vs
FIRSTSUN CAPITAL BANCORP（FSUN）与McEwen Inc.（MUX）财务数据对比。点击上方公司名可切换其他公司
FIRSTSUN CAPITAL BANCORP的季度营收约是McEwen Inc.的1.7倍（$110.0M vs $64.6M），McEwen Inc.净利率更高（59.0% vs 19.6%，领先39.4%），过去两年McEwen Inc.的营收复合增速更高（25.2% vs 6.9%）
FirstSun Capital Bancorp是一家总部位于美国的金融控股公司，提供商业及个人贷款、存款产品、财富管理、财资解决方案等全面的银行金融服务，主要面向美国区域市场的个人消费者、中小企业及企业客户。
McEwen Inc（股票代码MUX）是一家自然资源企业，主要从事金、银、铜矿产的勘探、开发与生产业务，运营项目分布于南北美洲，秉持可持续负责任的采矿准则，产品面向全球大宗商品市场供应。
FSUN vs MUX — 直观对比
营收规模更大
FSUN
是对方的1.7倍
$64.6M
净利率更高
MUX
高出39.4%
19.6%
两年增速更快
MUX
近两年复合增速
6.9%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $110.0M | $64.6M |
| 净利润 | $21.6M | $38.1M |
| 毛利率 | — | 26.9% |
| 营业利润率 | — | 34.2% |
| 净利率 | 19.6% | 59.0% |
| 营收同比 | — | 92.8% |
| 净利润同比 | -8.4% | 563.1% |
| 每股收益（稀释后） | $0.76 | $0.66 |
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FSUNMUX
| Q1 26 | $110.0M | — | ||
| Q4 25 | $110.2M | $64.6M | ||
| Q3 25 | $107.3M | $50.5M | ||
| Q2 25 | $105.6M | $46.7M | ||
| Q1 25 | $96.2M | $35.7M | ||
| Q4 24 | $98.7M | $33.5M | ||
| Q3 24 | $98.2M | $52.3M | ||
| Q2 24 | $96.2M | $47.5M |
净利润FSUNMUX
| Q1 26 | $21.6M | — | ||
| Q4 25 | $24.8M | $38.1M | ||
| Q3 25 | $23.2M | $-462.0K | ||
| Q2 25 | $26.4M | $3.0M | ||
| Q1 25 | $23.6M | $-6.3M | ||
| Q4 24 | $16.4M | $-8.2M | ||
| Q3 24 | $22.4M | $-2.1M | ||
| Q2 24 | $24.6M | $-13.0M |
毛利率FSUNMUX
| Q1 26 | — | — | ||
| Q4 25 | — | 26.9% | ||
| Q3 25 | — | 15.5% | ||
| Q2 25 | — | 26.3% | ||
| Q1 25 | — | 28.2% | ||
| Q4 24 | — | 1.1% | ||
| Q3 24 | — | 26.4% | ||
| Q2 24 | — | 22.7% |
营业利润率FSUNMUX
| Q1 26 | — | — | ||
| Q4 25 | 29.0% | 34.2% | ||
| Q3 25 | 26.4% | -16.7% | ||
| Q2 25 | 31.2% | -7.2% | ||
| Q1 25 | 30.9% | -21.4% | ||
| Q4 24 | 20.4% | -43.4% | ||
| Q3 24 | 29.1% | -0.2% | ||
| Q2 24 | 32.3% | -29.4% |
净利率FSUNMUX
| Q1 26 | 19.6% | — | ||
| Q4 25 | 22.5% | 59.0% | ||
| Q3 25 | 21.6% | -0.9% | ||
| Q2 25 | 25.0% | 6.5% | ||
| Q1 25 | 24.5% | -17.6% | ||
| Q4 24 | 16.6% | -24.6% | ||
| Q3 24 | 22.8% | -4.0% | ||
| Q2 24 | 25.5% | -27.4% |
每股收益（稀释后）FSUNMUX
| Q1 26 | $0.76 | — | ||
| Q4 25 | $0.89 | $0.66 | ||
| Q3 25 | $0.82 | $-0.01 | ||
| Q2 25 | $0.93 | $0.06 | ||
| Q1 25 | $0.83 | $-0.12 | ||
| Q4 24 | $0.57 | $-0.15 | ||
| Q3 24 | $0.79 | $-0.04 | ||
| Q2 24 | $0.88 | $-0.26 |
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 | $413.7M | $72.1M |
| 总债务越低越好 | — | $126.2M |
| 股东权益账面价值 | $1.2B | $546.2M |
| 总资产 | $8.6B | $820.2M |
| 负债/权益比越低杠杆越低 | — | 0.23× |
8季度趋势，按日历期对齐
现金及短期投资FSUNMUX
| Q1 26 | $413.7M | — | ||
| Q4 25 | $652.6M | $72.1M | ||
