vs
埃克西尔能源（NINE）与PUMA BIOTECHNOLOGY, INC.（PBYI）财务数据对比。点击上方公司名可切换其他公司
埃克西尔能源的季度营收约是PUMA BIOTECHNOLOGY, INC.的1.8倍（$132.2M vs $75.5M），PUMA BIOTECHNOLOGY, INC.同比增速更快（27.7% vs -6.5%），PUMA BIOTECHNOLOGY, INC.自由现金流更多（$14.4M vs $-4.8M），过去两年PUMA BIOTECHNOLOGY, INC.的营收复合增速更高（31.3% vs -3.6%）
埃克西尔能源是一家受美国监管的电力与天然气配送企业，总部位于明尼苏达州明尼阿波利斯。截至2025年年中，公司业务覆盖八个州的部分区域，服务约390万电力客户与220万天然气客户，下设四家运营子公司，分别为明尼苏达北州电力、威斯康星北州电力、科罗拉多公共服务公司以及西南公共服务公司。
彪马生物技术是一家公开上市的生物制药企业，总部位于美国加利福尼亚州洛杉矶，专注于创新药物研发相关业务，在生物制药领域开展研发与商业化运营。
NINE vs PBYI — 直观对比
营收规模更大
NINE
是对方的1.8倍
$75.5M
营收增速更快
PBYI
高出34.3%
-6.5%
自由现金流更多
PBYI
多$19.2M
$-4.8M
两年增速更快
PBYI
近两年复合增速
-3.6%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $132.2M | $75.5M |
| 净利润 | $-19.2M | — |
| 毛利率 | — | 69.3% |
| 营业利润率 | -4.2% | 22.7% |
| 净利率 | -14.5% | — |
| 营收同比 | -6.5% | 27.7% |
| 净利润同比 | -117.4% | — |
| 每股收益（稀释后） | $-0.47 | $0.26 |
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NINEPBYI
| Q4 25 | $132.2M | $75.5M | ||
| Q3 25 | $132.0M | $54.5M | ||
| Q2 25 | $147.3M | $52.4M | ||
| Q1 25 | $150.5M | $46.0M | ||
| Q4 24 | $141.4M | $59.1M | ||
| Q3 24 | $138.2M | $80.5M | ||
| Q2 24 | $132.4M | $47.1M | ||
| Q1 24 | $142.1M | $43.8M |
净利润NINEPBYI
| Q4 25 | $-19.2M | — | ||
| Q3 25 | $-14.6M | $8.8M | ||
| Q2 25 | $-10.4M | $5.9M | ||
| Q1 25 | $-7.1M | $3.0M | ||
| Q4 24 | $-8.8M | — | ||
| Q3 24 | $-10.1M | $20.3M | ||
| Q2 24 | $-14.0M | $-4.5M | ||
| Q1 24 | $-8.1M | $-4.8M |
毛利率NINEPBYI
| Q4 25 | — | 69.3% | ||
| Q3 25 | — | 77.7% | ||
| Q2 25 | — | 76.5% | ||
| Q1 25 | — | 77.1% | ||
| Q4 24 | — | 76.4% | ||
| Q3 24 | — | 63.9% | ||
| Q2 24 | — | 77.4% | ||
| Q1 24 | — | 75.5% |
营业利润率NINEPBYI
| Q4 25 | -4.2% | 22.7% | ||
| Q3 25 | -0.9% | 17.6% | ||
| Q2 25 | 2.3% | 12.7% | ||
| Q1 25 | 3.7% | 8.7% | ||
| Q4 24 | 2.5% | 22.6% | ||
| Q3 24 | 1.8% | 27.4% | ||
| Q2 24 | -1.1% | -4.6% | ||
| Q1 24 | 3.1% | -5.3% |
净利率NINEPBYI
| Q4 25 | -14.5% | — | ||
| Q3 25 | -11.1% | 16.2% | ||
| Q2 25 | -7.1% | 11.2% | ||
| Q1 25 | -4.7% | 6.5% | ||
| Q4 24 | -6.3% | — | ||
| Q3 24 | -7.3% | 25.2% | ||
| Q2 24 | -10.6% | -9.6% | ||
| Q1 24 | -5.7% | -11.0% |
每股收益（稀释后）NINEPBYI
| Q4 25 | $-0.47 | $0.26 | ||
| Q3 25 | $-0.35 | $0.17 | ||
| Q2 25 | $-0.25 | $0.12 | ||
| Q1 25 | $-0.18 | $0.06 | ||
| Q4 24 | $-0.21 | $0.40 | ||
| Q3 24 | $-0.26 | $0.41 | ||
| Q2 24 | $-0.40 | $-0.09 | ||
| Q1 24 | $-0.24 | $-0.10 |
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 | $18.4M | $97.5M |
| 总债务越低越好 | — | $22.7M |
| 股东权益账面价值 | $-115.0M | $130.3M |
| 总资产 | $339.5M | $216.3M |
| 负债/权益比越低杠杆越低 | — | 0.17× |
8季度趋势，按日历期对齐
现金及短期投资NINEPBYI
| Q4 25 | $18.4M | $97.5M | ||
| Q3 25 | $14.4M | $94.4M | ||
| Q2 25 | $14.2M | $96.0M | ||
| Q1 25 | $17.3M | $93.2M | ||
| Q4 24 | $27.9M | $101.0M | ||
