vs
BASSETT FURNITURE INDUSTRIES INC（BSET）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
BASSETT FURNITURE INDUSTRIES INC的季度营收约是RE/MAX Holdings, Inc.的1.1倍（$80.1M vs $71.1M），RE/MAX Holdings, Inc.净利率更高（2.0% vs 1.0%，领先1.0%），BASSETT FURNITURE INDUSTRIES INC同比增速更快（5.9% vs -1.8%），RE/MAX Holdings, Inc.自由现金流更多（$33.5M vs $-2.6M），过去两年RE/MAX Holdings, Inc.的营收复合增速更高（-4.7% vs -10.7%）
巴塞特家具工业是源自美国的家具制造与零售企业，1902年创立，总部位于弗吉尼亚州巴塞特。它是弗吉尼亚州历史最悠久的家具厂商之一，创始之初创始人依托蓝岭山麓的家族锯木厂，利用富余木材生产卧室家具，逐步发展为知名家具企业。
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。
BSET vs RMAX — 直观对比
营收规模更大
BSET
是对方的1.1倍
$71.1M
营收增速更快
BSET
高出7.8%
-1.8%
净利率更高
RMAX
高出1.0%
1.0%
自由现金流更多
RMAX
多$36.1M
$-2.6M
两年增速更快
RMAX
近两年复合增速
-10.7%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $80.1M | $71.1M |
| 净利润 | $801.0K | $1.4M |
| 毛利率 | 56.2% | — |
| 营业利润率 | 0.7% | 13.1% |
| 净利率 | 1.0% | 2.0% |
| 营收同比 | 5.9% | -1.8% |
| 净利润同比 | 117.8% | -75.2% |
| 每股收益（稀释后） | $0.09 | — |
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BSETRMAX
| Q4 25 | — | $71.1M | ||
| Q3 25 | $80.1M | $73.2M | ||
| Q2 25 | $84.3M | $72.8M | ||
| Q1 25 | — | $74.5M | ||
| Q4 24 | $92.1M | $72.5M | ||
| Q3 24 | $75.6M | $78.5M | ||
| Q2 24 | — | $78.5M | ||
| Q1 24 | $86.6M | $78.3M |
净利润BSETRMAX
| Q4 25 | — | $1.4M | ||
| Q3 25 | $801.0K | $4.0M | ||
| Q2 25 | $1.9M | $4.7M | ||
| Q1 25 | — | $-2.0M | ||
| Q4 24 | $508.0K | $5.8M | ||
| Q3 24 | $-4.5M | $966.0K | ||
| Q2 24 | — | $3.7M | ||
| Q1 24 | $-1.2M | $-3.4M |
毛利率BSETRMAX
| Q4 25 | — | — | ||
| Q3 25 | 56.2% | — | ||
| Q2 25 | 55.6% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 55.7% | — | ||
| Q3 24 | 53.0% | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 55.3% | — |
营业利润率BSETRMAX
| Q4 25 | — | 13.1% | ||
| Q3 25 | 0.7% | 25.0% | ||
| Q2 25 | 3.0% | 19.3% | ||
| Q1 25 | — | 7.2% | ||
| Q4 24 | -1.3% | 5.9% | ||
| Q3 24 | -8.4% | 19.4% | ||
| Q2 24 | — | 20.6% | ||
| Q1 24 | -2.7% | 5.8% |
净利率BSETRMAX
| Q4 25 | — | 2.0% | ||
| Q3 25 | 1.0% | 5.4% | ||
| Q2 25 | 2.3% | 6.4% | ||
| Q1 25 | — | -2.6% | ||
| Q4 24 | 0.6% | 8.0% | ||
| Q3 24 | -6.0% | 1.2% | ||
| Q2 24 | — | 4.7% | ||
| Q1 24 | -1.4% | -4.3% |
每股收益（稀释后）BSETRMAX
| Q4 25 | — | — | ||
| Q3 25 | $0.09 | — | ||
| Q2 25 | $0.22 | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $0.07 | — | ||
| Q3 24 | $-0.52 | — | ||
| Q2 24 | — | — | ||
| Q1 24 | $-0.14 | — |
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 | $54.6M | $118.7M |
| 总债务越低越好 | — | $432.2M |
| 股东权益账面价值 | $165.7M | $452.4M |
| 总资产 | $324.2M | $582.5M |
| 负债/权益比越低杠杆越低 | — | 0.96× |
8季度趋势，按日历期对齐
现金及短期投资BSETRMAX
| Q4 25 | — | $118.7M | ||
| Q3 25 | $54.6M | $107.5M | ||
| Q2 25 | $59.8M | $94.3M | ||
| Q1 25 | — | $89.1M | ||
