vs
泰尼特医疗（HCSG）与摩丁制造（MOD）财务数据对比。点击上方公司名可切换其他公司
摩丁制造的季度营收约是泰尼特医疗的1.7倍（$805.0M vs $466.7M），摩丁制造同比增速更快（30.5% vs 6.6%），泰尼特医疗自由现金流更多（$16.0M vs $-17.1M），过去两年摩丁制造的营收复合增速更高（15.5% vs 5.0%）
泰尼特医疗集团是一家总部位于达拉斯的美国上市营利性跨国医疗服务企业，旗下通过品牌、子公司、合资企业及合作项目（包括联合外科合作伙伴国际USPI），运营着65家医院与超450家医疗机构，此外还经营康尼弗医疗解决方案，为医疗系统及其他客户提供医疗配套服务支持。
摩丁制造是1916年成立于美国的热管理企业。创始人亚瑟·B·摩丁获拖拉机Spirex散热器专利后创立公司，曾为福特T型车生产Turbotube散热器，1941年在威斯康星州拉辛建成全球首个车用风洞，二战期间为P-51野马战斗机供应后冷却器。
HCSG vs MOD — 直观对比
营收规模更大
MOD
是对方的1.7倍
$466.7M
营收增速更快
MOD
高出23.9%
6.6%
自由现金流更多
HCSG
多$33.1M
$-17.1M
两年增速更快
MOD
近两年复合增速
5.0%
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $466.7M | $805.0M |
| 净利润 | — | $-47.4M |
| 毛利率 | 15.4% | 23.1% |
| 营业利润率 | 6.1% | 11.1% |
| 净利率 | — | -5.9% |
| 营收同比 | 6.6% | 30.5% |
| 净利润同比 | — | -215.6% |
| 每股收益（稀释后） | $0.43 | $-0.90 |
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HCSGMOD
| Q4 25 | $466.7M | $805.0M | ||
| Q3 25 | $464.3M | $738.9M | ||
| Q2 25 | $458.5M | $682.8M | ||
| Q1 25 | $447.7M | $647.2M | ||
| Q4 24 | $437.8M | $616.8M | ||
| Q3 24 | $428.1M | $658.0M | ||
| Q2 24 | $426.3M | $661.5M | ||
| Q1 24 | $423.4M | $603.5M |
净利润HCSGMOD
| Q4 25 | — | $-47.4M | ||
| Q3 25 | $43.0M | $44.4M | ||
| Q2 25 | $-32.4M | $51.2M | ||
| Q1 25 | $17.2M | $49.6M | ||
| Q4 24 | — | $41.0M | ||
| Q3 24 | $14.0M | $46.1M | ||
| Q2 24 | $-1.8M | $47.3M | ||
| Q1 24 | $15.3M | $25.8M |
毛利率HCSGMOD
| Q4 25 | 15.4% | 23.1% | ||
| Q3 25 | 20.8% | 22.3% | ||
| Q2 25 | 0.6% | 24.2% | ||
| Q1 25 | 15.2% | 25.6% | ||
| Q4 24 | 13.4% | 24.3% | ||
| Q3 24 | 14.8% | 25.2% | ||
| Q2 24 | 9.7% | 24.6% | ||
| Q1 24 | 15.2% | 22.4% |
营业利润率HCSGMOD
| Q4 25 | 6.1% | 11.1% | ||
| Q3 25 | 12.3% | 9.9% | ||
| Q2 25 | -9.1% | 11.1% | ||
| Q1 25 | 5.3% | 11.5% | ||
| Q4 24 | 3.4% | 9.6% | ||
| Q3 24 | 4.4% | 11.4% | ||
| Q2 24 | -0.5% | 11.2% | ||
| Q1 24 | 5.0% | 7.8% |
净利率HCSGMOD
| Q4 25 | — | -5.9% | ||
| Q3 25 | 9.3% | 6.0% | ||
| Q2 25 | -7.1% | 7.5% | ||
| Q1 25 | 3.8% | 7.7% | ||
| Q4 24 | — | 6.6% | ||
| Q3 24 | 3.3% | 7.0% | ||
| Q2 24 | -0.4% | 7.2% | ||
| Q1 24 | 3.6% | 4.3% |
每股收益（稀释后）HCSGMOD
| Q4 25 | $0.43 | $-0.90 | ||
| Q3 25 | $0.59 | $0.83 | ||
| Q2 25 | $-0.44 | $0.95 | ||
| Q1 25 | $0.23 | $0.92 | ||
| Q4 24 | $0.15 | $0.76 | ||
| Q3 24 | $0.19 | $0.86 | ||
| Q2 24 | $-0.02 | $0.88 | ||
| Q1 24 | $0.21 | $0.48 |
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 | $168.0M | $98.7M |
| 总债务越低越好 | — | $570.7M |
| 股东权益账面价值 | $510.2M | $1.1B |
| 总资产 | $794.3M | $2.5B |
| 负债/权益比越低杠杆越低 | — | 0.51× |
8季度趋势，按日历期对齐
现金及短期投资HCSGMOD
| Q4 25 | $168.0M | $98.7M | ||
| Q3 25 | $177.5M | $83.8M | ||
| Q2 25 | $134.5M | $124.5M | ||
| Q1 25 | $114.8M | $71.6M | ||
| Q4 24 | $107.3M | $83.8M | ||
| Q3 24 | $103.8M | $78.6M | ||
| Q2 24 | $105.6M | $72.9M | ||
| Q1 24 | $104.9M | $60.1M |
总债务HCSGMOD
