vs
艾玛迪斯（GDS）与Kosmos Energy Ltd.（KOS）财务数据对比。点击上方公司名可切换其他公司
艾玛迪斯的季度营收约是Kosmos Energy Ltd.的1.4倍（$405.6M vs $294.6M）
西班牙跨国科技企业艾玛迪斯是全球领先的旅游技术服务商，面向航空、酒店、旅行社等各类旅游相关企业提供定制化软件解决方案，业务覆盖全球市场，助力旅游行业客户优化运营效率、提升服务体验。
科斯莫斯能源是一家美国上游石油企业，总部位于得克萨斯州达拉斯。公司目前在加纳、赤道几内亚近海以及墨西哥湾开展油气生产与开发业务，在毛里塔尼亚、塞内加尔近海拥有开发项目，还在纳米比亚、圣多美和普林西比、苏里南近海持有勘探许可。
GDS vs KOS — 直观对比
营收规模更大
GDS
是对方的1.4倍
$294.6M
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $405.6M | $294.6M |
| 净利润 | $-373.0K | — |
| 毛利率 | 22.1% | — |
| 营业利润率 | — | -125.7% |
| 净利率 | -0.1% | — |
| 营收同比 | — | -25.9% |
| 净利润同比 | — | — |
| 每股收益（稀释后） | — | $-0.80 |
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GDSKOS
| Q4 25 | — | $294.6M | ||
| Q3 25 | $405.6M | $311.0M | ||
| Q2 25 | $404.9M | $392.6M | ||
| Q1 25 | $375.3M | $290.1M | ||
| Q4 24 | — | $397.6M | ||
| Q3 24 | $422.6M | $407.8M | ||
| Q2 24 | $388.9M | $447.8M | ||
| Q1 24 | $363.9M | $422.3M |
净利润GDSKOS
| Q4 25 | — | — | ||
| Q3 25 | $-373.0K | $-124.3M | ||
| Q2 25 | $-240.0K | $-87.7M | ||
| Q1 25 | $-145.0K | $-110.6M | ||
| Q4 24 | — | — | ||
| Q3 24 | $-32.9M | $45.0M | ||
| Q2 24 | $-31.9M | $59.8M | ||
| Q1 24 | $-47.8M | $91.7M |
毛利率GDSKOS
| Q4 25 | — | — | ||
| Q3 25 | 22.1% | — | ||
| Q2 25 | 23.8% | — | ||
| Q1 25 | 23.7% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 22.2% | — | ||
| Q2 24 | 22.6% | — | ||
| Q1 24 | 21.8% | — |
营业利润率GDSKOS
| Q4 25 | — | -125.7% | ||
| Q3 25 | — | -34.2% | ||
| Q2 25 | — | -16.2% | ||
| Q1 25 | — | -32.4% | ||
| Q4 24 | — | -8.5% | ||
| Q3 24 | 10.8% | 26.1% | ||
| Q2 24 | 11.2% | 30.2% | ||
| Q1 24 | 8.3% | 33.6% |
净利率GDSKOS
| Q4 25 | — | — | ||
| Q3 25 | -0.1% | -40.0% | ||
| Q2 25 | -0.1% | -22.3% | ||
| Q1 25 | -0.0% | -38.1% | ||
| Q4 24 | — | — | ||
| Q3 24 | -7.8% | 11.0% | ||
| Q2 24 | -8.2% | 13.3% | ||
| Q1 24 | -13.1% | 21.7% |
每股收益（稀释后）GDSKOS
| Q4 25 | — | $-0.80 | ||
| Q3 25 | — | $-0.26 | ||
| Q2 25 | — | $-0.18 | ||
| Q1 25 | — | $-0.23 | ||
| Q4 24 | — | $0.00 | ||
| Q3 24 | — | $0.09 | ||
| Q2 24 | — | $0.12 | ||
| Q1 24 | — | $0.19 |
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 | — | $91.5M |
| 总债务越低越好 | — | $3.1B |
| 股东权益账面价值 | $3.6B | $528.6M |
| 总资产 | $11.0B | $4.7B |
| 负债/权益比越低杠杆越低 | — | 5.78× |
8季度趋势，按日历期对齐
现金及短期投资GDSKOS
| Q4 25 | — | $91.5M | ||
| Q3 25 | — | $64.0M | ||
| Q2 25 | — | $51.7M | ||
| Q1 25 | — | $49.8M | ||
| Q4 24 | — | $85.0M | ||
| Q3 24 | — | $51.6M | ||
| Q2 24 | — | $173.8M | ||
| Q1 24 | — | $254.3M |
总债务GDSKOS
| Q4 25 | — | $3.1B | ||
| Q3 25 | — | $3.0B | ||
| Q2 25 | — | $2.9B | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $2.7B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益GDSKOS
| Q4 25 | — | $528.6M | ||
| Q3 25 | $3.6B | $898.8M | ||
| Q2 25 | $3.4B | $1.0B | ||
| Q1 25 | $3.2B | $1.1B | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | $2.7B | $1.2B | ||
| Q2 24 | $2.6B | $1.1B | ||
| Q1 24 | $2.6B | $1.1B |
总资产GDSKOS
| Q4 25 | — | $4.7B | ||
| Q3 25 | $11.0B | $5.1B | ||
| Q2 25 | $11.1B | $5.2B | ||
| Q1 25 | $10.1B | $5.3B | ||
| Q4 24 | — | $5.3B | ||
| Q3 24 | $11.7B | $5.5B | ||
| Q2 24 | $10.9B | $5.4B | ||
| Q1 24 | $10.5B | $5.4B |
负债/权益比GDSKOS
| Q4 25 | — | 5.78× | ||
| Q3 25 | — | 3.31× | ||
| Q2 25 | — | 2.80× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 2.29× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $103.5M | $35.3M |
| 自由现金流经营现金流 - 资本支出 | $-96.3M | — |
| 自由现金流率自由现金流/营收 | -23.7% | — |
| 资本支出强度资本支出/营收 | 49.2% | — |
| 现金转化率经营现金流/净利润 | — | — |
| 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GDSKOS
| Q4 25 | — | $35.3M | ||
| Q3 25 | $103.5M | $-27.6M | ||
| Q2 25 | $120.8M | $127.2M | ||
| Q1 25 | — | $-888.0K | ||
| Q4 24 | — | $175.7M | ||
| Q3 24 | $91.4M | $6.3M | ||
| Q2 24 | — | $223.7M | ||
| Q1 24 | — | $272.6M |
自由现金流GDSKOS
| Q4 25 | — | — | ||
| Q3 25 | $-96.3M | — | ||
| Q2 25 | $-55.8M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $-321.7M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
自由现金流率GDSKOS
| Q4 25 | — | — | ||
| Q3 25 | -23.7% | — | ||
| Q2 25 | -13.8% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -76.1% | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
资本支出强度GDSKOS
| Q4 25 | — | — | ||
| Q3 25 | 49.2% | — | ||
| Q2 25 | 43.6% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 97.7% | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金转化率GDSKOS
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.14× | ||
| Q2 24 | — | 3.74× | ||
| Q1 24 | — | 2.97× |
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
GDS
| Service revenue | $405.5M | 100% |
| Equipment sales | $2.8M | 1% |
KOS
| Ghana Segment | $134.6M | 46% |
| Gulf Of America | $80.7M | 27% |
| Mauritania And Senegal | $54.9M | 19% |
| Equatorial Guinea Segment | $24.3M | 8% |
