vs
Kosmos Energy Ltd.（KOS）与WW INTERNATIONAL, INC.（WW）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WW INTERNATIONAL, INC.的1.6倍（$294.6M vs $184.3M），WW INTERNATIONAL, INC.同比增速更快（-4.5% vs -25.9%），过去两年WW INTERNATIONAL, INC.的营收复合增速更高（-7.4% 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。
WW国际前身为慧俪轻体国际，是一家总部位于美国的全球性企业，主营减重与体重管理、健身及心态调整相关服务，核心产品为慧俪轻体综合减重饮食方案。公司由纽约皇后区的家庭主妇珍·妮德奇于1963年创立，截至2019年，其服务包含手机应用及网站线上方案、线上或电话指导、线下见面会三种模式。
KOS vs WW — 直观对比
营收规模更大
KOS
是对方的1.6倍
$184.3M
营收增速更快
WW
高出21.4%
-25.9%
两年增速更快
WW
近两年复合增速
-16.5%
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $294.6M | $184.3M |
| 净利润 | — | $-56.3M |
| 毛利率 | — | 72.2% |
| 营业利润率 | -125.7% | 5.8% |
| 净利率 | — | -30.5% |
| 营收同比 | -25.9% | -4.5% |
| 净利润同比 | — | -21.8% |
| 每股收益（稀释后） | $-0.80 | $-5.63 |
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KOSWW
| Q4 25 | $294.6M | — | ||
| Q3 25 | $311.0M | $184.3M | ||
| Q2 25 | $392.6M | — | ||
| Q1 25 | $290.1M | $186.6M | ||
| Q4 24 | $397.6M | $184.4M | ||
| Q3 24 | $407.8M | $192.9M | ||
| Q2 24 | $447.8M | $202.1M | ||
| Q1 24 | $422.3M | $206.5M |
净利润KOSWW
| Q4 25 | — | — | ||
| Q3 25 | $-124.3M | $-56.3M | ||
| Q2 25 | $-87.7M | — | ||
| Q1 25 | $-110.6M | $-72.6M | ||
| Q4 24 | — | $25.1M | ||
| Q3 24 | $45.0M | $-46.2M | ||
| Q2 24 | $59.8M | $23.3M | ||
| Q1 24 | $91.7M | $-347.9M |
毛利率KOSWW
| Q4 25 | — | — | ||
| Q3 25 | — | 72.2% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 71.2% | ||
| Q4 24 | — | 69.7% | ||
| Q3 24 | — | 67.1% | ||
| Q2 24 | — | 67.9% | ||
| Q1 24 | — | 66.7% |
营业利润率KOSWW
| Q4 25 | -125.7% | — | ||
| Q3 25 | -34.2% | 5.8% | ||
| Q2 25 | -16.2% | — | ||
| Q1 25 | -32.4% | -10.8% | ||
| Q4 24 | -8.5% | 19.6% | ||
| Q3 24 | 26.1% | -20.2% | ||
| Q2 24 | 30.2% | 17.8% | ||
| Q1 24 | 33.6% | -130.4% |
净利率KOSWW
| Q4 25 | — | — | ||
| Q3 25 | -40.0% | -30.5% | ||
| Q2 25 | -22.3% | — | ||
| Q1 25 | -38.1% | -38.9% | ||
| Q4 24 | — | 13.6% | ||
| Q3 24 | 11.0% | -23.9% | ||
| Q2 24 | 13.3% | 11.5% | ||
| Q1 24 | 21.7% | -168.4% |
每股收益（稀释后）KOSWW
| Q4 25 | $-0.80 | — | ||
| Q3 25 | $-0.26 | $-5.63 | ||
| Q2 25 | $-0.18 | — | ||
| Q1 25 | $-0.23 | $-0.91 | ||
| Q4 24 | $0.00 | $0.34 | ||
| Q3 24 | $0.09 | $-0.58 | ||
| Q2 24 | $0.12 | $0.29 | ||
| Q1 24 | $0.19 | $-4.39 |
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 | $170.1M |
| 总债务越低越好 | $3.1B | — |
| 股东权益账面价值 | $528.6M | $323.0M |