| Q3 24 | $15.7M | $96.7M | ||
| Q2 24 | $26.0M | $96.8M | ||
| Q1 24 | $10.2M | $107.2M |
总债务NINEPBYI
| Q4 25 | — | $22.7M | ||
| Q3 25 | — | $34.0M | ||
| Q2 25 | — | $45.3M | ||
| Q1 25 | — | $56.7M | ||
| Q4 24 | — | $68.0M | ||
| Q3 24 | — | $79.3M | ||
| Q2 24 | — | $90.7M | ||
| Q1 24 | — | $102.0M |
股东权益NINEPBYI
| Q4 25 | $-115.0M | $130.3M | ||
| Q3 25 | $-95.9M | $115.3M | ||
| Q2 25 | $-81.7M | $104.7M | ||
| Q1 25 | $-72.1M | $97.1M | ||
| Q4 24 | $-66.1M | $92.1M | ||
| Q3 24 | $-57.6M | $71.1M | ||
| Q2 24 | $-49.7M | $48.5M | ||
| Q1 24 | $-43.3M | $51.0M |
总资产NINEPBYI
| Q4 25 | $339.5M | $216.3M | ||
| Q3 25 | $340.7M | $202.9M | ||
| Q2 25 | $361.2M | $194.9M | ||
| Q1 25 | $359.2M | $196.2M | ||
| Q4 24 | $360.1M | $213.3M | ||
| Q3 24 | $353.2M | $220.7M | ||
| Q2 24 | $381.7M | $205.0M | ||
| Q1 24 | $380.4M | $214.1M |
负债/权益比NINEPBYI
| Q4 25 | — | 0.17× | ||
| Q3 25 | — | 0.30× | ||
| Q2 25 | — | 0.43× | ||
| Q1 25 | — | 0.58× | ||
| Q4 24 | — | 0.74× | ||
| Q3 24 | — | 1.12× | ||
| Q2 24 | — | 1.87× | ||
| Q1 24 | — | 2.00× |
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 | $-2.2M | $14.4M |
| 自由现金流经营现金流 - 资本支出 | $-4.8M | $14.4M |
| 自由现金流率自由现金流/营收 | -3.6% | 19.1% |
| 资本支出强度资本支出/营收 | 2.0% | 0.0% |
| 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 | $-23.3M | $41.7M |
8季度趋势，按日历期对齐
经营现金流NINEPBYI
| Q4 25 | $-2.2M | $14.4M | ||
| Q3 25 | $-9.9M | $9.7M | ||
| Q2 25 | $10.1M | $14.1M | ||
| Q1 25 | $-5.3M | $3.6M | ||
| Q4 24 | $15.0M | $15.6M | ||
| Q3 24 | $-5.8M | $11.0M | ||
| Q2 24 | $12.9M | $1.0M | ||
| Q1 24 | $-8.8M | $11.2M |
自由现金流NINEPBYI
| Q4 25 | $-4.8M | $14.4M | ||
| Q3 25 | $-13.4M | $9.7M | ||
| Q2 25 | $4.2M | $14.1M | ||
| Q1 25 | $-9.3M | $3.6M | ||
| Q4 24 | $11.8M | $15.6M | ||
| Q3 24 | $-9.3M | $11.0M | ||
| Q2 24 | $10.3M | $1.0M | ||
| Q1 24 | $-14.3M | — |
自由现金流率NINEPBYI
| Q4 25 | -3.6% | 19.1% | ||
| Q3 25 | -10.2% | 17.7% | ||
| Q2 25 | 2.9% | 26.8% | ||
| Q1 25 | -6.2% | 7.7% | ||
| Q4 24 | 8.3% | 26.4% | ||
| Q3 24 | -6.7% | 13.7% | ||
| Q2 24 | 7.7% | 2.1% | ||
| Q1 24 | -10.1% | — |
资本支出强度NINEPBYI
| Q4 25 | 2.0% | 0.0% | ||
| Q3 25 | 2.6% | 0.0% | ||
| Q2 25 | 4.0% | 0.0% | ||
| Q1 25 | 2.6% | 0.1% | ||
| Q4 24 | 2.3% | 0.0% | ||
| Q3 24 | 2.5% | 0.0% | ||
| Q2 24 | 2.0% | 0.0% | ||
| Q1 24 | 3.9% | 0.0% |
现金转化率NINEPBYI
| Q4 25 | — | — | ||
| Q3 25 | — | 1.10× | ||
| Q2 25 | — | 2.41× | ||
| Q1 25 | — | 1.21× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.54× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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
NINE
| Cement | $52.6M | 40% |
| Tool Revenue | $28.6M | 22% |
| Coiled Tubing | $25.8M | 20% |
| Wireline | $25.1M | 19% |
PBYI
暂无分部数据
