vs
Liberty Energy Inc.（LBRT）与玛斯特锁（MBC）财务数据对比。点击上方公司名可切换其他公司
Liberty Energy Inc.的季度营收约是玛斯特锁的1.6倍（$1.0B vs $644.6M），Liberty Energy Inc.净利率更高（2.2% vs -6.5%，领先8.7%），Liberty Energy Inc.同比增速更快（4.5% vs -3.5%），过去两年玛斯特锁的营收复合增速更高（0.5% vs -6.2%）
Liberty Energy Inc.是北美领先的能源服务供应商，专注为油气运营企业提供水力压裂及完井解决方案，服务覆盖美国主要页岩产区，供应低排放作业设备及定制化支持，帮助提升油气井生产效率。
玛斯特锁是美国知名安防产品供应商，1921年由锁匠发明家哈里·索雷夫创立，总部位于威斯康星州奥克里克，主营挂锁、密码锁、保险箱及相关安防产品，现为富俊创新集团旗下子公司，在全球安防锁具领域拥有较高的市场认可度。
LBRT vs MBC — 直观对比
营收规模更大
LBRT
是对方的1.6倍
$644.6M
营收增速更快
LBRT
高出7.9%
-3.5%
净利率更高
LBRT
高出8.7%
-6.5%
两年增速更快
MBC
近两年复合增速
-6.2%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.0B | $644.6M |
| 净利润 | $22.6M | $-42.0M |
| 毛利率 | — | 26.0% |
| 营业利润率 | 2.2% | -4.2% |
| 净利率 | 2.2% | -6.5% |
| 营收同比 | 4.5% | -3.5% |
| 净利润同比 | 64.8% | -400.0% |
| 每股收益（稀释后） | $0.14 | $-0.32 |
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LBRTMBC
| Q1 26 | $1.0B | — | ||
| Q4 25 | $1.0B | $644.6M | ||
| Q3 25 | $947.4M | $698.9M | ||
| Q2 25 | $1.0B | $730.9M | ||
| Q1 25 | $977.5M | $660.3M | ||
| Q4 24 | $943.6M | $667.7M | ||
| Q3 24 | $1.1B | $718.1M | ||
| Q2 24 | $1.2B | $676.5M |
净利润LBRTMBC
| Q1 26 | $22.6M | — | ||
| Q4 25 | $13.7M | $-42.0M | ||
| Q3 25 | $43.1M | $18.1M | ||
| Q2 25 | $71.0M | $37.3M | ||
| Q1 25 | $20.1M | $13.3M | ||
| Q4 24 | $51.9M | $14.0M | ||
| Q3 24 | $73.8M | $29.1M | ||
| Q2 24 | $108.4M | $45.3M |
毛利率LBRTMBC
| Q1 26 | — | — | ||
| Q4 25 | 20.6% | 26.0% | ||
| Q3 25 | 18.7% | 31.2% | ||
| Q2 25 | 22.1% | 32.8% | ||
| Q1 25 | 22.1% | 30.6% | ||
| Q4 24 | 21.4% | 30.4% | ||
| Q3 24 | 26.2% | 33.1% | ||
| Q2 24 | 27.9% | 34.1% |
营业利润率LBRTMBC
| Q1 26 | 2.2% | — | ||
| Q4 25 | 1.9% | -4.2% | ||
| Q3 25 | -0.3% | 6.0% | ||
| Q2 25 | 3.6% | 9.2% | ||
| Q1 25 | 1.9% | 5.6% | ||
| Q4 24 | 2.6% | 5.6% | ||
| Q3 24 | 9.4% | 8.0% | ||
| Q2 24 | 12.2% | 11.5% |
净利率LBRTMBC
| Q1 26 | 2.2% | — | ||
| Q4 25 | 1.3% | -6.5% | ||
| Q3 25 | 4.5% | 2.6% | ||
| Q2 25 | 6.8% | 5.1% | ||
| Q1 25 | 2.1% | 2.0% | ||
| Q4 24 | 5.5% | 2.1% | ||
| Q3 24 | 6.5% | 4.1% | ||
| Q2 24 | 9.3% | 6.7% |
每股收益（稀释后）LBRTMBC
| Q1 26 | $0.14 | — | ||
| Q4 25 | $0.08 | $-0.32 | ||
| Q3 25 | $0.26 | $0.14 | ||
| Q2 25 | $0.43 | $0.29 | ||
| Q1 25 | $0.12 | $0.10 | ||
| Q4 24 | $0.31 | $0.10 | ||
| Q3 24 | $0.44 | $0.22 | ||
| Q2 24 | $0.64 | $0.35 |
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 | $699.1M | $183.3M |
| 总债务越低越好 | $7.1M | — |
| 股东权益账面价值 | $1.9B | $1.3B |
| 总资产 | $4.4B | $3.1B |
| 负债/权益比越低杠杆越低 | 0.00× | — |
8季度趋势，按日历期对齐
现金及短期投资LBRTMBC
| Q1 26 | $699.1M | — | ||
| Q4 25 | $27.6M | $183.3M | ||