| 总资产 | $4.7B | $968.8M |
| 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KOSWW
| Q4 25 | $91.5M | — | ||
| Q3 25 | $64.0M | $170.1M | ||
| Q2 25 | $51.7M | — | ||
| Q1 25 | $49.8M | $236.3M | ||
| Q4 24 | $85.0M | $53.0M | ||
| Q3 24 | $51.6M | $57.2M | ||
| Q2 24 | $173.8M | $42.7M | ||
| Q1 24 | $254.3M | $66.6M |
总债务KOSWW
| Q4 25 | $3.1B | — | ||
| Q3 25 | $3.0B | — | ||
| Q2 25 | $2.9B | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $2.7B | $1.4B | ||
| Q3 24 | — | $1.4B | ||
| Q2 24 | — | $1.4B | ||
| Q1 24 | — | $1.4B |
股东权益KOSWW
| Q4 25 | $528.6M | — | ||
| Q3 25 | $898.8M | $323.0M | ||
| Q2 25 | $1.0B | — | ||
| Q1 25 | $1.1B | $-1.2B | ||
| Q4 24 | $1.2B | $-1.1B | ||
| Q3 24 | $1.2B | $-1.1B | ||
| Q2 24 | $1.1B | $-1.1B | ||
| Q1 24 | $1.1B | $-1.1B |
总资产KOSWW
| Q4 25 | $4.7B | — | ||
| Q3 25 | $5.1B | $968.8M | ||
| Q2 25 | $5.2B | — | ||
| Q1 25 | $5.3B | $696.9M | ||
| Q4 24 | $5.3B | $550.3M | ||
| Q3 24 | $5.5B | $562.4M | ||
| Q2 24 | $5.4B | $614.3M | ||
| Q1 24 | $5.4B | $654.2M |
负债/权益比KOSWW
| 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 | $8.4M |
| 自由现金流经营现金流 - 资本支出 | — | $8.4M |
| 自由现金流率自由现金流/营收 | — | 4.6% |
| 资本支出强度资本支出/营收 | — | 0.0% |
| 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 | — | $44.3M |
8季度趋势，按日历期对齐
经营现金流KOSWW
| Q4 25 | $35.3M | — | ||
| Q3 25 | $-27.6M | $8.4M | ||
| Q2 25 | $127.2M | — | ||
| Q1 25 | $-888.0K | $15.0M | ||
| Q4 24 | $175.7M | $4.6M | ||
| Q3 24 | $6.3M | $16.5M | ||
| Q2 24 | $223.7M | $-1.9M | ||
| Q1 24 | $272.6M | $-36.0M |
自由现金流KOSWW
| Q4 25 | — | — | ||
| Q3 25 | — | $8.4M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $15.0M | ||
| Q4 24 | — | $4.5M | ||
| Q3 24 | — | $16.4M | ||
| Q2 24 | — | $-2.2M | ||
| Q1 24 | — | $-36.5M |
自由现金流率KOSWW
| Q4 25 | — | — | ||
| Q3 25 | — | 4.6% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 8.0% | ||
| Q4 24 | — | 2.4% | ||
| Q3 24 | — | 8.5% | ||
| Q2 24 | — | -1.1% | ||
| Q1 24 | — | -17.7% |
资本支出强度KOSWW
| Q4 25 | — | — | ||
| Q3 25 | — | 0.0% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 0.0% | ||
| Q4 24 | — | 0.1% | ||
| Q3 24 | — | 0.1% | ||
| Q2 24 | — | 0.1% | ||
| Q1 24 | — | 0.2% |
现金转化率KOSWW
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.18× | ||
| Q3 24 | 0.14× | — | ||
| Q2 24 | 3.74× | -0.08× | ||
| 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% |
WW
暂无分部数据
