vs
Mayville Engineering Company, Inc.（MEC）与COMSCORE, INC.（SCOR）财务数据对比。点击上方公司名可切换其他公司
Mayville Engineering Company, Inc.的季度营收约是COMSCORE, INC.的1.4倍（$134.3M vs $93.5M），COMSCORE, INC.净利率更高（3.2% vs -3.2%，领先6.5%），Mayville Engineering Company, Inc.同比增速更快（10.7% vs -1.5%），Mayville Engineering Company, Inc.自由现金流更多（$10.2M vs $2.9M），过去两年COMSCORE, INC.的营收复合增速更高（3.8% vs -8.8%）
Mayville Engineering Company（MEC）是总部位于美国的领先金属零部件、装配组件及定制工程解决方案供应商，主要服务农业、建筑、商用运输、国防、动力运动等领域的原始设备制造商客户，提供从原型开发到大规模量产的全流程服务。
Comscore是总部设于美国的全球媒体测量与分析企业，为企业、广告代理商、品牌营销方及媒体出版方提供专业营销数据与分析服务，在全球媒体行业和营销领域拥有广泛影响力。
MEC vs SCOR — 直观对比
营收规模更大
MEC
是对方的1.4倍
$93.5M
营收增速更快
MEC
高出12.2%
-1.5%
净利率更高
SCOR
高出6.5%
-3.2%
自由现金流更多
MEC
多$7.2M
$2.9M
两年增速更快
SCOR
近两年复合增速
-8.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $134.3M | $93.5M |
| 净利润 | $-4.4M | $3.0M |
| 毛利率 | 6.8% | 41.0% |
| 营业利润率 | -4.1% | 7.0% |
| 净利率 | -3.2% | 3.2% |
| 营收同比 | 10.7% | -1.5% |
| 净利润同比 | -127.3% | -3.7% |
| 每股收益（稀释后） | $-0.22 | $9.50 |
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MECSCOR
| Q4 25 | $134.3M | $93.5M | ||
| Q3 25 | $144.3M | $88.9M | ||
| Q2 25 | $132.3M | $89.4M | ||
| Q1 25 | $135.6M | $85.7M | ||
| Q4 24 | $121.3M | $94.9M | ||
| Q3 24 | $135.4M | $88.5M | ||
| Q2 24 | $163.6M | $85.8M | ||
| Q1 24 | $161.3M | $86.8M |
净利润MECSCOR
| Q4 25 | $-4.4M | $3.0M | ||
| Q3 25 | $-2.7M | $453.0K | ||
| Q2 25 | $-1.1M | $-9.5M | ||
| Q1 25 | $20.0K | $-4.0M | ||
| Q4 24 | $16.0M | $3.1M | ||
| Q3 24 | $3.0M | $-60.6M | ||
| Q2 24 | $3.8M | $-1.7M | ||
| Q1 24 | $3.2M | $-1.1M |
毛利率MECSCOR
| Q4 25 | 6.8% | 41.0% | ||
| Q3 25 | 11.0% | 40.6% | ||
| Q2 25 | 10.3% | 40.6% | ||
| Q1 25 | 11.3% | 39.6% | ||
| Q4 24 | 8.9% | 42.4% | ||
| Q3 24 | 12.6% | 41.2% | ||
| Q2 24 | 13.6% | 39.5% | ||
| Q1 24 | 13.0% | 42.3% |
营业利润率MECSCOR
| Q4 25 | -4.1% | 7.0% | ||
| Q3 25 | 0.0% | 1.9% | ||
| Q2 25 | 0.1% | -1.9% | ||
| Q1 25 | 1.2% | -2.4% | ||
| Q4 24 | 19.0% | 4.1% | ||
| Q3 24 | 4.2% | -67.4% | ||
| Q2 24 | 5.0% | -2.2% | ||
| Q1 24 | 4.7% | -2.2% |
净利率MECSCOR
| Q4 25 | -3.2% | 3.2% | ||
| Q3 25 | -1.9% | 0.5% | ||
| Q2 25 | -0.8% | -10.6% | ||
| Q1 25 | 0.0% | -4.7% | ||
| Q4 24 | 13.2% | 3.3% | ||
| Q3 24 | 2.2% | -68.5% | ||
| Q2 24 | 2.3% | -2.0% | ||
| Q1 24 | 2.0% | -1.2% |
每股收益（稀释后）MECSCOR
| Q4 25 | $-0.22 | $9.50 | ||
| Q3 25 | $-0.13 | $-0.86 | ||
| Q2 25 | $-0.05 | $-2.73 | ||
| Q1 25 | $0.00 | $-1.66 | ||
| Q4 24 | $0.76 | $-0.47 | ||
| Q3 24 | $0.14 | $-12.79 | ||
| Q2 24 | $0.18 | $-1.19 | ||
| Q1 24 | $0.16 | $-1.08 |
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 | $1.5M | $23.6M |
| 总债务越低越好 | — | $41.5M |
| 股东权益账面价值 | $240.7M | $111.4M |
| 总资产 | $563.6M | $407.7M |
| 负债/权益比越低杠杆越低 | — | 0.37× |
8季度趋势，按日历期对齐
现金及短期投资MECSCOR
| Q4 25 | $1.5M | $23.6M | ||
| Q3 25 | $1.2M | $26.7M | ||
| Q2 25 | $206.0K | $26.0M | ||
