vs
美盛公司（MOS）与OLD REPUBLIC INTERNATIONAL CORP（ORI）财务数据对比。点击上方公司名可切换其他公司
美盛公司的季度营收约是OLD REPUBLIC INTERNATIONAL CORP的1.2倍（$3.0B vs $2.4B），OLD REPUBLIC INTERNATIONAL CORP净利率更高（13.8% vs -17.5%，领先31.2%），OLD REPUBLIC INTERNATIONAL CORP同比增速更快（6.7% vs 5.6%），过去两年OLD REPUBLIC INTERNATIONAL CORP的营收复合增速更高（13.2% vs 5.3%）
美盛公司（The Mosaic Company）是总部位于美国佛罗里达州坦帕的化工企业，主营磷矿、钾矿开采及尿素采集，依托多元国际分销网络和旗下肥料业务板块生产销售农用肥料，是美国规模最大的钾肥、磷肥生产商。
Old Republic International Corp是一家总部位于美国伊利诺伊州芝加哥的保险企业，核心业务覆盖财产保险、产权保险两大领域，深耕行业多年，具备成熟的风险防控能力与完善的服务体系，可为各类客户提供专业可靠的保险产品及相关解决方案。
MOS vs ORI — 直观对比
营收规模更大
MOS
是对方的1.2倍
$2.4B
营收增速更快
ORI
高出1.1%
5.6%
净利率更高
ORI
高出31.2%
-17.5%
两年增速更快
ORI
近两年复合增速
5.3%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $3.0B | $2.4B |
| 净利润 | $-519.5M | $330.0M |
| 毛利率 | 11.5% | — |
| 营业利润率 | -3.4% | — |
| 净利率 | -17.5% | 13.8% |
| 营收同比 | 5.6% | 6.7% |
| 净利润同比 | -407.4% | 34.7% |
| 每股收益（稀释后） | $-1.63 | — |
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MOSORI
| Q1 26 | — | $2.4B | ||
| Q4 25 | $3.0B | $2.4B | ||
| Q3 25 | $3.5B | $2.4B | ||
| Q2 25 | $3.0B | $2.2B | ||
| Q1 25 | $2.6B | $2.1B | ||
| Q4 24 | $2.8B | $2.0B | ||
| Q3 24 | $2.8B | $2.3B | ||
| Q2 24 | $2.8B | $1.9B |
净利润MOSORI
| Q1 26 | — | $330.0M | ||
| Q4 25 | $-519.5M | $206.5M | ||
| Q3 25 | $411.4M | $279.5M | ||
| Q2 25 | $410.7M | $204.4M | ||
| Q1 25 | $238.1M | $245.0M | ||
| Q4 24 | $169.0M | $105.3M | ||
| Q3 24 | $122.2M | $338.9M | ||
| Q2 24 | $-161.5M | $91.8M |
毛利率MOSORI
| Q1 26 | — | — | ||
| Q4 25 | 11.5% | — | ||
| Q3 25 | 16.0% | — | ||
| Q2 25 | 17.3% | — | ||
| Q1 25 | 18.6% | — | ||
| Q4 24 | 10.7% | — | ||
| Q3 24 | 14.8% | — | ||
| Q2 24 | 14.0% | — |
营业利润率MOSORI
| Q1 26 | — | — | ||
| Q4 25 | -3.4% | — | ||
| Q3 25 | 9.8% | 14.6% | ||
| Q2 25 | 8.1% | 11.8% | ||
| Q1 25 | 12.9% | 14.6% | ||
| Q4 24 | 3.5% | — | ||
| Q3 24 | 4.1% | 18.2% | ||
| Q2 24 | 8.3% | 6.1% |
净利率MOSORI
| Q1 26 | — | 13.8% | ||
| Q4 25 | -17.5% | 8.6% | ||
| Q3 25 | 11.9% | 11.5% | ||
| Q2 25 | 13.7% | 9.3% | ||
| Q1 25 | 9.1% | 11.6% | ||
| Q4 24 | 6.0% | 5.3% | ||
| Q3 24 | 4.3% | 14.5% | ||
| Q2 24 | -5.7% | 4.9% |
每股收益（稀释后）MOSORI
| Q1 26 | — | — | ||
| Q4 25 | $-1.63 | $0.82 | ||
| Q3 25 | $1.29 | $1.11 | ||
| Q2 25 | $1.29 | $0.81 | ||
| Q1 25 | $0.75 | $0.98 | ||
| Q4 24 | $0.53 | $0.42 | ||
| Q3 24 | $0.38 | $1.32 | ||
| Q2 24 | $-0.50 | $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 | $276.6M | — |
| 总债务越低越好 | $4.3B | — |
| 股东权益账面价值 | $12.1B | $5.9M |
| 总资产 | $24.5B | $29.6M |
| 负债/权益比越低杠杆越低 | 0.35× | — |
8季度趋势，按日历期对齐
现金及短期投资MOSORI
| Q1 26 | — | — | ||
