vs
Mistras Group, Inc.（MG）与null（SWIM）财务数据对比。点击上方公司名可切换其他公司
Mistras Group, Inc.的季度营收约是null的1.5倍（$181.5M vs $117.3M），Mistras Group, Inc.净利率更高（2.1% vs -7.3%，领先9.3%），null同比增速更快（5.3% vs 5.1%），过去两年Mistras Group, Inc.的营收复合增速更高（-0.8% vs -14.4%）
Mistras集团是全球资产完整性与保护解决方案供应商，主营无损检测、工业实时监测、工程咨询等服务，核心客户覆盖油气、航空航天、发电、制造等领域，业务遍及北美、欧洲及亚太地区，可帮助客户提升运营安全性、延长资产寿命、降低非计划停机风险。
该企业是一家源自美国的跨国律师事务所，1934年创立于加利福尼亚州洛杉矶，在诉讼业务、公司法务以及监管合规法律领域拥有深厚的行业积累与知名度，是全球颇具影响力的综合性律所之一。
MG vs SWIM — 直观对比
营收规模更大
MG
是对方的1.5倍
$117.3M
营收增速更快
SWIM
高出0.2%
5.1%
净利率更高
MG
高出9.3%
-7.3%
两年增速更快
MG
近两年复合增速
-14.4%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $181.5M | $117.3M |
| 净利润 | $3.8M | $-8.5M |
| 毛利率 | 28.4% | 31.7% |
| 营业利润率 | 7.0% | — |
| 净利率 | 2.1% | -7.3% |
| 营收同比 | 5.1% | 5.3% |
| 净利润同比 | -27.4% | -43.1% |
| 每股收益（稀释后） | $0.12 | $-0.07 |
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MGSWIM
| Q1 26 | — | $117.3M | ||
| Q4 25 | $181.5M | $100.0M | ||
| Q3 25 | $195.5M | $161.9M | ||
| Q2 25 | $185.4M | $172.6M | ||
| Q1 25 | $161.6M | $111.4M | ||
| Q4 24 | $172.7M | $87.3M | ||
| Q3 24 | $182.7M | $150.5M | ||
| Q2 24 | $189.8M | $160.1M |
净利润MGSWIM
| Q1 26 | — | $-8.5M | ||
| Q4 25 | $3.8M | $-7.0M | ||
| Q3 25 | $13.1M | $8.1M | ||
| Q2 25 | $3.0M | $16.0M | ||
| Q1 25 | $-3.2M | $-6.0M | ||
| Q4 24 | $5.2M | $-29.2M | ||
| Q3 24 | $6.4M | $5.9M | ||
| Q2 24 | $6.4M | $13.3M |
毛利率MGSWIM
| Q1 26 | — | 31.7% | ||
| Q4 25 | 28.4% | 28.0% | ||
| Q3 25 | 29.8% | 35.4% | ||
| Q2 25 | 29.1% | 37.1% | ||
| Q1 25 | 25.3% | 29.5% | ||
| Q4 24 | 26.5% | 24.6% | ||
| Q3 24 | 26.8% | 32.4% | ||
| Q2 24 | 27.1% | 33.1% |
营业利润率MGSWIM
| Q1 26 | — | — | ||
| Q4 25 | 7.0% | -10.7% | ||
| Q3 25 | 10.4% | 13.3% | ||
| Q2 25 | 4.5% | 14.3% | ||
| Q1 25 | -0.6% | -4.4% | ||
| Q4 24 | 6.1% | -14.9% | ||
| Q3 24 | 6.5% | 8.9% | ||
| Q2 24 | 6.3% | 12.5% |
净利率MGSWIM
| Q1 26 | — | -7.3% | ||
| Q4 25 | 2.1% | -7.0% | ||
| Q3 25 | 6.7% | 5.0% | ||
| Q2 25 | 1.6% | 9.3% | ||
| Q1 25 | -2.0% | -5.4% | ||
| Q4 24 | 3.0% | -33.4% | ||
| Q3 24 | 3.5% | 3.9% | ||
| Q2 24 | 3.4% | 8.3% |
每股收益（稀释后）MGSWIM
| Q1 26 | — | $-0.07 | ||
| Q4 25 | $0.12 | $-0.06 | ||
| Q3 25 | $0.41 | $0.07 | ||
| Q2 25 | $0.10 | $0.13 | ||
| Q1 25 | $-0.10 | $-0.05 | ||
| Q4 24 | $0.17 | $-0.24 | ||
| Q3 24 | $0.20 | $0.05 | ||
| Q2 24 | $0.20 | $0.11 |
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 | $28.0M | — |
| 总债务越低越好 | $178.0M | $3.3M |
| 股东权益账面价值 | $235.1M | $396.7M |
| 总资产 | $578.8M | $856.4M |
| 负债/权益比越低杠杆越低 | 0.76× | 0.01× |
8季度趋势，按日历期对齐
现金及短期投资MGSWIM
| Q1 26 | — | — | ||
| Q4 25 | $28.0M | — | ||
| Q3 25 | $27.8M | — | ||
| Q2 25 | $20.0M | — | ||
