vs
安科瑞（ARAY）与RE/MAX Holdings, Inc.（RMAX）财务数据对比。点击上方公司名可切换其他公司
安科瑞的季度营收约是RE/MAX Holdings, Inc.的1.4倍（$102.2M vs $71.1M），RE/MAX Holdings, Inc.净利率更高（2.0% vs -13.5%，领先15.5%），RE/MAX Holdings, Inc.同比增速更快（-1.8% vs -12.0%），RE/MAX Holdings, Inc.自由现金流更多（$33.5M vs $-19.0M），过去两年安科瑞的营收复合增速更高（0.5% vs -4.7%）
安科瑞是一家专注放射治疗领域的企业，研发、生产并销售可开展立体定向放射外科手术与立体定向体部放疗的放射治疗系统，是射波刀与拓姆刀治疗平台的研发方，其中Radixact系统是新一代拓姆刀平台，公司总部位于美国加利福尼亚州森尼韦尔，相关治疗平台已入驻诸多顶尖医疗机构。
RE/MAX是全球知名的房地产特许经营机构，业务遍布全球一百多个国家和地区，旗下拥有数千家门店，总计超过十万名房产经纪人，在国际房产中介领域拥有极高的品牌知名度与市场影响力。
ARAY vs RMAX — 直观对比
营收规模更大
ARAY
是对方的1.4倍
$71.1M
营收增速更快
RMAX
高出10.2%
-12.0%
净利率更高
RMAX
高出15.5%
-13.5%
自由现金流更多
RMAX
多$52.5M
$-19.0M
两年增速更快
ARAY
近两年复合增速
-4.7%
损益表 — Q2 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $102.2M | $71.1M |
| 净利润 | $-13.8M | $1.4M |
| 毛利率 | 23.5% | — |
| 营业利润率 | -11.3% | 13.1% |
| 净利率 | -13.5% | 2.0% |
| 营收同比 | -12.0% | -1.8% |
| 净利润同比 | -642.8% | -75.2% |
| 每股收益（稀释后） | $-0.11 | — |
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ARAYRMAX
| Q4 25 | $102.2M | $71.1M | ||
| Q3 25 | $93.9M | $73.2M | ||
| Q2 25 | $127.5M | $72.8M | ||
| Q1 25 | $113.2M | $74.5M | ||
| Q4 24 | $116.2M | $72.5M | ||
| Q3 24 | $101.5M | $78.5M | ||
| Q2 24 | $134.3M | $78.5M | ||
| Q1 24 | $101.1M | $78.3M |
净利润ARAYRMAX
| Q4 25 | $-13.8M | $1.4M | ||
| Q3 25 | $-21.7M | $4.0M | ||
| Q2 25 | $1.1M | $4.7M | ||
| Q1 25 | $-1.3M | $-2.0M | ||
| Q4 24 | $2.5M | $5.8M | ||
| Q3 24 | $-4.0M | $966.0K | ||
| Q2 24 | $3.4M | $3.7M | ||
| Q1 24 | $-6.3M | $-3.4M |
毛利率ARAYRMAX
| Q4 25 | 23.5% | — | ||
| Q3 25 | 28.3% | — | ||
| Q2 25 | 30.6% | — | ||
| Q1 25 | 27.9% | — | ||
| Q4 24 | 36.1% | — | ||
| Q3 24 | 33.9% | — | ||
| Q2 24 | 28.6% | — | ||
| Q1 24 | 28.7% | — |
营业利润率ARAYRMAX
| Q4 25 | -11.3% | 13.1% | ||
| Q3 25 | -12.0% | 25.0% | ||
| Q2 25 | 3.3% | 19.3% | ||
| Q1 25 | 0.9% | 7.2% | ||
| Q4 24 | 4.1% | 5.9% | ||
| Q3 24 | -2.1% | 19.4% | ||
| Q2 24 | 5.1% | 20.6% | ||
| Q1 24 | -4.5% | 5.8% |
净利率ARAYRMAX
| Q4 25 | -13.5% | 2.0% | ||
| Q3 25 | -23.1% | 5.4% | ||
| Q2 25 | 0.9% | 6.4% | ||
| Q1 25 | -1.1% | -2.6% | ||
| Q4 24 | 2.2% | 8.0% | ||
| Q3 24 | -3.9% | 1.2% | ||
| Q2 24 | 2.5% | 4.7% | ||
| Q1 24 | -6.3% | -4.3% |
每股收益（稀释后）ARAYRMAX
| Q4 25 | $-0.11 | — | ||
| Q3 25 | $-0.18 | — | ||
| Q2 25 | $0.01 | — | ||
| Q1 25 | $-0.01 | — | ||
| Q4 24 | $0.02 | — | ||
| Q3 24 | $-0.04 | — | ||
| Q2 24 | $0.03 | — | ||
| Q1 24 | $-0.06 | — |
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 | $41.3M | $118.7M |
| 总债务越低越好 | $135.9M | $432.2M |
| 股东权益账面价值 | $53.4M | $452.4M |
| 总资产 | $448.0M | $582.5M |
| 负债/权益比越低杠杆越低 | 2.54× | 0.96× |
8季度趋势，按日历期对齐
现金及短期投资ARAYRMAX
| Q4 25 | $41.3M | $118.7M | ||
| Q3 25 | $63.3M | $107.5M | ||
| Q2 25 | $57.4M | $94.3M | ||
| Q1 25 | $77.8M | $89.1M | ||
| Q4 24 | $62.6M | $96.6M | ||