| Q3 25 | $13.5M | $114.8M | ||
| Q2 25 | $19.6M | $120.1M | ||
| Q1 25 | $24.1M | $113.5M | ||
| Q4 24 | $20.0M | $120.6M | ||
| Q3 24 | $23.0M | $108.4M | ||
| Q2 24 | $30.0M | $189.4M |
总债务LBRTMBC
| Q1 26 | $7.1M | — | ||
| Q4 25 | $246.6M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $190.5M | $1.0B | ||
| Q3 24 | — | $1.1B | ||
| Q2 24 | — | — |
股东权益LBRTMBC
| Q1 26 | $1.9B | — | ||
| Q4 25 | $2.1B | $1.3B | ||
| Q3 25 | $2.1B | $1.4B | ||
| Q2 25 | $2.0B | $1.4B | ||
| Q1 25 | $2.0B | $1.3B | ||
| Q4 24 | $2.0B | $1.3B | ||
| Q3 24 | $2.0B | $1.3B | ||
| Q2 24 | $1.9B | $1.3B |
总资产LBRTMBC
| Q1 26 | $4.4B | — | ||
| Q4 25 | $3.6B | $3.1B | ||
| Q3 25 | $3.5B | $3.0B | ||
| Q2 25 | $3.4B | $3.0B | ||
| Q1 25 | $3.4B | $3.0B | ||
| Q4 24 | $3.3B | $2.9B | ||
| Q3 24 | $3.3B | $3.0B | ||
| Q2 24 | $3.2B | $2.4B |
负债/权益比LBRTMBC
| Q1 26 | 0.00× | — | ||
| Q4 25 | 0.12× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.10× | 0.79× | ||
| Q3 24 | — | 0.83× | ||
| 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 | — | $86.9M |
| 自由现金流经营现金流 - 资本支出 | — | $52.5M |
| 自由现金流率自由现金流/营收 | — | 8.1% |
| 资本支出强度资本支出/营收 | 13.1% | 5.3% |
| 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 | — | $117.5M |
8季度趋势，按日历期对齐
经营现金流LBRTMBC
| Q1 26 | — | — | ||
| Q4 25 | $195.4M | $86.9M | ||
| Q3 25 | $51.5M | $55.4M | ||
| Q2 25 | $170.6M | $84.8M | ||
| Q1 25 | $192.1M | $-31.4M | ||
| Q4 24 | $177.3M | $115.1M | ||
| Q3 24 | $244.5M | $80.8M | ||
| Q2 24 | $248.2M | $77.4M |
自由现金流LBRTMBC
| Q1 26 | — | — | ||
| Q4 25 | $-10.0M | $52.5M | ||
| Q3 25 | $-67.2M | $39.5M | ||
| Q2 25 | $33.1M | $66.7M | ||
| Q1 25 | $58.2M | $-41.2M | ||
| Q4 24 | $-26.2M | $68.8M | ||
| Q3 24 | $77.9M | $64.5M | ||
| Q2 24 | $112.2M | $66.1M |
自由现金流率LBRTMBC
| Q1 26 | — | — | ||
| Q4 25 | -1.0% | 8.1% | ||
| Q3 25 | -7.1% | 5.7% | ||
| Q2 25 | 3.2% | 9.1% | ||
| Q1 25 | 6.0% | -6.2% | ||
| Q4 24 | -2.8% | 10.3% | ||
| Q3 24 | 6.8% | 9.0% | ||
| Q2 24 | 9.7% | 9.8% |
资本支出强度LBRTMBC
| Q1 26 | 13.1% | — | ||
| Q4 25 | 19.8% | 5.3% | ||
| Q3 25 | 12.5% | 2.3% | ||
| Q2 25 | 13.2% | 2.5% | ||
| Q1 25 | 13.7% | 1.5% | ||
| Q4 24 | 21.6% | 6.9% | ||
| Q3 24 | 14.6% | 2.3% | ||
| Q2 24 | 11.7% | 1.7% |
现金转化率LBRTMBC
| Q1 26 | — | — | ||
| Q4 25 | 14.28× | — | ||
| Q3 25 | 1.20× | 3.06× | ||
| Q2 25 | 2.40× | 2.27× | ||
| Q1 25 | 9.55× | -2.36× | ||
| Q4 24 | 3.42× | 8.22× | ||
| Q3 24 | 3.31× | 2.78× | ||
| Q2 24 | 2.29× | 1.71× |
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
LBRT
暂无分部数据
MBC
| Dealers | $345.7M | 54% |
| Retail | $220.0M | 34% |
| Builders | $78.9M | 12% |