| Q4 25 | $276.6M | — | ||
| Q3 25 | $153.3M | — | ||
| Q2 25 | $286.2M | — | ||
| Q1 25 | $259.2M | — | ||
| Q4 24 | $272.8M | — | ||
| Q3 24 | $301.6M | — | ||
| Q2 24 | $322.0M | — |
总债务MOSORI
| Q1 26 | — | — | ||
| Q4 25 | $4.3B | — | ||
| Q3 25 | $3.4B | — | ||
| Q2 25 | $3.3B | — | ||
| Q1 25 | $3.3B | — | ||
| Q4 24 | $3.3B | — | ||
| Q3 24 | $3.2B | — | ||
| Q2 24 | $3.2B | — |
股东权益MOSORI
| Q1 26 | — | $5.9M | ||
| Q4 25 | $12.1B | $5.9B | ||
| Q3 25 | $12.8B | $6.4B | ||
| Q2 25 | $12.4B | $6.2B | ||
| Q1 25 | $11.8B | $5.9B | ||
| Q4 24 | $11.5B | $5.6B | ||
| Q3 24 | $11.8B | $6.4B | ||
| Q2 24 | $11.7B | $6.0B |
总资产MOSORI
| Q1 26 | — | $29.6M | ||
| Q4 25 | $24.5B | $29.9B | ||
| Q3 25 | $24.7B | $30.3B | ||
| Q2 25 | $24.3B | $29.3B | ||
| Q1 25 | $23.2B | $28.0B | ||
| Q4 24 | $22.9B | $27.8B | ||
| Q3 24 | $23.3B | $28.8B | ||
| Q2 24 | $22.6B | $27.5B |
负债/权益比MOSORI
| Q1 26 | — | — | ||
| Q4 25 | 0.35× | — | ||
| Q3 25 | 0.26× | — | ||
| Q2 25 | 0.27× | — | ||
| Q1 25 | 0.28× | — | ||
| Q4 24 | 0.29× | — | ||
| Q3 24 | 0.27× | — | ||
| Q2 24 | 0.27× | — |
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 | $-56.1M | — |
| 自由现金流经营现金流 - 资本支出 | $-405.7M | — |
| 自由现金流率自由现金流/营收 | -13.6% | — |
| 资本支出强度资本支出/营收 | 11.8% | — |
| 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 | $-534.6M | — |
8季度趋势，按日历期对齐
经营现金流MOSORI
| Q1 26 | — | — | ||
| Q4 25 | $-56.1M | $234.9M | ||
| Q3 25 | $228.5M | $563.9M | ||
| Q2 25 | $609.5M | $133.8M | ||
| Q1 25 | $42.9M | $231.7M | ||
| Q4 24 | $219.3M | $361.7M | ||
| Q3 24 | $312.9M | $474.8M | ||
| Q2 24 | $847.0M | $236.5M |
自由现金流MOSORI
| Q1 26 | — | — | ||
| Q4 25 | $-405.7M | — | ||
| Q3 25 | $-135.9M | — | ||
| Q2 25 | $304.9M | — | ||
| Q1 25 | $-297.9M | — | ||
| Q4 24 | $-74.8M | — | ||
| Q3 24 | $72.1M | — | ||
| Q2 24 | $513.1M | — |
自由现金流率MOSORI
| Q1 26 | — | — | ||
| Q4 25 | -13.6% | — | ||
| Q3 25 | -3.9% | — | ||
| Q2 25 | 10.1% | — | ||
| Q1 25 | -11.4% | — | ||
| Q4 24 | -2.7% | — | ||
| Q3 24 | 2.6% | — | ||
| Q2 24 | 18.2% | — |
资本支出强度MOSORI
| Q1 26 | — | — | ||
| Q4 25 | 11.8% | — | ||
| Q3 25 | 10.6% | — | ||
| Q2 25 | 10.1% | — | ||
| Q1 25 | 13.0% | — | ||
| Q4 24 | 10.4% | — | ||
| Q3 24 | 8.6% | — | ||
| Q2 24 | 11.9% | — |
现金转化率MOSORI
| Q1 26 | — | — | ||
| Q4 25 | — | 1.14× | ||
| Q3 25 | 0.56× | 2.02× | ||
| Q2 25 | 1.48× | 0.65× | ||
| Q1 25 | 0.18× | 0.95× | ||
| Q4 24 | 1.30× | 3.43× | ||
| Q3 24 | 2.56× | 1.40× | ||
| Q2 24 | — | 2.58× |
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
MOS
暂无分部数据
ORI
| operating | $2.2B | 92% |
| Other | $201.8M | 8% |
