vs
Kosmos Energy Ltd.（KOS）与Planet Fitness, Inc.（PLNT）财务数据对比。点击上方公司名可切换其他公司
Planet Fitness, Inc.的季度营收约是Kosmos Energy Ltd.的1.3倍（$376.3M vs $294.6M），Planet Fitness, Inc.同比增速更快（10.5% vs -25.9%），过去两年Planet Fitness, Inc.的营收复合增速更高（23.2% vs -16.5%）
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。
Planet Fitness Inc.是总部位于美国新罕布什尔州汉普顿的健身中心特许经营商及运营商，目前在全球拥有约2715家门店，覆盖美国、加拿大、巴拿马、墨西哥、西班牙、澳大利亚等国，是全球规模最大的健身俱乐部特许经营品牌之一，主打「无评判空间」理念，面向所有健身水平的用户开放。
KOS vs PLNT — 直观对比
营收规模更大
PLNT
是对方的1.3倍
$294.6M
营收增速更快
PLNT
高出36.4%
-25.9%
两年增速更快
PLNT
近两年复合增速
-16.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $294.6M | $376.3M |
| 净利润 | — | $60.4M |
| 毛利率 | — | 76.0% |
| 营业利润率 | -125.7% | 28.2% |
| 净利率 | — | 16.0% |
| 营收同比 | -25.9% | 10.5% |
| 净利润同比 | — | 28.3% |
| 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KOSPLNT
| Q4 25 | $294.6M | $376.3M | ||
| Q3 25 | $311.0M | $330.3M | ||
| Q2 25 | $392.6M | $340.9M | ||
| Q1 25 | $290.1M | $276.7M | ||
| Q4 24 | $397.6M | $340.4M | ||
| Q3 24 | $407.8M | $292.2M | ||
| Q2 24 | $447.8M | $300.9M | ||
| Q1 24 | $422.3M | $248.0M |
净利润KOSPLNT
| Q4 25 | — | $60.4M | ||
| Q3 25 | $-124.3M | $58.8M | ||
| Q2 25 | $-87.7M | $58.0M | ||
| Q1 25 | $-110.6M | $41.9M | ||
| Q4 24 | — | $47.1M | ||
| Q3 24 | $45.0M | $42.0M | ||
| Q2 24 | $59.8M | $48.6M | ||
| Q1 24 | $91.7M | $34.3M |
毛利率KOSPLNT
| Q4 25 | — | 76.0% | ||
| Q3 25 | — | 82.4% | ||
| Q2 25 | — | 82.6% | ||
| Q1 25 | — | 91.9% | ||
| Q4 24 | — | 76.4% | ||
| Q3 24 | — | 84.4% | ||
| Q2 24 | — | 82.7% | ||
| Q1 24 | — | 92.3% |
营业利润率KOSPLNT
| Q4 25 | -125.7% | 28.2% | ||
| Q3 25 | -34.2% | 32.4% | ||
| Q2 25 | -16.2% | 30.0% | ||
| Q1 25 | -32.4% | 28.6% | ||
| Q4 24 | -8.5% | 26.4% | ||
| Q3 24 | 26.1% | 27.8% | ||
| Q2 24 | 30.2% | 29.0% | ||
| Q1 24 | 33.6% | 26.5% |
净利率KOSPLNT
| Q4 25 | — | 16.0% | ||
| Q3 25 | -40.0% | 17.8% | ||
| Q2 25 | -22.3% | 17.0% | ||
| Q1 25 | -38.1% | 15.1% | ||
| Q4 24 | — | 13.8% | ||
| Q3 24 | 11.0% | 14.4% | ||
| Q2 24 | 13.3% | 16.2% | ||
| Q1 24 | 21.7% | 13.8% |
每股收益（稀释后）KOSPLNT
| 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 | $452.4M |
| 总债务越低越好 | $3.1B | $2.5B |
| 股东权益账面价值 | $528.6M | $-482.8M |
| 总资产 | $4.7B | $3.1B |
| 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KOSPLNT
| Q4 25 | $91.5M | $452.4M | ||
| Q3 25 | $64.0M | $443.4M | ||
| Q2 25 | $51.7M | $442.7M | ||
| Q1 25 | $49.8M | $453.6M | ||
| Q4 24 | $85.0M | $407.3M | ||
| Q3 24 | $51.6M | $407.4M | ||