| Q1 25 | $183.0K | $31.0M | ||
| Q4 24 | $206.0K | $29.9M | ||
| Q3 24 | $178.0K | $20.0M | ||
| Q2 24 | $314.0K | $14.7M | ||
| Q1 24 | $314.0K | $18.7M |
总债务MECSCOR
| Q4 25 | — | $41.5M | ||
| Q3 25 | — | $41.4M | ||
| Q2 25 | — | $41.3M | ||
| Q1 25 | — | $41.3M | ||
| Q4 24 | — | $41.2M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益MECSCOR
| Q4 25 | $240.7M | $111.4M | ||
| Q3 25 | $244.8M | $-26.3M | ||
| Q2 25 | $246.8M | $-21.7M | ||
| Q1 25 | $250.0M | $-13.5M | ||
| Q4 24 | $251.8M | $-8.3M | ||
| Q3 24 | $238.4M | $-2.7M | ||
| Q2 24 | $238.1M | $45.8M | ||
| Q1 24 | $234.0M | $51.4M |
总资产MECSCOR
| Q4 25 | $563.6M | $407.7M | ||
| Q3 25 | $585.6M | $406.9M | ||
| Q2 25 | $433.7M | $415.9M | ||
| Q1 25 | $447.7M | $421.5M | ||
| Q4 24 | $445.6M | $430.2M | ||
| Q3 24 | $466.0M | $412.5M | ||
| Q2 24 | $488.2M | $474.1M | ||
| Q1 24 | $499.9M | $477.7M |
负债/权益比MECSCOR
| Q4 25 | — | 0.37× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| 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 | $13.4M | $3.2M |
| 自由现金流经营现金流 - 资本支出 | $10.2M | $2.9M |
| 自由现金流率自由现金流/营收 | 7.6% | 3.1% |
| 资本支出强度资本支出/营收 | 2.4% | 0.3% |
| 现金转化率经营现金流/净利润 | — | 1.07× |
| 过去12个月自由现金流最近4个季度 | $26.9M | $21.8M |
8季度趋势，按日历期对齐
经营现金流MECSCOR
| Q4 25 | $13.4M | $3.2M | ||
| Q3 25 | $1.9M | $9.5M | ||
| Q2 25 | $15.0M | $932.0K | ||
| Q1 25 | $8.3M | $9.1M | ||
| Q4 24 | $38.0M | $-10.0M | ||
| Q3 24 | $17.9M | $12.5M | ||
| Q2 24 | $23.3M | $8.7M | ||
| Q1 24 | $10.6M | $6.9M |
自由现金流MECSCOR
| Q4 25 | $10.2M | $2.9M | ||
| Q3 25 | $-1.1M | $9.4M | ||
| Q2 25 | $12.5M | $787.0K | ||
| Q1 25 | $5.4M | $8.7M | ||
| Q4 24 | $35.6M | $-10.3M | ||
| Q3 24 | $15.1M | $12.4M | ||
| Q2 24 | $19.2M | $8.5M | ||
| Q1 24 | $7.8M | $6.6M |
自由现金流率MECSCOR
| Q4 25 | 7.6% | 3.1% | ||
| Q3 25 | -0.8% | 10.5% | ||
| Q2 25 | 9.5% | 0.9% | ||
| Q1 25 | 4.0% | 10.1% | ||
| Q4 24 | 29.4% | -10.8% | ||
| Q3 24 | 11.1% | 14.0% | ||
| Q2 24 | 11.7% | 10.0% | ||
| Q1 24 | 4.9% | 7.6% |
资本支出强度MECSCOR
| Q4 25 | 2.4% | 0.3% | ||
| Q3 25 | 2.1% | 0.1% | ||
| Q2 25 | 1.8% | 0.2% | ||
| Q1 25 | 2.2% | 0.4% | ||
| Q4 24 | 1.9% | 0.2% | ||
| Q3 24 | 2.1% | 0.1% | ||
| Q2 24 | 2.5% | 0.2% | ||
| Q1 24 | 1.7% | 0.3% |
现金转化率MECSCOR
| Q4 25 | — | 1.07× | ||
| Q3 25 | — | 20.96× | ||
| Q2 25 | — | — | ||
| Q1 25 | 416.65× | — | ||
| Q4 24 | 2.38× | -3.19× | ||
| Q3 24 | 6.03× | — | ||
| Q2 24 | 6.15× | — | ||
| Q1 24 | 3.28× | — |
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
MEC
| Fabrication | $72.2M | 54% |
| Construction And Access | $19.2M | 14% |
| Tubes | $16.2M | 12% |
| Other Market | $11.9M | 9% |
| Agriculture | $7.7M | 6% |
| Military | $6.7M | 5% |
| Outdoor Sports | $1.7M | 1% |
SCOR
| Transferred Over Time | $77.1M | 83% |
| Research Insight Solutions | $14.6M | 16% |
| Related Party | $2.5M | 3% |
