vs
Kosmos Energy Ltd.（KOS）与Wingstop Inc.（WING）财务数据对比。点击上方公司名可切换其他公司
Kosmos Energy Ltd.的季度营收约是Wingstop Inc.的1.6倍（$294.6M vs $183.7M），Wingstop Inc.同比增速更快（7.4% vs -25.9%），过去两年Wingstop Inc.的营收复合增速更高（8.6% 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。
Wingstop Inc.是美国知名跨国快餐连锁品牌，核心产品为布法罗鸡翅，旗下门店均采用20世纪30至40年代喷气时代前的航空主题装饰风格，目前业务已覆盖全球多个国家和地区。
KOS vs WING — 直观对比
营收规模更大
KOS
是对方的1.6倍
$183.7M
营收增速更快
WING
高出33.3%
-25.9%
两年增速更快
WING
近两年复合增速
-16.5%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $294.6M | $183.7M |
| 净利润 | — | $29.9M |
| 毛利率 | — | 86.5% |
| 营业利润率 | -125.7% | 27.4% |
| 净利率 | — | 16.3% |
| 营收同比 | -25.9% | 7.4% |
| 净利润同比 | — | — |
| 每股收益（稀释后） | $-0.80 | $1.08 |
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KOSWING
| Q1 26 | — | $183.7M | ||
| Q4 25 | $294.6M | $175.7M | ||
| Q3 25 | $311.0M | $175.7M | ||
| Q2 25 | $392.6M | $174.3M | ||
| Q1 25 | $290.1M | $171.1M | ||
| Q4 24 | $397.6M | $161.8M | ||
| Q3 24 | $407.8M | $162.5M | ||
| Q2 24 | $447.8M | $155.7M |
净利润KOSWING
| Q1 26 | — | $29.9M | ||
| Q4 25 | — | $26.8M | ||
| Q3 25 | $-124.3M | $28.5M | ||
| Q2 25 | $-87.7M | $26.8M | ||
| Q1 25 | $-110.6M | $92.3M | ||
| Q4 24 | — | $26.8M | ||
| Q3 24 | $45.0M | $25.7M | ||
| Q2 24 | $59.8M | $27.5M |
毛利率KOSWING
| Q1 26 | — | 86.5% | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 85.6% | ||
| Q3 24 | — | 85.0% | ||
| Q2 24 | — | 85.4% |
营业利润率KOSWING
| Q1 26 | — | 27.4% | ||
| Q4 25 | -125.7% | 26.7% | ||
| Q3 25 | -34.2% | 27.9% | ||
| Q2 25 | -16.2% | 25.9% | ||
| Q1 25 | -32.4% | 22.4% | ||
| Q4 24 | -8.5% | 25.9% | ||
| Q3 24 | 26.1% | 24.5% | ||
| Q2 24 | 30.2% | 26.5% |
净利率KOSWING
| Q1 26 | — | 16.3% | ||
| Q4 25 | — | 15.2% | ||
| Q3 25 | -40.0% | 16.2% | ||
| Q2 25 | -22.3% | 15.4% | ||
| Q1 25 | -38.1% | 53.9% | ||
| Q4 24 | — | 16.5% | ||
| Q3 24 | 11.0% | 15.8% | ||
| Q2 24 | 13.3% | 17.7% |
每股收益（稀释后）KOSWING
| Q1 26 | — | $1.08 | ||
| Q4 25 | $-0.80 | $0.99 | ||
| Q3 25 | $-0.26 | $1.02 | ||
| Q2 25 | $-0.18 | $0.96 | ||
| Q1 25 | $-0.23 | $3.24 | ||
| Q4 24 | $0.00 | $0.91 | ||
| Q3 24 | $0.09 | $0.88 | ||
| Q2 24 | $0.12 | $0.93 |
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 | $128.8M |
| 总债务越低越好 | $3.1B | — |
| 股东权益账面价值 | $528.6M | — |
| 总资产 | $4.7B | $648.9M |
| 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KOSWING
| Q1 26 | — | $128.8M | ||
| Q4 25 | $91.5M | $196.6M | ||
| Q3 25 | $64.0M | $237.6M | ||
| Q2 25 | $51.7M | $227.9M | ||
| Q1 25 | $49.8M | $251.4M | ||
