12.6M vs $9.1M），Spero Therapeutics, Inc.净利率更高（250.7% vs -5.1%，领先255.7%），Spero Therapeutics, Inc.同比增速更快（24080.8% vs -0.5%），过去两年Spero Therapeutics, Inc.的营收复合增速更高（847.7% vs -0.6%）
Flexible Solutions International Inc是一家专注研发生产特种化学品的企业，核心产品包括水体蒸发抑制剂、农作物增产助剂、泳池保温剂等，服务北美及全球农业、水务领域客户。
FSI vs SPRO — 直观对比
营收规模更大
SPRO
是对方的1.4倍
$9.1M
营收增速更快
SPRO
高出24081.3%
-0.5%
净利率更高
SPRO
高出255.7%
-5.1%
两年增速更快
SPRO
近两年复合增速
-0.6%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $9.1M | $12.6M |
| 净利润 | $-460.9K | $31.5M |
| 毛利率 | 29.4% | — |
| 营业利润率 | 11.6% | — |
| 净利率 | -5.1% | 250.7% |
| 营收同比 | -0.5% | 24080.8% |
| 净利润同比 | -167.8% | 250.9% |
| 每股收益（稀释后） | $-0.03 | $0.56 |
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FSISPRO
| Q4 25 | $9.1M | $12.6M | ||
| Q3 25 | $10.6M | $0 | ||
| Q2 25 | $11.4M | $0 | ||
| Q1 25 | $7.5M | $12.0K | ||
| Q4 24 | $9.2M | $52.0K | ||
| Q3 24 | $9.3M | $65.0K | ||
| Q2 24 | $10.5M | $114.0K | ||
| Q1 24 | $9.2M | $140.0K |
净利润FSISPRO
| Q4 25 | $-460.9K | $31.5M | ||
| Q3 25 | $-503.4K | $-7.4M | ||
| Q2 25 | $2.0M | $-1.7M | ||
| Q1 25 | $-277.7K | $-13.9M | ||
| Q4 24 | $679.6K | — | ||
| Q3 24 | $611.9K | $-17.1M | ||
| Q2 24 | $1.3M | $-17.9M | ||
| Q1 24 | $457.2K | $-12.7M |
毛利率FSISPRO
| Q4 25 | 29.4% | — | ||
| Q3 25 | 23.9% | — | ||
| Q2 25 | 47.4% | — | ||
| Q1 25 | 26.1% | — | ||
| Q4 24 | 29.2% | — | ||
| Q3 24 | 40.9% | — | ||
| Q2 24 | 37.4% | — | ||
| Q1 24 | 30.6% | — |
营业利润率FSISPRO
| Q4 25 | 11.6% | — | ||
| Q3 25 | 2.9% | — | ||
| Q2 25 | 29.0% | — | ||
| Q1 25 | -0.9% | -122758.3% | ||
| Q4 24 | 9.4% | — | ||
| Q3 24 | 20.5% | -28604.6% | ||
| Q2 24 | 18.7% | -16720.2% | ||
| Q1 24 | 8.3% | -9987.1% |
净利率FSISPRO
| Q4 25 | -5.1% | 250.7% | ||
| Q3 25 | -4.8% | — | ||
| Q2 25 | 17.8% | — | ||
| Q1 25 | -3.7% | -115550.0% | ||
| Q4 24 | 7.4% | — | ||
| Q3 24 | 6.6% | -26380.0% | ||
| Q2 24 | 12.3% | -15668.4% | ||
| Q1 24 | 5.0% | -9049.3% |
每股收益（稀释后）FSISPRO
| Q4 25 | $-0.03 | $0.56 | ||
| Q3 25 | $-0.04 | $-0.13 | ||
| Q2 25 | $0.15 | $-0.03 | ||
| Q1 25 | $-0.02 | $-0.25 | ||
| Q4 24 | $0.05 | — | ||
| Q3 24 | $0.05 | $-0.32 | ||
| Q2 24 | $0.10 | $-0.33 | ||
| Q1 24 | $0.04 | $-0.24 |
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 | — | $40.3M |
| 总债务越低越好 | $4.4M | — |
| 股东权益账面价值 | $38.9M | $59.0M |
| 总资产 | $61.8M | $68.9M |
| 负债/权益比越低杠杆越低 | 0.11× | — |
8季度趋势，按日历期对齐
现金及短期投资FSISPRO
| Q4 25 | — | $40.3M | ||
| Q3 25 | — | $48.6M | ||
| Q2 25 | $10.0M | $31.2M | ||
| Q1 25 | $11.0M | $48.9M | ||
