vs
Brookfield Infrastructure Corp（BIPC）与CoreCivic, Inc.（CXW）财务数据对比。点击上方公司名可切换其他公司
Brookfield Infrastructure Corp的季度营收约是CoreCivic, Inc.的1.4倍（$866.0M vs $604.0M），CoreCivic, Inc.净利率更高（4.4% vs -35.7%，领先40.1%），CoreCivic, Inc.同比增速更快（26.0% vs -4.6%）
布鲁克菲尔德基础设施合伙公司是一家公开上市的有限合伙企业，总部位于加拿大多伦多，核心业务为在全球范围内开展基础设施资产的收购、运营与管理，在全球基础设施投资领域拥有深厚的行业积累与较强的市场影响力。
CoreCivic, Inc.是美国私营监狱运营企业，为美国规模最大的营利性监狱、看守所及拘留设施承包商之一。该公司在美国运营70余座州级及联邦惩教、拘留场所，曾因相关场所被指存在民权侵犯、强迫劳动问题，成为撤资运动针对对象，还遭到FBI调查及多起诉讼。
BIPC vs CXW — 直观对比
营收规模更大
BIPC
是对方的1.4倍
$604.0M
营收增速更快
CXW
高出30.6%
-4.6%
净利率更高
CXW
高出40.1%
-35.7%
损益表 — Q2 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $866.0M | $604.0M |
| 净利润 | $-309.0M | $26.5M |
| 毛利率 | 65.0% | — |
| 营业利润率 | 62.7% | 6.0% |
| 净利率 | -35.7% | 4.4% |
| 营收同比 | -4.6% | 26.0% |
| 净利润同比 | -148.1% | 37.7% |
| 每股收益（稀释后） | — | $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BIPCCXW
| Q4 25 | — | $604.0M | ||
| Q3 25 | — | $580.4M | ||
| Q2 25 | $866.0M | $538.2M | ||
| Q1 25 | — | $488.6M | ||
| Q4 24 | — | $479.3M | ||
| Q3 24 | — | $491.6M | ||
| Q2 24 | $908.0M | $490.1M | ||
| Q1 24 | — | $500.7M |
净利润BIPCCXW
| Q4 25 | — | $26.5M | ||
| Q3 25 | — | $26.3M | ||
| Q2 25 | $-309.0M | $38.5M | ||
| Q1 25 | — | $25.1M | ||
| Q4 24 | — | $19.3M | ||
| Q3 24 | — | $21.1M | ||
| Q2 24 | $643.0M | $19.0M | ||
| Q1 24 | — | $9.5M |
毛利率BIPCCXW
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 65.0% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 63.8% | — | ||
| Q1 24 | — | — |
营业利润率BIPCCXW
| Q4 25 | — | 6.0% | ||
| Q3 25 | — | 6.3% | ||
| Q2 25 | 62.7% | 9.7% | ||
| Q1 25 | — | 6.6% | ||
| Q4 24 | — | 5.2% | ||
| Q3 24 | — | 6.1% | ||
| Q2 24 | 61.9% | 5.6% | ||
| Q1 24 | — | 1.8% |
净利率BIPCCXW
| Q4 25 | — | 4.4% | ||
| Q3 25 | — | 4.5% | ||
| Q2 25 | -35.7% | 7.2% | ||
| Q1 25 | — | 5.1% | ||
| Q4 24 | — | 4.0% | ||
| Q3 24 | — | 4.3% | ||
| Q2 24 | 70.8% | 3.9% | ||
| Q1 24 | — | 1.9% |
每股收益（稀释后）BIPCCXW
| Q4 25 | — | $0.26 | ||
| Q3 25 | — | $0.24 | ||
| Q2 25 | — | $0.35 | ||
| Q1 25 | — | $0.23 | ||
| Q4 24 | — | $0.18 | ||
| Q3 24 | — | $0.19 | ||
| Q2 24 | — | $0.17 | ||
| Q1 24 | — | $0.08 |
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 | $1.2B | $97.9M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $2.2B | $1.4B |