| Q2 24 | $173.8M | $350.2M | ||
| Q1 24 | $254.3M | $395.1M |
总债务KOSPLNT
| Q4 25 | $3.1B | $2.5B | ||
| Q3 25 | $3.0B | $2.2B | ||
| Q2 25 | $2.9B | $2.2B | ||
| Q1 25 | — | $2.2B | ||
| Q4 24 | $2.7B | $2.2B | ||
| Q3 24 | — | $2.2B | ||
| Q2 24 | — | $2.2B | ||
| Q1 24 | — | $2.0B |
股东权益KOSPLNT
| Q4 25 | $528.6M | $-482.8M | ||
| Q3 25 | $898.8M | $-194.8M | ||
| Q2 25 | $1.0B | $-158.7M | ||
| Q1 25 | $1.1B | $-219.9M | ||
| Q4 24 | $1.2B | $-215.4M | ||
| Q3 24 | $1.2B | $-266.1M | ||
| Q2 24 | $1.1B | $-317.7M | ||
| Q1 24 | $1.1B | $-96.4M |
总资产KOSPLNT
| Q4 25 | $4.7B | $3.1B | ||
| Q3 25 | $5.1B | $3.1B | ||
| Q2 25 | $5.2B | $3.1B | ||
| Q1 25 | $5.3B | $3.1B | ||
| Q4 24 | $5.3B | $3.1B | ||
| Q3 24 | $5.5B | $3.0B | ||
| Q2 24 | $5.4B | $3.0B | ||
| Q1 24 | $5.4B | $3.0B |
负债/权益比KOSPLNT
| 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 | $35.3M | $109.1M |
| 自由现金流经营现金流 - 资本支出 | — | $59.0M |
| 自由现金流率自由现金流/营收 | — | 15.7% |
| 资本支出强度资本支出/营收 | — | 13.3% |
| 现金转化率经营现金流/净利润 | — | 1.81× |
| 过去12个月自由现金流最近4个季度 | — | $254.8M |
8季度趋势，按日历期对齐
经营现金流KOSPLNT
| Q4 25 | $35.3M | $109.1M | ||
| Q3 25 | $-27.6M | $131.5M | ||
| Q2 25 | $127.2M | $44.0M | ||
| Q1 25 | $-888.0K | $133.9M | ||
| Q4 24 | $175.7M | $49.1M | ||
| Q3 24 | $6.3M | $126.8M | ||
| Q2 24 | $223.7M | $78.2M | ||
| Q1 24 | $272.6M | $89.7M |
自由现金流KOSPLNT
| Q4 25 | — | $59.0M | ||
| Q3 25 | — | $76.7M | ||
| Q2 25 | — | $8.2M | ||
| Q1 25 | — | $110.9M | ||
| Q4 24 | — | $7.0M | ||
| Q3 24 | — | $78.2M | ||
| Q2 24 | — | $40.2M | ||
| Q1 24 | — | $63.4M |
自由现金流率KOSPLNT
| Q4 25 | — | 15.7% | ||
| Q3 25 | — | 23.2% | ||
| Q2 25 | — | 2.4% | ||
| Q1 25 | — | 40.1% | ||
| Q4 24 | — | 2.1% | ||
| Q3 24 | — | 26.7% | ||
| Q2 24 | — | 13.4% | ||
| Q1 24 | — | 25.6% |
资本支出强度KOSPLNT
| Q4 25 | — | 13.3% | ||
| Q3 25 | — | 16.6% | ||
| Q2 25 | — | 10.5% | ||
| Q1 25 | — | 8.3% | ||
| Q4 24 | — | 12.4% | ||
| Q3 24 | — | 16.6% | ||
| Q2 24 | — | 12.6% | ||
| Q1 24 | — | 10.6% |
现金转化率KOSPLNT
| Q4 25 | — | 1.81× | ||
| Q3 25 | — | 2.23× | ||
| Q2 25 | — | 0.76× | ||
| Q1 25 | — | 3.20× | ||
| Q4 24 | — | 1.04× | ||
| Q3 24 | 0.14× | 3.02× | ||
| Q2 24 | 3.74× | 1.61× | ||
| Q1 24 | 2.97× | 2.62× |
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% |
PLNT
| Corporate Owned Club Segment | $135.6M | 36% |
| Equipment Revenue | $121.2M | 32% |
| Franchise | $98.6M | 26% |
| Advertising | $20.8M | 6% |
| Related Party | $4.3M | 1% |