| Q4 24 | $10.0M | $52.9M | ||
| Q3 24 | $13.0M | $76.3M | ||
| Q2 24 | $9.2M | $63.5M | ||
| Q1 24 | $8.3M | $82.3M |
总债务FSISPRO
| Q4 25 | $4.4M | — | ||
| Q3 25 | $7.1M | — | ||
| Q2 25 | $7.5M | — | ||
| Q1 25 | $8.1M | — | ||
| Q4 24 | $8.8M | — | ||
| Q3 24 | $9.4M | — | ||
| Q2 24 | $8.3M | — | ||
| Q1 24 | $8.0M | — |
股东权益FSISPRO
| Q4 25 | $38.9M | $59.0M | ||
| Q3 25 | $39.0M | $26.5M | ||
| Q2 25 | $39.4M | $32.8M | ||
| Q1 25 | $38.4M | $33.8M | ||
| Q4 24 | $38.0M | $46.1M | ||
| Q3 24 | $36.9M | $65.5M | ||
| Q2 24 | $36.2M | $80.5M | ||
| Q1 24 | $36.0M | $96.2M |
总资产FSISPRO
| Q4 25 | $61.8M | $68.9M | ||
| Q3 25 | $58.4M | $54.2M | ||
| Q2 25 | $58.2M | $62.1M | ||
| Q1 25 | $61.7M | $77.7M | ||
| Q4 24 | $60.0M | $110.5M | ||
| Q3 24 | $57.8M | $135.2M | ||
| Q2 24 | $56.3M | $149.9M | ||
| Q1 24 | $57.6M | $167.7M |
负债/权益比FSISPRO
| Q4 25 | 0.11× | — | ||
| Q3 25 | 0.18× | — | ||
| Q2 25 | 0.19× | — | ||
| Q1 25 | 0.21× | — | ||
| Q4 24 | 0.23× | — | ||
| Q3 24 | 0.25× | — | ||
| Q2 24 | 0.23× | — | ||
| Q1 24 | 0.22× | — |
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 | $-3.0M | $-8.4M |
| 自由现金流经营现金流 - 资本支出 | $-4.0M | — |
| 自由现金流率自由现金流/营收 | -44.3% | — |
| 资本支出强度资本支出/营收 | 11.7% | — |
| 现金转化率经营现金流/净利润 | — | -0.26× |
| 过去12个月自由现金流最近4个季度 | $-591.7K | — |
8季度趋势，按日历期对齐
经营现金流FSISPRO
| Q4 25 | $-3.0M | $-8.4M | ||
| Q3 25 | $2.0M | $17.4M | ||
| Q2 25 | $5.3M | $-17.7M | ||
| Q1 25 | $-544.3K | $-4.0M | ||
| Q4 24 | $-2.2M | $-23.4M | ||
| Q3 24 | $2.5M | $12.8M | ||
| Q2 24 | $5.9M | $-18.7M | ||
| Q1 24 | $-604.8K | $5.9M |
自由现金流FSISPRO
| Q4 25 | $-4.0M | — | ||
| Q3 25 | $39.4K | — | ||
| Q2 25 | $4.3M | — | ||
| Q1 25 | $-898.4K | — | ||
| Q4 24 | $-4.3M | — | ||
| Q3 24 | $1.3M | — | ||
| Q2 24 | $4.7M | — | ||
| Q1 24 | $-1.1M | — |
自由现金流率FSISPRO
| Q4 25 | -44.3% | — | ||
| Q3 25 | 0.4% | — | ||
| Q2 25 | 37.9% | — | ||
| Q1 25 | -12.0% | — | ||
| Q4 24 | -47.0% | — | ||
| Q3 24 | 13.6% | — | ||
| Q2 24 | 44.9% | — | ||
| Q1 24 | -11.7% | — |
资本支出强度FSISPRO
| Q4 25 | 11.7% | — | ||
| Q3 25 | 18.7% | — | ||
| Q2 25 | 8.6% | — | ||
| Q1 25 | 4.7% | — | ||
| Q4 24 | 22.8% | — | ||
| Q3 24 | 13.0% | — | ||
| Q2 24 | 11.3% | — | ||
| Q1 24 | 5.2% | — |
现金转化率FSISPRO
| Q4 25 | — | -0.26× | ||
| Q3 25 | — | — | ||
| Q2 25 | 2.60× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | -3.27× | — | ||
| Q3 24 | 4.05× | — | ||
| Q2 24 | 4.59× | — | ||
| Q1 24 | -1.32× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
