vs
CIMG Inc.（IMG）与SUBURBAN PROPANE PARTNERS LP（SPH）财务数据对比。点击上方公司名可切换其他公司
SUBURBAN PROPANE PARTNERS LP的季度营收约是CIMG Inc.的36.3倍（$370.4M vs $10.2M）。SUBURBAN PROPANE PARTNERS LP净利率更高（12.4% vs -18.5%，领先30.9%）。CIMG Inc.同比增速更快（3626.6% vs -0.8%）。过去两年CIMG Inc.的营收复合增速更高（225.2% vs -13.8%）
Suburban Propane Partners LP是美国领先的丙烷、天然气、取暖油及相关能源产品分销商，服务覆盖住宅、商业、工业、农业等各类客户，同时提供暖通空调系统的安装、维护与维修服务，业务范围遍布全美。
IMG vs SPH — 直观对比
营收规模更大
SPH
是对方的36.3倍
$10.2M
营收增速更快
IMG
高出3627.4%
-0.8%
净利率更高
SPH
高出30.9%
-18.5%
两年增速更快
IMG
近两年复合增速
-13.8%
损益表 — Q4 2025 vs Q1 2026
| 指标 | | |
|---|---|---|
| 营收 | $10.2M | $370.4M |
| 净利润 | $-1.9M | $45.8M |
| 毛利率 | 1.0% | 64.7% |
| 营业利润率 | -17.9% | 18.3% |
| 净利率 | -18.5% | 12.4% |
| 营收同比 | 3626.6% | -0.8% |
| 净利润同比 | 49.3% | 135.7% |
| 每股收益（稀释后） | $0.68 | $0.69 |
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IMGSPH
| Q4 25 | — | $370.4M | ||
| Q3 25 | $10.2M | $211.4M | ||
| Q2 25 | $61.6K | $260.1M | ||
| Q1 25 | $0 | $587.7M | ||
| Q4 24 | $22.9K | $373.3M | ||
| Q3 24 | $274.1K | $208.6M | ||
| Q2 24 | $366.9K | $254.6M | ||
| Q1 24 | $323.4K | $498.1M |
净利润IMGSPH
| Q4 25 | — | $45.8M | ||
| Q3 25 | $-1.9M | $-35.1M | ||
| Q2 25 | $-1.1M | $-14.8M | ||
| Q1 25 | $-385.6K | $137.1M | ||
| Q4 24 | $-1.5M | $19.4M | ||
| Q3 24 | $-3.7M | $-44.6M | ||
| Q2 24 | $-1.4M | $-17.2M | ||
| Q1 24 | $-1.7M | $111.5M |
毛利率IMGSPH
| Q4 25 | — | 64.7% | ||
| Q3 25 | 1.0% | 64.7% | ||
| Q2 25 | 8.3% | 61.7% | ||
| Q1 25 | — | 58.8% | ||
| Q4 24 | 67.7% | 60.6% | ||
| Q3 24 | 76.8% | 59.4% | ||
| Q2 24 | -39.9% | 62.9% | ||
| Q1 24 | -48.4% | 61.8% |
营业利润率IMGSPH
| Q4 25 | — | 18.3% | ||
| Q3 25 | -17.9% | -7.9% | ||
| Q2 25 | -1806.1% | 2.1% | ||
| Q1 25 | — | 27.0% | ||
| Q4 24 | -6573.7% | 15.8% | ||
| Q3 24 | -2166.2% | -10.8% | ||
| Q2 24 | -403.8% | 3.2% | ||
| Q1 24 | -440.2% | 27.5% |
净利率IMGSPH
| Q4 25 | — | 12.4% | ||
| Q3 25 | -18.5% | -16.6% | ||
| Q2 25 | -1736.3% | -5.7% | ||
| Q1 25 | — | 23.3% | ||
| Q4 24 | -6722.3% | 5.2% | ||
| Q3 24 | -1361.0% | -21.4% | ||
| Q2 24 | -392.5% | -6.8% | ||
| Q1 24 | -511.4% | 22.4% |
每股收益（稀释后）IMGSPH
| Q4 25 | — | $0.69 | ||
| Q3 25 | $0.68 | $-0.55 | ||
| Q2 25 | $-0.03 | $-0.23 | ||
| Q1 25 | $-0.03 | $2.10 | ||
| Q4 24 | $-3.42 | $0.30 | ||
| Q3 24 | $-79.42 | $-0.69 | ||
| Q2 24 | $-0.92 | $-0.27 | ||
| Q1 24 | $-1.28 | $1.72 |
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 | $137.3K | $1.3M |
| 总债务越低越好 | — | $1.3B |
| 股东权益账面价值 | $45.7M | — |
| 总资产 | $74.2M | $2.4B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资IMGSPH