| Q4 24 | $85.0M | $315.9M | ||
| Q3 24 | $51.6M | $84.0M | ||
| Q2 24 | $173.8M | $96.7M |
总债务KOSWING
| Q1 26 | — | — | ||
| Q4 25 | $3.1B | $1.2B | ||
| Q3 25 | $3.0B | — | ||
| Q2 25 | $2.9B | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $2.7B | $1.2B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益KOSWING
| Q1 26 | — | — | ||
| Q4 25 | $528.6M | $-736.8M | ||
| Q3 25 | $898.8M | $-702.6M | ||
| Q2 25 | $1.0B | $-686.0M | ||
| Q1 25 | $1.1B | $-715.0M | ||
| Q4 24 | $1.2B | $-675.6M | ||
| Q3 24 | $1.2B | $-447.5M | ||
| Q2 24 | $1.1B | $-437.5M |
总资产KOSWING
| Q1 26 | — | $648.9M | ||
| Q4 25 | $4.7B | $693.4M | ||
| Q3 25 | $5.1B | $721.0M | ||
| Q2 25 | $5.2B | $708.3M | ||
| Q1 25 | $5.3B | $696.8M | ||
| Q4 24 | $5.3B | $716.2M | ||
| Q3 24 | $5.5B | $484.8M | ||
| Q2 24 | $5.4B | $451.8M |
负债/权益比KOSWING
| Q1 26 | — | — | ||
| Q4 25 | 5.78× | — | ||
| Q3 25 | 3.31× | — | ||
| Q2 25 | 2.80× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 2.29× | — | ||
| Q3 24 | — | — | ||
| Q2 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 | — |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 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KOSWING
| Q1 26 | — | — | ||
| Q4 25 | $35.3M | $57.3M | ||
| Q3 25 | $-27.6M | $63.9M | ||
| Q2 25 | $127.2M | $6.6M | ||
| Q1 25 | $-888.0K | $25.3M | ||
| Q4 24 | $175.7M | $7.7M | ||
| Q3 24 | $6.3M | $69.0M | ||
| Q2 24 | $223.7M | $36.2M |
自由现金流KOSWING
| Q1 26 | — | — | ||
| Q4 25 | — | $34.5M | ||
| Q3 25 | — | $61.7M | ||
| Q2 25 | — | $-7.8M | ||
| Q1 25 | — | $17.3M | ||
| Q4 24 | — | $-8.6M | ||
| Q3 24 | — | $54.9M | ||
| Q2 24 | — | $25.9M |
自由现金流率KOSWING
| Q1 26 | — | — | ||
| Q4 25 | — | 19.6% | ||
| Q3 25 | — | 35.1% | ||
| Q2 25 | — | -4.5% | ||
| Q1 25 | — | 10.1% | ||
| Q4 24 | — | -5.3% | ||
| Q3 24 | — | 33.8% | ||
| Q2 24 | — | 16.6% |
资本支出强度KOSWING
| Q1 26 | — | — | ||
| Q4 25 | — | 13.0% | ||
| Q3 25 | — | 1.3% | ||
| Q2 25 | — | 8.2% | ||
| Q1 25 | — | 4.7% | ||
| Q4 24 | — | 10.1% | ||
| Q3 24 | — | 8.7% | ||
| Q2 24 | — | 6.6% |
现金转化率KOSWING
| Q1 26 | — | — | ||
| Q4 25 | — | 2.14× | ||
| Q3 25 | — | 2.24× | ||
| Q2 25 | — | 0.25× | ||
| Q1 25 | — | 0.27× | ||
| Q4 24 | — | 0.29× | ||
| Q3 24 | 0.14× | 2.68× | ||
| Q2 24 | 3.74× | 1.32× |
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% |
WING
| Royalty revenue, franchise fees and other | $87.5M | 48% |
| Advertising fees | $63.3M | 34% |
| Company-owned restaurant sales | $33.0M | 18% |
