vs
Innovex International, Inc.（INVX）与Solaris Energy Infrastructure, Inc.（SEI）财务数据对比。点击上方公司名可切换其他公司
Innovex International, Inc.的季度营收约是Solaris Energy Infrastructure, Inc.的1.5倍（$273.6M vs $179.7M）。Innovex International, Inc.净利率更高（5.1% vs -0.9%，领先6.0%）。Solaris Energy Infrastructure, Inc.同比增速更快（86.6% vs 9.1%）。过去两年Solaris Energy Infrastructure, Inc.的营收复合增速更高（62.7% vs 46.2%）
AGL能源有限公司是澳大利亚上市企业，业务涵盖民用及商用电力、天然气的生产与零售，是国家电力市场三大零售商之一。作为澳大利亚最大的电力生产商，该公司同时也是该国最大的碳排放主体。
INVX vs SEI — 直观对比
营收规模更大
INVX
是对方的1.5倍
$179.7M
营收增速更快
SEI
高出77.5%
9.1%
净利率更高
INVX
高出6.0%
-0.9%
两年增速更快
SEI
近两年复合增速
46.2%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $273.6M | $179.7M |
| 净利润 | $14.0M | $-1.7M |
| 毛利率 | 28.9% | — |
| 营业利润率 | 9.4% | 22.2% |
| 净利率 | 5.1% | -0.9% |
| 营收同比 | 9.1% | 86.6% |
| 净利润同比 | -56.1% | -126.5% |
| 每股收益（稀释后） | $0.20 | — |
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INVXSEI
| Q4 25 | $273.6M | $179.7M | ||
| Q3 25 | $240.0M | $166.8M | ||
| Q2 25 | $224.2M | $149.3M | ||
| Q1 25 | $240.4M | $126.3M | ||
| Q4 24 | $250.7M | $96.3M | ||
| Q3 24 | $151.8M | $75.0M | ||
| Q2 24 | $130.3M | $73.9M | ||
| Q1 24 | $128.0M | $67.9M |
净利润INVXSEI
| Q4 25 | $14.0M | $-1.7M | ||
| Q3 25 | $39.2M | $14.6M | ||
| Q2 25 | $15.3M | $12.0M | ||
| Q1 25 | $14.8M | $5.3M | ||
| Q4 24 | $31.8M | $6.3M | ||
| Q3 24 | $82.6M | $-968.0K | ||
| Q2 24 | $9.5M | $6.2M | ||
| Q1 24 | $16.4M | $4.3M |
毛利率INVXSEI
| Q4 25 | 28.9% | — | ||
| Q3 25 | 31.6% | — | ||
| Q2 25 | 32.0% | — | ||
| Q1 25 | 31.8% | — | ||
| Q4 24 | 33.9% | — | ||
| Q3 24 | 34.7% | — | ||
| Q2 24 | 35.3% | — | ||
| Q1 24 | 38.4% | — |
营业利润率INVXSEI
| Q4 25 | 9.4% | 22.2% | ||
| Q3 25 | 26.0% | 22.7% | ||
| Q2 25 | 10.1% | 23.8% | ||
| Q1 25 | 9.1% | 17.5% | ||
| Q4 24 | 10.7% | 26.7% | ||
| Q3 24 | -8.7% | 7.0% | ||
| Q2 24 | 10.0% | 16.0% | ||
| Q1 24 | 17.4% | 14.7% |
净利率INVXSEI
| Q4 25 | 5.1% | -0.9% | ||
| Q3 25 | 16.3% | 8.7% | ||
| Q2 25 | 6.8% | 8.0% | ||
| Q1 25 | 6.1% | 4.2% | ||
| Q4 24 | 12.7% | 6.5% | ||
| Q3 24 | 54.4% | -1.3% | ||
| Q2 24 | 7.3% | 8.4% | ||
| Q1 24 | 12.8% | 6.4% |
每股收益（稀释后）INVXSEI
| Q4 25 | $0.20 | — | ||
| Q3 25 | $0.57 | — | ||
| Q2 25 | $0.22 | — | ||
| Q1 25 | $0.21 | — | ||
| Q4 24 | $-0.03 | — | ||
| Q3 24 | $1.99 | — | ||
| Q2 24 | $0.30 | — | ||
| Q1 24 | $0.51 | — |
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 | — | $353.3M |
| 总债务越低越好 | $18.9M | $184.0M |
| 股东权益账面价值 | $1.1B | $564.3M |
| 总资产 | $1.3B | $2.1B |
| 负债/权益比越低杠杆越低 | 0.02× | 0.33× |
8季度趋势，按日历期对齐
现金及短期投资INVXSEI
| Q4 25 | — | $353.3M | ||
| Q3 25 | — | $106.7M | ||
| Q2 25 | — | $99.6M | ||
| Q1 25 | — | $16.7M | ||
| Q4 24 | — | $114.3M | ||
| Q3 24 | — | $18.6M | ||
