vs
Antero Midstream Corp（AM）与EZCORP INC（EZPW）财务数据对比。点击上方公司名可切换其他公司
EZCORP INC的季度营收约是Antero Midstream Corp的1.3倍（$382.0M vs $291.1M），Antero Midstream Corp净利率更高（41.5% vs 11.6%，领先29.9%），EZCORP INC同比增速更快（19.3% vs -7.3%），过去两年EZCORP INC的营收复合增速更高（15.6% vs 3.9%）
Antero Midstream Corp是美国能源企业，注册地为特拉华州，总部设于科罗拉多州丹佛市。公司全部油气储量均位于阿巴拉契亚盆地，采用水力压裂技术开采，核心业务涵盖油气勘探开发相关领域。
EZCORP是总部位于美国得克萨斯州奥斯汀的典当行运营商，业务覆盖美国及拉丁美洲地区，是美国第二大典当行运营商，仅次于Cash America International，目前在纳斯达克挂牌上市。
AM vs EZPW — 直观对比
营收规模更大
EZPW
是对方的1.3倍
$291.1M
营收增速更快
EZPW
高出26.7%
-7.3%
净利率更高
AM
高出29.9%
11.6%
两年增速更快
EZPW
近两年复合增速
3.9%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $291.1M | $382.0M |
| 净利润 | $120.7M | $44.3M |
| 毛利率 | — | 58.4% |
| 营业利润率 | 60.9% | 15.9% |
| 净利率 | 41.5% | 11.6% |
| 营收同比 | -7.3% | 19.3% |
| 净利润同比 | 2.1% | 42.8% |
| 每股收益（稀释后） | $0.25 | $0.55 |
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AMEZPW
| Q1 26 | $291.1M | — | ||
| Q4 25 | $297.0M | $382.0M | ||
| Q3 25 | $294.8M | $336.8M | ||
| Q2 25 | $305.5M | $311.0M | ||
| Q1 25 | $291.1M | $306.3M | ||
| Q4 24 | $287.5M | $320.2M | ||
| Q3 24 | $269.9M | $294.6M | ||
| Q2 24 | $269.8M | $281.4M |
净利润AMEZPW
| Q1 26 | $120.7M | — | ||
| Q4 25 | $51.9M | $44.3M | ||
| Q3 25 | $116.0M | $26.7M | ||
| Q2 25 | $124.5M | $26.5M | ||
| Q1 25 | $120.7M | $25.4M | ||
| Q4 24 | $111.2M | $31.0M | ||
| Q3 24 | $99.7M | $15.2M | ||
| Q2 24 | $86.0M | $17.9M |
毛利率AMEZPW
| Q1 26 | — | — | ||
| Q4 25 | — | 58.4% | ||
| Q3 25 | — | 59.0% | ||
| Q2 25 | — | 59.1% | ||
| Q1 25 | — | 58.3% | ||
| Q4 24 | — | 57.9% | ||
| Q3 24 | — | 59.5% | ||
| Q2 24 | — | 59.2% |
营业利润率AMEZPW
| Q1 26 | 60.9% | — | ||
| Q4 25 | 33.8% | 15.9% | ||
| Q3 25 | 61.2% | 11.0% | ||
| Q2 25 | 61.0% | 11.6% | ||
| Q1 25 | 60.9% | 11.2% | ||
| Q4 24 | 61.8% | 13.1% | ||
| Q3 24 | 60.2% | 8.8% | ||
| Q2 24 | 56.6% | 7.9% |
净利率AMEZPW
| Q1 26 | 41.5% | — | ||
| Q4 25 | 17.5% | 11.6% | ||
| Q3 25 | 39.3% | 7.9% | ||
| Q2 25 | 40.8% | 8.5% | ||
| Q1 25 | 41.5% | 8.3% | ||
| Q4 24 | 38.7% | 9.7% | ||
| Q3 24 | 37.0% | 5.2% | ||
| Q2 24 | 31.9% | 6.4% |
每股收益（稀释后）AMEZPW
| Q1 26 | $0.25 | — | ||
| Q4 25 | $0.11 | $0.55 | ||
| Q3 25 | $0.24 | $0.35 | ||
| Q2 25 | $0.26 | $0.34 | ||
| Q1 25 | $0.25 | $0.33 | ||
| Q4 24 | $0.23 | $0.40 | ||
| Q3 24 | $0.21 | $0.20 | ||
| Q2 24 | $0.18 | $0.25 |
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 | $180.4M | $465.9M |
| 总债务越低越好 | $3.2B | $518.6M |
| 股东权益账面价值 | $2.0B | $1.1B |
| 总资产 | $5.9B | $2.0B |
| 负债/权益比越低杠杆越低 | 1.63× | 0.48× |
8季度趋势，按日历期对齐
现金及短期投资AMEZPW
| Q1 26 | $180.4M | — | ||
| Q4 25 | $180.4M | $465.9M | ||
| Q3 25 | — | $469.5M | ||
| Q2 25 | — | $472.1M | ||
| Q1 25 | — | $505.2M | ||
| Q4 24 | — | $174.5M | ||
| Q3 24 | — | $170.5M | ||
| Q2 24 | — | $218.0M |
