vs
Kosmos Energy Ltd.（KOS）与麦格劳希尔（MH）财务数据对比。点击上方公司名可切换其他公司
麦格劳希尔的季度营收约是Kosmos Energy Ltd.的1.5倍（$434.2M vs $294.6M），Kosmos Energy Ltd.同比增速更快（-25.9% vs -35.1%）
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。
麦格劳希尔是美国知名教育科技企业，面向K12、高等教育及职业领域的师生提供多元教育内容、软件与服务。核心产品包含教材、数字学习工具及自适应技术，助力优化学习体验、提升学习效果，是与霍顿米夫林哈考特、培生教育齐名的全球三大教育出版商之一。
KOS vs MH — 直观对比
营收规模更大
MH
是对方的1.5倍
$294.6M
营收增速更快
KOS
高出9.2%
-35.1%
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $294.6M | $434.2M |
| 净利润 | — | $-20.2M |
| 毛利率 | — | 85.3% |
| 营业利润率 | -125.7% | 7.0% |
| 净利率 | — | -4.7% |
| 营收同比 | -25.9% | -35.1% |
| 净利润同比 | — | -119.2% |
| 每股收益（稀释后） | $-0.80 | $-0.11 |
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KOSMH
| Q4 25 | $294.6M | $434.2M | ||
| Q3 25 | $311.0M | $669.2M | ||
| Q2 25 | $392.6M | $535.7M | ||
| Q1 25 | $290.1M | — | ||
| Q4 24 | $397.6M | — | ||
| Q3 24 | $407.8M | — | ||
| Q2 24 | $447.8M | — | ||
| Q1 24 | $422.3M | — |
净利润KOSMH
| Q4 25 | — | $-20.2M | ||
| Q3 25 | $-124.3M | $105.3M | ||
| Q2 25 | $-87.7M | $502.0K | ||
| Q1 25 | $-110.6M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $45.0M | — | ||
| Q2 24 | $59.8M | — | ||
| Q1 24 | $91.7M | — |
毛利率KOSMH
| Q4 25 | — | 85.3% | ||
| Q3 25 | — | 79.2% | ||
| Q2 25 | — | 77.0% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率KOSMH
| Q4 25 | -125.7% | 7.0% | ||
| Q3 25 | -34.2% | 23.4% | ||
| Q2 25 | -16.2% | 18.0% | ||
| Q1 25 | -32.4% | — | ||
| Q4 24 | -8.5% | — | ||
| Q3 24 | 26.1% | — | ||
| Q2 24 | 30.2% | — | ||
| Q1 24 | 33.6% | — |
净利率KOSMH
| Q4 25 | — | -4.7% | ||
| Q3 25 | -40.0% | 15.7% | ||
| Q2 25 | -22.3% | 0.1% | ||
| Q1 25 | -38.1% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 11.0% | — | ||
| Q2 24 | 13.3% | — | ||
| Q1 24 | 21.7% | — |
每股收益（稀释后）KOSMH
| Q4 25 | $-0.80 | $-0.11 | ||
| Q3 25 | $-0.26 | $0.57 | ||
| Q2 25 | $-0.18 | $0.00 | ||
| 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 | $514.4M |
| 总债务越低越好 | $3.1B | $2.6B |
| 股东权益账面价值 | $528.6M | $775.3M |
| 总资产 | $4.7B | $5.6B |
| 负债/权益比越低杠杆越低 | 5.78× | 3.36× |
8季度趋势，按日历期对齐
现金及短期投资KOSMH
| Q4 25 | $91.5M | $514.4M | ||
| Q3 25 | $64.0M | $463.2M | ||
| Q2 25 | $51.7M | $247.3M | ||
| Q1 25 | $49.8M | — | ||
| Q4 24 | $85.0M | — | ||
| Q3 24 | $51.6M | — | ||
| Q2 24 | $173.8M | — | ||
| Q1 24 | $254.3M | — |
总债务KOSMH
| Q4 25 | $3.1B | $2.6B | ||
| Q3 25 | $3.0B | $2.8B | ||
| Q2 25 | $2.9B | $3.2B | ||
| Q1 25 | — | — | ||
| Q4 24 | $2.7B | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益KOSMH
| Q4 25 | $528.6M | $775.3M | ||
| Q3 25 | $898.8M | $794.6M | ||
| Q2 25 | $1.0B | $283.3M | ||
| Q1 25 | $1.1B | — | ||
| Q4 24 | $1.2B | — | ||
| Q3 24 | $1.2B | — | ||
| Q2 24 | $1.1B | — | ||
| Q1 24 | $1.1B | — |
总资产KOSMH
| Q4 25 | $4.7B | $5.6B | ||
| Q3 25 | $5.1B | $6.0B | ||
| Q2 25 | $5.2B | $5.7B | ||
| Q1 25 | $5.3B | — | ||
| Q4 24 | $5.3B | — | ||
| Q3 24 | $5.5B | — | ||
| Q2 24 | $5.4B | — | ||
| Q1 24 | $5.4B | — |
负债/权益比KOSMH
| Q4 25 | 5.78× | 3.36× | ||
| Q3 25 | 3.31× | 3.52× | ||
| Q2 25 | 2.80× | 11.17× | ||
| 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 | $35.3M | $309.0M |
| 自由现金流经营现金流 - 资本支出 | — | $285.4M |
| 自由现金流率自由现金流/营收 | — | 65.7% |
| 资本支出强度资本支出/营收 | — | 5.4% |
| 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KOSMH
| Q4 25 | $35.3M | $309.0M | ||
| Q3 25 | $-27.6M | $265.0M | ||
| Q2 25 | $127.2M | $-96.7M | ||
| Q1 25 | $-888.0K | — | ||
| Q4 24 | $175.7M | — | ||
| Q3 24 | $6.3M | — | ||
| Q2 24 | $223.7M | — | ||
| Q1 24 | $272.6M | — |
自由现金流KOSMH
| Q4 25 | — | $285.4M | ||
| Q3 25 | — | $243.8M | ||
| Q2 25 | — | $-112.9M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
自由现金流率KOSMH
| Q4 25 | — | 65.7% | ||
| Q3 25 | — | 36.4% | ||
| Q2 25 | — | -21.1% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
资本支出强度KOSMH
| Q4 25 | — | 5.4% | ||
| Q3 25 | — | 3.2% | ||
| Q2 25 | — | 3.0% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金转化率KOSMH
| Q4 25 | — | — | ||
| Q3 25 | — | 2.52× | ||
| Q2 25 | — | -192.53× | ||
| 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
KOS
| Ghana Segment | $134.6M | 46% |
| Gulf Of America | $80.7M | 27% |
| Mauritania And Senegal | $54.9M | 19% |
| Equatorial Guinea Segment | $24.3M | 8% |
MH
| Higher Education | $225.4M | 52% |
| Digital | $103.5M | 24% |
| Other | $44.4M | 10% |
| Global Professional | $36.2M | 8% |
| $24.7M | 6% |