| Q2 24 | $185.6M | $5.1M | ||
| Q1 24 | $202.2M | $3.4M |
总债务INVXSEI
| Q4 25 | $18.9M | $184.0M | ||
| Q3 25 | $20.1M | $382.8M | ||
| Q2 25 | $34.8M | $386.2M | ||
| Q1 25 | $19.7M | $316.2M | ||
| Q4 24 | $24.9M | $315.7M | ||
| Q3 24 | $12.4M | $315.3M | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益INVXSEI
| Q4 25 | $1.1B | $564.3M | ||
| Q3 25 | $1.0B | $546.6M | ||
| Q2 25 | $995.6M | $399.1M | ||
| Q1 25 | $978.4M | $361.3M | ||
| Q4 24 | $958.2M | $355.6M | ||
| Q3 24 | $904.4M | $221.7M | ||
| Q2 24 | $352.5M | $204.6M | ||
| Q1 24 | $344.3M | $200.1M |
总资产INVXSEI
| Q4 25 | $1.3B | $2.1B | ||
| Q3 25 | $1.3B | $1.6B | ||
| Q2 25 | $1.2B | $1.5B | ||
| Q1 25 | $1.2B | $1.1B | ||
| Q4 24 | $1.2B | $1.1B | ||
| Q3 24 | $1.1B | $939.5M | ||
| Q2 24 | $1.0B | $457.8M | ||
| Q1 24 | $1.0B | $457.1M |
负债/权益比INVXSEI
| Q4 25 | 0.02× | 0.33× | ||
| Q3 25 | 0.02× | 0.70× | ||
| Q2 25 | 0.03× | 0.97× | ||
| Q1 25 | 0.02× | 0.88× | ||
| Q4 24 | 0.03× | 0.89× | ||
| Q3 24 | 0.01× | 1.42× | ||
| 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 | $52.2M | $95.9M |
| 自由现金流经营现金流 - 资本支出 | — | $-158.6M |
| 自由现金流率自由现金流/营收 | — | -88.2% |
| 资本支出强度资本支出/营收 | — | 141.6% |
| 现金转化率经营现金流/净利润 | 3.74× | — |
| 过去12个月自由现金流最近4个季度 | — | $-437.7M |
8季度趋势，按日历期对齐
经营现金流INVXSEI
| Q4 25 | $52.2M | $95.9M | ||
| Q3 25 | $48.4M | $63.3M | ||
| Q2 25 | $59.2M | $24.2M | ||
| Q1 25 | $31.1M | $25.7M | ||
| Q4 24 | $36.3M | $13.1M | ||
| Q3 24 | $21.7M | $10.5M | ||
| Q2 24 | $22.8M | $18.9M | ||
| Q1 24 | $12.6M | $16.9M |
自由现金流INVXSEI
| Q4 25 | — | $-158.6M | ||
| Q3 25 | — | $462.0K | ||
| Q2 25 | — | $-160.9M | ||
| Q1 25 | — | $-118.6M | ||
| Q4 24 | — | $-113.6M | ||
| Q3 24 | — | $-47.2M | ||
| Q2 24 | $16.6M | $18.2M | ||
| Q1 24 | $7.8M | $13.5M |
自由现金流率INVXSEI
| Q4 25 | — | -88.2% | ||
| Q3 25 | — | 0.3% | ||
| Q2 25 | — | -107.8% | ||
| Q1 25 | — | -93.9% | ||
| Q4 24 | — | -117.9% | ||
| Q3 24 | — | -63.0% | ||
| Q2 24 | 12.7% | 24.7% | ||
| Q1 24 | 6.1% | 19.9% |
资本支出强度INVXSEI
| Q4 25 | — | 141.6% | ||
| Q3 25 | — | 37.6% | ||
| Q2 25 | — | 124.0% | ||
| Q1 25 | — | 114.2% | ||
| Q4 24 | — | 131.5% | ||
| Q3 24 | — | 77.0% | ||
| Q2 24 | 4.7% | 0.9% | ||
| Q1 24 | 3.7% | 4.9% |
现金转化率INVXSEI
| Q4 25 | 3.74× | — | ||
| Q3 25 | 1.23× | 4.35× | ||
| Q2 25 | 3.86× | 2.02× | ||
| Q1 25 | 2.11× | 4.83× | ||
| Q4 24 | 1.14× | 2.10× | ||
| Q3 24 | 0.26× | — | ||
| Q2 24 | 2.39× | 3.04× | ||
| Q1 24 | 0.77× | 3.91× |
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
INVX
| Products | $202.7M | 74% |
| Leasing | $42.3M | 15% |
| Services | $28.6M | 10% |
SEI
| Solaris Power Solutions | $103.7M | 58% |
| Solaris Logistics Solutions | $76.1M | 42% |