| Q4 25 | — | $570.7M | ||
| Q3 25 | — | $525.8M | ||
| Q2 25 | — | $482.1M | ||
| Q1 25 | — | $296.7M | ||
| Q4 24 | — | $330.0M | ||
| Q3 24 | — | $359.1M | ||
| Q2 24 | — | $405.7M | ||
| Q1 24 | — | $399.9M |
股东权益HCSGMOD
| Q4 25 | $510.2M | $1.1B | ||
| Q3 25 | $496.0M | $1.1B | ||
| Q2 25 | $477.0M | $1.0B | ||
| Q1 25 | $514.2M | $910.2M | ||
| Q4 24 | $499.9M | $855.1M | ||
| Q3 24 | $488.7M | $858.8M | ||
| Q2 24 | $471.4M | $788.4M | ||
| Q1 24 | $474.6M | $747.6M |
总资产HCSGMOD
| Q4 25 | $794.3M | $2.5B | ||
| Q3 25 | $804.3M | $2.4B | ||
| Q2 25 | $802.2M | $2.2B | ||
| Q1 25 | $823.0M | $1.9B | ||
| Q4 24 | $802.8M | $1.8B | ||
| Q3 24 | $805.8M | $1.9B | ||
| Q2 24 | $799.7M | $1.9B | ||
| Q1 24 | $803.9M | $1.9B |
负债/权益比HCSGMOD
| Q4 25 | — | 0.51× | ||
| Q3 25 | — | 0.50× | ||
| Q2 25 | — | 0.48× | ||
| Q1 25 | — | 0.33× | ||
| Q4 24 | — | 0.39× | ||
| Q3 24 | — | 0.42× | ||
| Q2 24 | — | 0.51× | ||
| Q1 24 | — | 0.53× |
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 | $17.4M | $24.7M |
| 自由现金流经营现金流 - 资本支出 | $16.0M | $-17.1M |
| 自由现金流率自由现金流/营收 | 3.4% | -2.1% |
| 资本支出强度资本支出/营收 | 0.3% | 5.2% |
| 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 | $139.2M | $-20.3M |
8季度趋势，按日历期对齐
经营现金流HCSGMOD
| Q4 25 | $17.4M | $24.7M | ||
| Q3 25 | $71.3M | $1.4M | ||
| Q2 25 | $28.8M | $27.7M | ||
| Q1 25 | $27.5M | $54.8M | ||
| Q4 24 | $36.2M | $60.7M | ||
| Q3 24 | $4.3M | $57.3M | ||
| Q2 24 | $16.3M | $40.5M | ||
| Q1 24 | $-26.0M | $39.6M |
自由现金流HCSGMOD
| Q4 25 | $16.0M | $-17.1M | ||
| Q3 25 | $70.0M | $-30.5M | ||
| Q2 25 | $27.4M | $200.0K | ||
| Q1 25 | $25.8M | $27.1M | ||
| Q4 24 | $34.8M | $44.7M | ||
| Q3 24 | $2.9M | $43.8M | ||
| Q2 24 | $15.0M | $13.7M | ||
| Q1 24 | $-28.2M | $-4.3M |
自由现金流率HCSGMOD
| Q4 25 | 3.4% | -2.1% | ||
| Q3 25 | 15.1% | -4.1% | ||
| Q2 25 | 6.0% | 0.0% | ||
| Q1 25 | 5.8% | 4.2% | ||
| Q4 24 | 7.9% | 7.2% | ||
| Q3 24 | 0.7% | 6.7% | ||
| Q2 24 | 3.5% | 2.1% | ||
| Q1 24 | -6.7% | -0.7% |
资本支出强度HCSGMOD
| Q4 25 | 0.3% | 5.2% | ||
| Q3 25 | 0.3% | 4.3% | ||
| Q2 25 | 0.3% | 4.0% | ||
| Q1 25 | 0.4% | 4.3% | ||
| Q4 24 | 0.3% | 2.6% | ||
| Q3 24 | 0.3% | 2.1% | ||
| Q2 24 | 0.3% | 4.1% | ||
| Q1 24 | 0.5% | 7.3% |
现金转化率HCSGMOD
| Q4 25 | — | — | ||
| Q3 25 | 1.66× | 0.03× | ||
| Q2 25 | — | 0.54× | ||
| Q1 25 | 1.60× | 1.10× | ||
| Q4 24 | — | 1.48× | ||
| Q3 24 | 0.31× | 1.24× | ||
| Q2 24 | — | 0.86× | ||
| Q1 24 | -1.70× | 1.53× |
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
HCSG
| Dietary Services | $255.9M | 55% |
| Other | $210.8M | 45% |
MOD
| Data Centers | $296.9M | 37% |
| Performance Technologies | $266.0M | 33% |
| Hvac Technologies | $107.1M | 13% |
| Air Cooled | $92.4M | 11% |
| Lb White | $25.6M | 3% |
| Climate By Design | $10.2M | 1% |
| Absolutaire | $7.0M | 1% |
