vs
百时美施贵宝（MYE）与PLUG POWER INC（PLUG）财务数据对比。点击上方公司名可切换其他公司
PLUG POWER INC的季度营收约是百时美施贵宝的1.1倍（$225.2M vs $204.0M），百时美施贵宝净利率更高（5.6% vs -375.6%，领先381.2%），PLUG POWER INC同比增速更快（17.6% vs 0.0%），百时美施贵宝自由现金流更多（$18.9M vs $-153.0M），过去两年PLUG POWER INC的营收复合增速更高（36.8% vs -0.8%）
百时美施贵宝是一家总部位于美国新泽西州普林斯顿的跨国制药企业，核心产品覆盖多个疾病领域，包括用于房颤治疗的阿哌沙班（商品名艾乐妥）、多种癌症适应症的纳武利尤单抗（商品名欧狄沃）、用于多发性骨髓瘤等病症的来那度胺（商品名瑞复美）等。
普拉格能源是一家美国企业，专注于氢燃料电池和电解槽系统的研发，其产品可替代电动设备及车辆所使用的传统电池。公司总部位于纽约州斯林格兰兹，在华盛顿州斯波坎、纽约州罗切斯特均设有生产运营基地。
MYE vs PLUG — 直观对比
营收规模更大
PLUG
是对方的1.1倍
$204.0M
营收增速更快
PLUG
高出17.6%
0.0%
净利率更高
MYE
高出381.2%
-375.6%
自由现金流更多
MYE
多$172.0M
$-153.0M
两年增速更快
PLUG
近两年复合增速
-0.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $204.0M | $225.2M |
| 净利润 | $11.3M | $-846.0M |
| 毛利率 | 33.2% | 2.4% |
| 营业利润率 | 9.9% | -338.9% |
| 净利率 | 5.6% | -375.6% |
| 营收同比 | 0.0% | 17.6% |
| 净利润同比 | 163.7% | 36.7% |
| 每股收益（稀释后） | $0.30 | $-0.70 |
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MYEPLUG
| Q4 25 | $204.0M | $225.2M | ||
| Q3 25 | $205.4M | $177.1M | ||
| Q2 25 | $209.6M | $174.0M | ||
| Q1 25 | $206.8M | $133.7M | ||
| Q4 24 | $203.9M | $191.5M | ||
| Q3 24 | $205.1M | $173.7M | ||
| Q2 24 | $220.2M | $143.3M | ||
| Q1 24 | $207.1M | $120.3M |
净利润MYEPLUG
| Q4 25 | $11.3M | $-846.0M | ||
| Q3 25 | $7.1M | $-361.9M | ||
| Q2 25 | $9.7M | $-227.1M | ||
| Q1 25 | $6.8M | $-196.7M | ||
| Q4 24 | $4.3M | $-1.3B | ||
| Q3 24 | $-10.9M | $-211.2M | ||
| Q2 24 | $10.3M | $-262.3M | ||
| Q1 24 | $3.5M | $-295.8M |
毛利率MYEPLUG
| Q4 25 | 33.2% | 2.4% | ||
| Q3 25 | 33.4% | -67.9% | ||
| Q2 25 | 33.7% | -30.7% | ||
| Q1 25 | 33.4% | -55.3% | ||
| Q4 24 | 32.3% | -122.5% | ||
| Q3 24 | 31.8% | -57.6% | ||
| Q2 24 | 34.3% | -91.6% | ||
| Q1 24 | 31.0% | -132.3% |
营业利润率MYEPLUG
| Q4 25 | 9.9% | -338.9% | ||
| Q3 25 | 8.6% | -197.0% | ||
| Q2 25 | 9.5% | -101.7% | ||
| Q1 25 | 8.1% | -133.5% | ||
| Q4 24 | 7.2% | -678.7% | ||
| Q3 24 | -2.3% | -124.4% | ||
| Q2 24 | 10.8% | -170.7% | ||
| Q1 24 | 5.3% | -215.7% |
净利率MYEPLUG
| Q4 25 | 5.6% | -375.6% | ||
| Q3 25 | 3.5% | -204.4% | ||
| Q2 25 | 4.6% | -130.5% | ||
| Q1 25 | 3.3% | -147.1% | ||
| Q4 24 | 2.1% | -697.5% | ||
| Q3 24 | -5.3% | -121.5% | ||
| Q2 24 | 4.7% | -183.0% | ||
| Q1 24 | 1.7% | -245.9% |
每股收益（稀释后）MYEPLUG
| Q4 25 | $0.30 | $-0.70 | ||
| Q3 25 | $0.19 | $-0.31 | ||
| Q2 25 | $0.26 | $-0.20 | ||
| Q1 25 | $0.18 | $-0.21 | ||
| Q4 24 | $0.11 | $-1.61 | ||
| Q3 24 | $-0.29 | $-0.25 | ||
| Q2 24 | $0.28 | $-0.36 | ||
| Q1 24 | $0.09 | $-0.46 |
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 | $45.0M | $368.5M |
| 总债务越低越好 | $345.8M | — |
| 股东权益账面价值 | $294.2M | $978.1M |
| 总资产 | $851.3M | $2.6B |
| 负债/权益比越低杠杆越低 | 1.18× | — |
8季度趋势，按日历期对齐
现金及短期投资MYEPLUG
| Q4 25 | $45.0M | $368.5M | ||
| Q3 25 | $48.0M | $165.9M | ||
| Q2 25 | $41.3M | $140.7M | ||
| Q1 25 | $35.3M | $295.8M | ||
| Q4 24 | $32.2M | $205.7M | ||
| Q3 24 | $29.7M | $93.9M | ||
| Q2 24 | $37.3M | $62.4M | ||
| Q1 24 | $32.7M | $172.9M |
总债务MYEPLUG
| Q4 25 | $345.8M | — | ||
| Q3 25 | $361.2M | — | ||