| Q3 25 | $659.9M | $75.4M | ||
| Q2 25 | $785.1M | $69.5M | ||
| Q1 25 | $621.4M | $79.3M | ||
| Q4 24 | $615.9M | $15.3M | ||
| Q3 24 | $573.7M | $30.2M | ||
| Q2 24 | $535.8M | $42.6M |
总债务FSUNMUX
| Q1 26 | — | — | ||
| Q4 25 | — | $126.2M | ||
| Q3 25 | — | $126.0M | ||
| Q2 25 | — | $125.8M | ||
| Q1 25 | — | $125.5M | ||
| Q4 24 | — | $40.0M | ||
| Q3 24 | — | $31.0M | ||
| Q2 24 | — | $34.0M |
股东权益FSUNMUX
| Q1 26 | $1.2B | — | ||
| Q4 25 | $1.2B | $546.2M | ||
| Q3 25 | $1.1B | $488.6M | ||
| Q2 25 | $1.1B | $484.5M | ||
| Q1 25 | $1.1B | $479.8M | ||
| Q4 24 | $1.0B | $495.0M | ||
| Q3 24 | $1.0B | $502.1M | ||
| Q2 24 | $996.6M | $485.2M |
总资产FSUNMUX
| Q1 26 | $8.6B | — | ||
| Q4 25 | $8.5B | $820.2M | ||
| Q3 25 | $8.5B | $747.6M | ||
| Q2 25 | $8.4B | $735.6M | ||
| Q1 25 | $8.2B | $730.6M | ||
| Q4 24 | $8.1B | $664.6M | ||
| Q3 24 | $8.1B | $667.8M | ||
| Q2 24 | $8.0B | $645.1M |
负债/权益比FSUNMUX
| Q1 26 | — | — | ||
| Q4 25 | — | 0.23× | ||
| Q3 25 | — | 0.26× | ||
| Q2 25 | — | 0.26× | ||
| Q1 25 | — | 0.26× | ||
| Q4 24 | — | 0.08× | ||
| Q3 24 | — | 0.06× | ||
| Q2 24 | — | 0.07× |
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 | — | $3.1M |
| 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 | — | 0.08× |
| 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FSUNMUX
| Q1 26 | — | — | ||
| Q4 25 | $111.5M | $3.1M | ||
| Q3 25 | $49.4M | $5.2M | ||
| Q2 25 | $15.0M | $478.0K | ||
| Q1 25 | $26.4M | $-1.9M | ||
| Q4 24 | $101.1M | $-1.2M | ||
| Q3 24 | $48.1M | $23.2M | ||
| Q2 24 | $20.9M | $3.6M |
自由现金流FSUNMUX
| Q1 26 | — | — | ||
| Q4 25 | $104.0M | — | ||
| Q3 25 | $47.6M | — | ||
| Q2 25 | $13.0M | — | ||
| Q1 25 | $24.3M | — | ||
| Q4 24 | $95.7M | — | ||
| Q3 24 | $47.1M | — | ||
| Q2 24 | $19.9M | — |
自由现金流率FSUNMUX
| Q1 26 | — | — | ||
| Q4 25 | 94.3% | — | ||
| Q3 25 | 44.4% | — | ||
| Q2 25 | 12.3% | — | ||
| Q1 25 | 25.3% | — | ||
| Q4 24 | 97.0% | — | ||
| Q3 24 | 47.9% | — | ||
| Q2 24 | 20.6% | — |
资本支出强度FSUNMUX
| Q1 26 | — | — | ||
| Q4 25 | 6.8% | — | ||
| Q3 25 | 1.6% | — | ||
| Q2 25 | 1.9% | — | ||
| Q1 25 | 2.1% | — | ||
| Q4 24 | 5.5% | — | ||
| Q3 24 | 1.1% | — | ||
| Q2 24 | 1.1% | — |
现金转化率FSUNMUX
| Q1 26 | — | — | ||
| Q4 25 | 4.49× | 0.08× | ||
| Q3 25 | 2.13× | — | ||
| Q2 25 | 0.57× | 0.16× | ||
| Q1 25 | 1.12× | — | ||
| Q4 24 | 6.18× | — | ||
| Q3 24 | 2.15× | — | ||
| Q2 24 | 0.85× | — |
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
FSUN
| Net Interest Income | $82.8M | 75% |
| Noninterest Income | $27.2M | 25% |
MUX
暂无分部数据