| Q4 24 | $59.9M | $96.6M | ||
| Q3 24 | $56.2M | $83.8M | ||
| Q2 24 | — | $66.1M | ||
| Q1 24 | $58.4M | $82.1M |
总债务BSETRMAX
| Q4 25 | — | $432.2M | ||
| Q3 25 | — | $433.3M | ||
| Q2 25 | — | $434.4M | ||
| Q1 25 | — | $435.3M | ||
| Q4 24 | — | $436.2M | ||
| Q3 24 | — | $437.2M | ||
| Q2 24 | — | $438.1M | ||
| Q1 24 | — | $439.0M |
股东权益BSETRMAX
| Q4 25 | — | $452.4M | ||
| Q3 25 | $165.7M | $448.1M | ||
| Q2 25 | $166.8M | $442.4M | ||
| Q1 25 | — | $433.5M | ||
| Q4 24 | $167.3M | $429.5M | ||
| Q3 24 | $165.0M | $423.1M | ||
| Q2 24 | — | $418.4M | ||
| Q1 24 | $180.6M | $412.0M |
总资产BSETRMAX
| Q4 25 | — | $582.5M | ||
| Q3 25 | $324.2M | $582.2M | ||
| Q2 25 | $331.3M | $574.8M | ||
| Q1 25 | — | $571.4M | ||
| Q4 24 | $341.2M | $581.6M | ||
| Q3 24 | $335.9M | $578.6M | ||
| Q2 24 | — | $571.4M | ||
| Q1 24 | $361.4M | $566.7M |
负债/权益比BSETRMAX
| Q4 25 | — | 0.96× | ||
| Q3 25 | — | 0.97× | ||
| Q2 25 | — | 0.98× | ||
| Q1 25 | — | 1.00× | ||
| Q4 24 | — | 1.02× | ||
| Q3 24 | — | 1.03× | ||
| Q2 24 | — | 1.05× | ||
| Q1 24 | — | 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 | $-1.2M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | $-2.6M | $33.5M |
| 自由现金流率自由现金流/营收 | -3.3% | 47.1% |
| 资本支出强度资本支出/营收 | 1.8% | 10.4% |
| 现金转化率经营现金流/净利润 | -1.47× | 28.39× |
| 过去12个月自由现金流最近4个季度 | — | $56.8M |
8季度趋势，按日历期对齐
经营现金流BSETRMAX
| Q4 25 | — | $40.9M | ||
| Q3 25 | $-1.2M | $17.7M | ||
| Q2 25 | — | $4.6M | ||
| Q1 25 | — | $5.7M | ||
| Q4 24 | — | $59.7M | ||
| Q3 24 | $5.4M | $17.6M | ||
| Q2 24 | — | $15.9M | ||
| Q1 24 | $-7.7M | $9.4M |
自由现金流BSETRMAX
| Q4 25 | — | $33.5M | ||
| Q3 25 | $-2.6M | $16.4M | ||
| Q2 25 | — | $2.9M | ||
| Q1 25 | — | $4.0M | ||
| Q4 24 | — | $53.0M | ||
| Q3 24 | $2.8M | $16.3M | ||
| Q2 24 | — | $14.0M | ||
| Q1 24 | $-9.8M | $6.8M |
自由现金流率BSETRMAX
| Q4 25 | — | 47.1% | ||
| Q3 25 | -3.3% | 22.4% | ||
| Q2 25 | — | 4.0% | ||
| Q1 25 | — | 5.3% | ||
| Q4 24 | — | 73.2% | ||
| Q3 24 | 3.7% | 20.8% | ||
| Q2 24 | — | 17.8% | ||
| Q1 24 | -11.3% | 8.6% |
资本支出强度BSETRMAX
| Q4 25 | — | 10.4% | ||
| Q3 25 | 1.8% | 1.8% | ||
| Q2 25 | — | 2.2% | ||
| Q1 25 | — | 2.3% | ||
| Q4 24 | — | 9.1% | ||
| Q3 24 | 3.5% | 1.7% | ||
| Q2 24 | — | 2.4% | ||
| Q1 24 | 2.4% | 3.3% |
现金转化率BSETRMAX
| Q4 25 | — | 28.39× | ||
| Q3 25 | -1.47× | 4.45× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 10.28× | ||
| Q3 24 | — | 18.22× | ||
| Q2 24 | — | 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
BSET
| Retail Segment | $51.9M | 65% |
| Bassett Custom Upholstery | $18.7M | 23% |
| Accessories Mattresses And Other | $6.9M | 9% |
| Bassett Custom Wood | $2.7M | 3% |
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