| Q2 25 | $370.8M | — | ||
| Q1 25 | $383.4M | — | ||
| Q4 24 | $375.0M | — | ||
| Q3 24 | $387.5M | $3.9M | ||
| Q2 24 | $400.1M | $3.7M | ||
| Q1 24 | $400.6M | $3.8M |
股东权益MYEPLUG
| Q4 25 | $294.2M | $978.1M | ||
| Q3 25 | $286.6M | $1.4B | ||
| Q2 25 | $284.6M | $1.7B | ||
| Q1 25 | $277.4M | $1.9B | ||
| Q4 24 | $277.5M | $1.7B | ||
| Q3 24 | $275.6M | $3.0B | ||
| Q2 24 | $294.6M | $3.0B | ||
| Q1 24 | $291.7M | $2.9B |
总资产MYEPLUG
| Q4 25 | $851.3M | $2.6B | ||
| Q3 25 | $864.1M | $3.1B | ||
| Q2 25 | $862.7M | $3.4B | ||
| Q1 25 | $883.8M | $3.6B | ||
| Q4 24 | $860.8M | $3.6B | ||
| Q3 24 | $905.0M | $4.7B | ||
| Q2 24 | $951.6M | $4.8B | ||
| Q1 24 | $947.1M | $4.8B |
负债/权益比MYEPLUG
| Q4 25 | 1.18× | — | ||
| Q3 25 | 1.26× | — | ||
| Q2 25 | 1.30× | — | ||
| Q1 25 | 1.38× | — | ||
| Q4 24 | 1.35× | — | ||
| Q3 24 | 1.41× | 0.00× | ||
| Q2 24 | 1.36× | 0.00× | ||
| Q1 24 | 1.37× | 0.00× |
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 | $22.6M | $-148.6M |
| 自由现金流经营现金流 - 资本支出 | $18.9M | $-153.0M |
| 自由现金流率自由现金流/营收 | 9.3% | -67.9% |
| 资本支出强度资本支出/营收 | 1.8% | 1.9% |
| 现金转化率经营现金流/净利润 | 1.99× | — |
| 过去12个月自由现金流最近4个季度 | $67.2M | $-647.0M |
8季度趋势，按日历期对齐
经营现金流MYEPLUG
| Q4 25 | $22.6M | $-148.6M | ||
| Q3 25 | $25.8M | $-89.8M | ||
| Q2 25 | $28.3M | $-191.8M | ||
| Q1 25 | $10.1M | $-105.6M | ||
| Q4 24 | $27.3M | $-131.2M | ||
| Q3 24 | $17.3M | $-174.9M | ||
| Q2 24 | $14.3M | $-254.7M | ||
| Q1 24 | $20.3M | $-167.7M |
自由现金流MYEPLUG
| Q4 25 | $18.9M | $-153.0M | ||
| Q3 25 | $21.5M | $-117.5M | ||
| Q2 25 | $24.7M | $-230.4M | ||
| Q1 25 | $2.0M | $-146.0M | ||
| Q4 24 | $20.2M | $-165.2M | ||
| Q3 24 | $10.1M | $-234.2M | ||
| Q2 24 | $9.9M | $-356.0M | ||
| Q1 24 | $14.6M | $-260.3M |
自由现金流率MYEPLUG
| Q4 25 | 9.3% | -67.9% | ||
| Q3 25 | 10.5% | -66.4% | ||
| Q2 25 | 11.8% | -132.5% | ||
| Q1 25 | 1.0% | -109.2% | ||
| Q4 24 | 9.9% | -86.3% | ||
| Q3 24 | 4.9% | -134.8% | ||
| Q2 24 | 4.5% | -248.4% | ||
| Q1 24 | 7.0% | -216.5% |
资本支出强度MYEPLUG
| Q4 25 | 1.8% | 1.9% | ||
| Q3 25 | 2.1% | 15.6% | ||
| Q2 25 | 1.7% | 22.2% | ||
| Q1 25 | 3.9% | 30.3% | ||
| Q4 24 | 3.5% | 17.7% | ||
| Q3 24 | 3.5% | 34.1% | ||
| Q2 24 | 2.0% | 70.7% | ||
| Q1 24 | 2.8% | 77.0% |
现金转化率MYEPLUG
| Q4 25 | 1.99× | — | ||
| Q3 25 | 3.63× | — | ||
| Q2 25 | 2.92× | — | ||
| Q1 25 | 1.49× | — | ||
| Q4 24 | 6.36× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 1.40× | — | ||
| Q1 24 | 5.79× | — |
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
MYE
| Industrial | $64.3M | 32% |
| Auto Aftermarket | $51.7M | 25% |
| Infrastructure | $34.0M | 17% |
| Food And Beverage | $23.2M | 11% |
| Vehicle | $17.9M | 9% |
| Consumer | $12.9M | 6% |
PLUG
| Sales Of Equipment And Related Infrastructure | $111.6M | 50% |
| Services Performed On Fuel Cell Systems And Related Infrastructure | $41.5M | 18% |
| Power Purchase Agreements | $36.1M | 16% |
| Sale Of Cryogenic Equipment | $20.0M | 9% |
| Sales Of Fuel Cell Systems | $11.2M | 5% |
| Other | $4.8M | 2% |