| Q3 24 | $59.2M | $83.8M | ||
| Q2 24 | $68.6M | $66.1M | ||
| Q1 24 | $60.5M | $82.1M |
总债务ARAYRMAX
| Q4 25 | $135.9M | $432.2M | ||
| Q3 25 | $140.2M | $433.3M | ||
| Q2 25 | $136.5M | $434.4M | ||
| Q1 25 | $173.8M | $435.3M | ||
| Q4 24 | $175.5M | $436.2M | ||
| Q3 24 | $170.2M | $437.2M | ||
| Q2 24 | $172.2M | $438.1M | ||
| Q1 24 | $173.5M | $439.0M |
股东权益ARAYRMAX
| Q4 25 | $53.4M | $452.4M | ||
| Q3 25 | $61.9M | $448.1M | ||
| Q2 25 | $81.2M | $442.4M | ||
| Q1 25 | $49.6M | $433.5M | ||
| Q4 24 | $47.9M | $429.5M | ||
| Q3 24 | $45.2M | $423.1M | ||
| Q2 24 | $45.1M | $418.4M | ||
| Q1 24 | $41.1M | $412.0M |
总资产ARAYRMAX
| Q4 25 | $448.0M | $582.5M | ||
| Q3 25 | $456.8M | $582.2M | ||
| Q2 25 | $470.2M | $574.8M | ||
| Q1 25 | $484.3M | $571.4M | ||
| Q4 24 | $478.4M | $581.6M | ||
| Q3 24 | $473.1M | $578.6M | ||
| Q2 24 | $468.6M | $571.4M | ||
| Q1 24 | $462.5M | $566.7M |
负债/权益比ARAYRMAX
| Q4 25 | 2.54× | 0.96× | ||
| Q3 25 | 2.27× | 0.97× | ||
| Q2 25 | 1.68× | 0.98× | ||
| Q1 25 | 3.50× | 1.00× | ||
| Q4 24 | 3.66× | 1.02× | ||
| Q3 24 | 3.76× | 1.03× | ||
| Q2 24 | 3.82× | 1.05× | ||
| Q1 24 | 4.22× | 1.07× |
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 | $-16.0M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | $-19.0M | $33.5M |
| 自由现金流率自由现金流/营收 | -18.6% | 47.1% |
| 资本支出强度资本支出/营收 | 3.0% | 10.4% |
| 现金转化率经营现金流/净利润 | — | 28.39× |
| 过去12个月自由现金流最近4个季度 | $-2.7M | $56.8M |
8季度趋势，按日历期对齐
经营现金流ARAYRMAX
| Q4 25 | $-16.0M | $40.9M | ||
| Q3 25 | $12.2M | $17.7M | ||
| Q2 25 | $-9.7M | $4.6M | ||
| Q1 25 | $18.1M | $5.7M | ||
| Q4 24 | $1.8M | $59.7M | ||
| Q3 24 | $-7.3M | $17.6M | ||
| Q2 24 | $9.9M | $15.9M | ||
| Q1 24 | $-8.1M | $9.4M |
自由现金流ARAYRMAX
| Q4 25 | $-19.0M | $33.5M | ||
| Q3 25 | $10.3M | $16.4M | ||
| Q2 25 | $-11.0M | $2.9M | ||
| Q1 25 | $17.1M | $4.0M | ||
| Q4 24 | $927.0K | $53.0M | ||
| Q3 24 | $-8.4M | $16.3M | ||
| Q2 24 | $9.4M | $14.0M | ||
| Q1 24 | $-8.9M | $6.8M |
自由现金流率ARAYRMAX
| Q4 25 | -18.6% | 47.1% | ||
| Q3 25 | 10.9% | 22.4% | ||
| Q2 25 | -8.6% | 4.0% | ||
| Q1 25 | 15.1% | 5.3% | ||
| Q4 24 | 0.8% | 73.2% | ||
| Q3 24 | -8.3% | 20.8% | ||
| Q2 24 | 7.0% | 17.8% | ||
| Q1 24 | -8.8% | 8.6% |
资本支出强度ARAYRMAX
| Q4 25 | 3.0% | 10.4% | ||
| Q3 25 | 2.0% | 1.8% | ||
| Q2 25 | 1.0% | 2.2% | ||
| Q1 25 | 0.8% | 2.3% | ||
| Q4 24 | 0.8% | 9.1% | ||
| Q3 24 | 1.1% | 1.7% | ||
| Q2 24 | 0.3% | 2.4% | ||
| Q1 24 | 0.8% | 3.3% |
现金转化率ARAYRMAX
| Q4 25 | — | 28.39× | ||
| Q3 25 | — | 4.45× | ||
| Q2 25 | -8.64× | 0.97× | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.71× | 10.28× | ||
| Q3 24 | — | 18.22× | ||
| Q2 24 | 2.92× | 4.29× | ||
| 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
ARAY
| Services | $57.2M | 56% |
| Products | $45.0M | 44% |
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