| Q1 25 | $18.5M | — | ||
| Q4 24 | $18.3M | — | ||
| Q3 24 | $20.4M | — | ||
| Q2 24 | $17.2M | — |
总债务MGSWIM
| Q1 26 | — | $3.3M | ||
| Q4 25 | $178.0M | $279.8M | ||
| Q3 25 | $202.3M | $281.1M | ||
| Q2 25 | $189.4M | $281.5M | ||
| Q1 25 | $171.9M | $306.9M | ||
| Q4 24 | $169.6M | $281.5M | ||
| Q3 24 | $189.7M | $282.8M | ||
| Q2 24 | $199.7M | $282.4M |
股东权益MGSWIM
| Q1 26 | — | $396.7M | ||
| Q4 25 | $235.1M | $405.9M | ||
| Q3 25 | $227.4M | $408.4M | ||
| Q2 25 | $215.8M | $398.4M | ||
| Q1 25 | $198.7M | $381.1M | ||
| Q4 24 | $198.6M | $387.2M | ||
| Q3 24 | $205.2M | $416.6M | ||
| Q2 24 | $193.2M | $408.1M |
总资产MGSWIM
| Q1 26 | — | $856.4M | ||
| Q4 25 | $578.8M | $823.2M | ||
| Q3 25 | $596.3M | $844.4M | ||
| Q2 25 | $571.0M | $822.1M | ||
| Q1 25 | $526.8M | $824.6M | ||
| Q4 24 | $523.0M | $794.2M | ||
| Q3 24 | $551.7M | $853.4M | ||
| Q2 24 | $548.1M | $830.0M |
负债/权益比MGSWIM
| Q1 26 | — | 0.01× | ||
| Q4 25 | 0.76× | 0.69× | ||
| Q3 25 | 0.89× | 0.69× | ||
| Q2 25 | 0.88× | 0.71× | ||
| Q1 25 | 0.87× | 0.81× | ||
| Q4 24 | 0.85× | 0.73× | ||
| Q3 24 | 0.92× | 0.68× | ||
| Q2 24 | 1.03× | 0.69× |
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 | $32.1M | $-47.7M |
| 自由现金流经营现金流 - 资本支出 | $26.0M | — |
| 自由现金流率自由现金流/营收 | 14.3% | — |
| 资本支出强度资本支出/营收 | 3.4% | — |
| 现金转化率经营现金流/净利润 | 8.55× | — |
| 过去12个月自由现金流最近4个季度 | $8.3M | — |
8季度趋势，按日历期对齐
经营现金流MGSWIM
| Q1 26 | — | $-47.7M | ||
| Q4 25 | $32.1M | $23.3M | ||
| Q3 25 | $4.5M | $51.0M | ||
| Q2 25 | $-9.3M | $36.0M | ||
| Q1 25 | $5.6M | $-46.9M | ||
| Q4 24 | $25.7M | $6.2M | ||
| Q3 24 | $19.4M | $37.2M | ||
| Q2 24 | $4.5M | $52.4M |
自由现金流MGSWIM
| Q1 26 | — | — | ||
| Q4 25 | $26.0M | $14.1M | ||
| Q3 25 | $-4.1M | $45.2M | ||
| Q2 25 | $-14.7M | $29.1M | ||
| Q1 25 | $1.1M | $-50.3M | ||
| Q4 24 | $22.1M | $-98.0K | ||
| Q3 24 | $14.6M | $33.2M | ||
| Q2 24 | $-284.0K | $47.9M |
自由现金流率MGSWIM
| Q1 26 | — | — | ||
| Q4 25 | 14.3% | 14.1% | ||
| Q3 25 | -2.1% | 27.9% | ||
| Q2 25 | -7.9% | 16.8% | ||
| Q1 25 | 0.7% | -45.2% | ||
| Q4 24 | 12.8% | -0.1% | ||
| Q3 24 | 8.0% | 22.1% | ||
| Q2 24 | -0.1% | 29.9% |
资本支出强度MGSWIM
| Q1 26 | — | — | ||
| Q4 25 | 3.4% | 9.2% | ||
| Q3 25 | 4.4% | 3.6% | ||
| Q2 25 | 2.9% | 4.0% | ||
| Q1 25 | 2.8% | 3.1% | ||
| Q4 24 | 2.1% | 7.2% | ||
| Q3 24 | 2.6% | 2.7% | ||
| Q2 24 | 2.5% | 2.8% |
现金转化率MGSWIM
| Q1 26 | — | — | ||
| Q4 25 | 8.55× | — | ||
| Q3 25 | 0.34× | 6.29× | ||
| Q2 25 | -3.07× | 2.25× | ||
| Q1 25 | — | — | ||
| Q4 24 | 4.96× | — | ||
| Q3 24 | 3.02× | 6.32× | ||
| Q2 24 | 0.71× | 3.95× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