| Q4 25 | — | $1.3M | ||
| Q3 25 | $137.3K | $405.0K | ||
| Q2 25 | $36.0K | $1.3M | ||
| Q1 25 | $2.4K | $3.9M | ||
| Q4 24 | $124.7K | $4.4M | ||
| Q3 24 | $464.2K | $3.2M | ||
| Q2 24 | — | $4.9M | ||
| Q1 24 | — | $4.4M |
总债务IMGSPH
| Q4 25 | — | $1.3B | ||
| Q3 25 | — | $1.2B | ||
| Q2 25 | — | $1.2B | ||
| Q1 25 | — | $1.3B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | $1.2B | ||
| Q1 24 | — | $1.2B |
股东权益IMGSPH
| Q4 25 | — | — | ||
| Q3 25 | $45.7M | — | ||
| Q2 25 | $10.7M | — | ||
| Q1 25 | $10.6M | — | ||
| Q4 24 | $1.5M | — | ||
| Q3 24 | $-650.7K | — | ||
| Q2 24 | $-193.6K | — | ||
| Q1 24 | $-574.9K | — |
总资产IMGSPH
| Q4 25 | — | $2.4B | ||
| Q3 25 | $74.2M | $2.3B | ||
| Q2 25 | $13.3M | $2.3B | ||
| Q1 25 | $13.1M | $2.4B | ||
| Q4 24 | $5.2M | $2.4B | ||
| Q3 24 | $5.6M | $2.3B | ||
| Q2 24 | $2.7M | $2.3B | ||
| Q1 24 | $3.2M | $2.3B |
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 | $-6.4M | $-47.7M |
| 自由现金流经营现金流 - 资本支出 | — | $-67.5M |
| 自由现金流率自由现金流/营收 | — | -18.2% |
| 资本支出强度资本支出/营收 | — | 5.3% |
| 现金转化率经营现金流/净利润 | — | -1.04× |
| 过去12个月自由现金流最近4个季度 | — | $61.9M |
8季度趋势，按日历期对齐
经营现金流IMGSPH
| Q4 25 | — | $-47.7M | ||
| Q3 25 | $-6.4M | $41.8M | ||
| Q2 25 | $-939.4K | $95.5M | ||
| Q1 25 | $-9.0M | $40.1M | ||
| Q4 24 | $-1.3M | $8.8M | ||
| Q3 24 | $-5.7M | $36.8M | ||
| Q2 24 | $-1.7M | $61.4M | ||
| Q1 24 | $-416.5K | $75.1M |
自由现金流IMGSPH
| Q4 25 | — | $-67.5M | ||
| Q3 25 | — | $27.7M | ||
| Q2 25 | — | $80.9M | ||
| Q1 25 | — | $20.8M | ||
| Q4 24 | — | $-15.1M | ||
| Q3 24 | $-5.7M | $17.7M | ||
| Q2 24 | $-1.7M | $46.8M | ||
| Q1 24 | $-417.3K | $60.6M |
自由现金流率IMGSPH
| Q4 25 | — | -18.2% | ||
| Q3 25 | — | 13.1% | ||
| Q2 25 | — | 31.1% | ||
| Q1 25 | — | 3.5% | ||
| Q4 24 | — | -4.0% | ||
| Q3 24 | -2083.3% | 8.5% | ||
| Q2 24 | -453.7% | 18.4% | ||
| Q1 24 | -129.0% | 12.2% |
资本支出强度IMGSPH
| Q4 25 | — | 5.3% | ||
| Q3 25 | — | 6.7% | ||
| Q2 25 | — | 5.6% | ||
| Q1 25 | — | 3.3% | ||
| Q4 24 | — | 6.4% | ||
| Q3 24 | 3.5% | 9.1% | ||
| Q2 24 | 1.1% | 5.8% | ||
| Q1 24 | 0.2% | 2.9% |
现金转化率IMGSPH
| Q4 25 | — | -1.04× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 0.29× | ||
| Q4 24 | — | 0.45× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 0.67× |
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
IMG
暂无分部数据
SPH
| Propane | $326.4M | 88% |
| Other Sales Revenue Net | $19.9M | 5% |
| Fuel Oil And Refined Fuels | $18.2M | 5% |
| Natural Gas And Electricity | $5.9M | 2% |
| Wholesale | $4.1M | 1% |