总债务AMEZPW
| Q1 26 | $3.2B | — | ||
| Q4 25 | $3.2B | $518.6M | ||
| Q3 25 | $3.0B | $518.1M | ||
| Q2 25 | $3.0B | $517.6M | ||
| Q1 25 | $3.1B | $620.5M | ||
| Q4 24 | $3.1B | $327.7M | ||
| Q3 24 | $3.2B | $327.3M | ||
| Q2 24 | $3.2B | $361.3M |
股东权益AMEZPW
| Q1 26 | $2.0B | — | ||
| Q4 25 | $2.0B | $1.1B | ||
| Q3 25 | $2.1B | $1.0B | ||
| Q2 25 | $2.1B | $990.1M | ||
| Q1 25 | $2.1B | $851.6M | ||
| Q4 24 | $2.1B | $823.9M | ||
| Q3 24 | $2.1B | $804.6M | ||
| Q2 24 | $2.1B | $801.5M |
总资产AMEZPW
| Q1 26 | $5.9B | — | ||
| Q4 25 | $5.9B | $2.0B | ||
| Q3 25 | $5.7B | $2.0B | ||
| Q2 25 | $5.7B | $1.9B | ||
| Q1 25 | $5.8B | $1.8B | ||
| Q4 24 | $5.8B | $1.5B | ||
| Q3 24 | $5.8B | $1.5B | ||
| Q2 24 | $5.8B | $1.5B |
负债/权益比AMEZPW
| Q1 26 | 1.63× | — | ||
| Q4 25 | 1.63× | 0.48× | ||
| Q3 25 | 1.46× | 0.51× | ||
| Q2 25 | 1.45× | 0.52× | ||
| Q1 25 | 1.49× | 0.73× | ||
| Q4 24 | 1.47× | 0.40× | ||
| Q3 24 | 1.49× | 0.41× | ||
| Q2 24 | 1.50× | 0.45× |
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 | $198.9M | $39.1M |
| 自由现金流经营现金流 - 资本支出 | — | $31.7M |
| 自由现金流率自由现金流/营收 | — | 8.3% |
| 资本支出强度资本支出/营收 | 11.1% | 2.0% |
| 现金转化率经营现金流/净利润 | 1.65× | 0.88× |
| 过去12个月自由现金流最近4个季度 | — | $121.7M |
8季度趋势，按日历期对齐
经营现金流AMEZPW
| Q1 26 | $198.9M | — | ||
| Q4 25 | $255.5M | $39.1M | ||
| Q3 25 | $212.8M | $51.3M | ||
| Q2 25 | $265.2M | $34.8M | ||
| Q1 25 | $198.9M | $36.9M | ||
| Q4 24 | $232.7M | $26.0M | ||
| Q3 24 | $184.9M | $43.3M | ||
| Q2 24 | $215.8M | $33.7M |
自由现金流AMEZPW
| Q1 26 | — | — | ||
| Q4 25 | — | $31.7M | ||
| Q3 25 | — | $35.7M | ||
| Q2 25 | — | $25.7M | ||
| Q1 25 | — | $28.6M | ||
| Q4 24 | — | $20.4M | ||
| Q3 24 | $184.3M | $24.4M | ||
| Q2 24 | $147.2M | $30.5M |
自由现金流率AMEZPW
| Q1 26 | — | — | ||
| Q4 25 | — | 8.3% | ||
| Q3 25 | — | 10.6% | ||
| Q2 25 | — | 8.3% | ||
| Q1 25 | — | 9.3% | ||
| Q4 24 | — | 6.4% | ||
| Q3 24 | 68.3% | 8.3% | ||
| Q2 24 | 54.6% | 10.8% |
资本支出强度AMEZPW
| Q1 26 | 11.1% | — | ||
| Q4 25 | — | 2.0% | ||
| Q3 25 | — | 4.6% | ||
| Q2 25 | — | 2.9% | ||
| Q1 25 | — | 2.7% | ||
| Q4 24 | 0.0% | 1.8% | ||
| Q3 24 | 0.2% | 6.4% | ||
| Q2 24 | 25.4% | 1.1% |
现金转化率AMEZPW
| Q1 26 | 1.65× | — | ||
| Q4 25 | 4.92× | 0.88× | ||
| Q3 25 | 1.84× | 1.92× | ||
| Q2 25 | 2.13× | 1.31× | ||
| Q1 25 | 1.65× | 1.45× | ||
| Q4 24 | 2.09× | 0.84× | ||
| Q3 24 | 1.85× | 2.85× | ||
| Q2 24 | 2.51× | 1.88× |
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
AM
| Gathering and compression–Antero Resources | $238.0M | 82% |
| Other | $52.3M | 18% |
| Water handling–third party | $505.0K | 0% |
| Gathering and compression–third party | $295.0K | 0% |
EZPW
| Merchandise | $210.1M | 55% |
| Pawn Service | $131.9M | 35% |
| Jewelry Scrap | $39.9M | 10% |