| 总资产 | $23.9B | $3.3B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资BIPCCXW
| Q4 25 | — | $97.9M | ||
| Q3 25 | — | $56.6M | ||
| Q2 25 | $1.2B | $130.5M | ||
| Q1 25 | — | $74.5M | ||
| Q4 24 | — | $107.5M | ||
| Q3 24 | — | $107.8M | ||
| Q2 24 | $466.0M | $60.2M | ||
| Q1 24 | — | $111.4M |
股东权益BIPCCXW
| Q4 25 | — | $1.4B | ||
| Q3 25 | — | $1.5B | ||
| Q2 25 | $2.2B | $1.5B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.5B | ||
| Q3 24 | — | $1.5B | ||
| Q2 24 | $3.5B | $1.4B | ||
| Q1 24 | — | $1.4B |
总资产BIPCCXW
| Q4 25 | — | $3.3B | ||
| Q3 25 | — | $3.1B | ||
| Q2 25 | $23.9B | $3.1B | ||
| Q1 25 | — | $3.0B | ||
| Q4 24 | — | $2.9B | ||
| Q3 24 | — | $2.9B | ||
| Q2 24 | $23.7B | $2.9B | ||
| Q1 24 | — | $3.0B |
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 | $478.0M | $-376.0K |
| 自由现金流经营现金流 - 资本支出 | — | $-45.1M |
| 自由现金流率自由现金流/营收 | — | -7.5% |
| 资本支出强度资本支出/营收 | — | 7.4% |
| 现金转化率经营现金流/净利润 | — | -0.01× |
| 过去12个月自由现金流最近4个季度 | — | $52.8M |
8季度趋势，按日历期对齐
经营现金流BIPCCXW
| Q4 25 | — | $-376.0K | ||
| Q3 25 | — | $53.8M | ||
| Q2 25 | $478.0M | $96.7M | ||
| Q1 25 | — | $44.5M | ||
| Q4 24 | — | $39.3M | ||
| Q3 24 | — | $91.5M | ||
| Q2 24 | $511.0M | $68.1M | ||
| Q1 24 | — | $70.4M |
自由现金流BIPCCXW
| Q4 25 | — | $-45.1M | ||
| Q3 25 | — | $16.1M | ||
| Q2 25 | — | $61.9M | ||
| Q1 25 | — | $20.0M | ||
| Q4 24 | — | $16.0M | ||
| Q3 24 | — | $73.7M | ||
| Q2 24 | — | $49.3M | ||
| Q1 24 | — | $59.7M |
自由现金流率BIPCCXW
| Q4 25 | — | -7.5% | ||
| Q3 25 | — | 2.8% | ||
| Q2 25 | — | 11.5% | ||
| Q1 25 | — | 4.1% | ||
| Q4 24 | — | 3.3% | ||
| Q3 24 | — | 15.0% | ||
| Q2 24 | — | 10.1% | ||
| Q1 24 | — | 11.9% |
资本支出强度BIPCCXW
| Q4 25 | — | 7.4% | ||
| Q3 25 | — | 6.5% | ||
| Q2 25 | — | 6.5% | ||
| Q1 25 | — | 5.0% | ||
| Q4 24 | — | 4.9% | ||
| Q3 24 | — | 3.6% | ||
| Q2 24 | — | 3.8% | ||
| Q1 24 | — | 2.1% |
现金转化率BIPCCXW
| Q4 25 | — | -0.01× | ||
| Q3 25 | — | 2.04× | ||
| Q2 25 | — | 2.51× | ||
| Q1 25 | — | 1.77× | ||
| Q4 24 | — | 2.04× | ||
| Q3 24 | — | 4.34× | ||
| Q2 24 | 0.79× | 3.59× | ||
| Q1 24 | — | 7.37× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
