vs
别样肉客（BYND）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
RE/MAX Holdings, Inc.的季度营收约是别样肉客的1.2倍（$71.1M vs $61.6M），RE/MAX Holdings, Inc.同比增速更快（-1.8% vs -19.7%），RE/MAX Holdings, Inc.自由现金流更多（$33.5M vs $-49.8M），过去两年RE/MAX Holdings, Inc.的营收复合增速更高（-4.7% vs -9.7%）
Beyond Meat是一家植物基人造肉生产企业，由伊森·布朗于2009年创立，品牌简称Beyond。该公司主打各类替代动物肉的植物肉制品，产品于2012年率先在美国上市推出，目前是全球植物肉领域的知名领军品牌。
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。
BYND vs RMAX — 直观对比
营收规模更大
RMAX
是对方的1.2倍
$61.6M
营收增速更快
RMAX
高出17.8%
-19.7%
自由现金流更多
RMAX
多$83.3M
$-49.8M
两年增速更快
RMAX
近两年复合增速
-9.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $61.6M | $71.1M |
| 净利润 | — | $1.4M |
| 毛利率 | -11.5% | — |
| 营业利润率 | -211.4% | 13.1% |
| 净利率 | — | 2.0% |
| 营收同比 | -19.7% | -1.8% |
| 净利润同比 | — | -75.2% |
| 每股收益（稀释后） | $0.68 | — |
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BYNDRMAX
| Q4 25 | $61.6M | $71.1M | ||
| Q3 25 | $70.2M | $73.2M | ||
| Q2 25 | $75.0M | $72.8M | ||
| Q1 25 | $68.7M | $74.5M | ||
| Q4 24 | $76.7M | $72.5M | ||
| Q3 24 | $81.0M | $78.5M | ||
| Q2 24 | $93.2M | $78.5M | ||
| Q1 24 | $75.6M | $78.3M |
净利润BYNDRMAX
| Q4 25 | — | $1.4M | ||
| Q3 25 | $-110.7M | $4.0M | ||
| Q2 25 | $-29.2M | $4.7M | ||
| Q1 25 | $-52.9M | $-2.0M | ||
| Q4 24 | — | $5.8M | ||
| Q3 24 | $-26.6M | $966.0K | ||
| Q2 24 | $-34.5M | $3.7M | ||
| Q1 24 | $-54.4M | $-3.4M |
毛利率BYNDRMAX
| Q4 25 | -11.5% | — | ||
| Q3 25 | 10.3% | — | ||
| Q2 25 | 11.5% | — | ||
| Q1 25 | -1.5% | — | ||
| Q4 24 | 13.1% | — | ||
| Q3 24 | 17.7% | — | ||
| Q2 24 | 14.7% | — | ||
| Q1 24 | 4.9% | — |
营业利润率BYNDRMAX
| Q4 25 | -211.4% | 13.1% | ||
| Q3 25 | -160.0% | 25.0% | ||
| Q2 25 | -46.6% | 19.3% | ||
| Q1 25 | -81.8% | 7.2% | ||
| Q4 24 | -49.3% | 5.9% | ||
| Q3 24 | -38.2% | 19.4% | ||
| Q2 24 | -36.4% | 20.6% | ||
| Q1 24 | -70.7% | 5.8% |
净利率BYNDRMAX
| Q4 25 | — | 2.0% | ||
| Q3 25 | -157.6% | 5.4% | ||
| Q2 25 | -39.0% | 6.4% | ||
| Q1 25 | -77.0% | -2.6% | ||
| Q4 24 | — | 8.0% | ||
| Q3 24 | -32.8% | 1.2% | ||
| Q2 24 | -37.0% | 4.7% | ||
| Q1 24 | -71.9% | -4.3% |
每股收益（稀释后）BYNDRMAX
| Q4 25 | $0.68 | — | ||
| Q3 25 | $-1.44 | — | ||
| Q2 25 | $-0.38 | — | ||
| Q1 25 | $-0.69 | — | ||
| Q4 24 | $-0.65 | — | ||
| Q3 24 | $-0.41 | — | ||
| Q2 24 | $-0.53 | — | ||
| Q1 24 | $-0.84 | — |
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 | $203.9M | $118.7M |
| 总债务越低越好 | $415.7M | $432.2M |
| 股东权益账面价值 | $-997.0K | $452.4M |
| 总资产 | $614.7M | $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BYNDRMAX
| Q4 25 | $203.9M | $118.7M | ||
| Q3 25 | $117.3M | $107.5M | ||
| Q2 25 | $103.5M | $94.3M | ||
| Q1 25 | $102.1M | $89.1M | ||
| Q4 24 | $131.9M | $96.6M | ||
| Q3 24 | $121.7M | $83.8M | ||
| Q2 24 | $144.9M | $66.1M | ||
| Q1 24 | $157.9M | $82.1M |
总债务BYNDRMAX
| Q4 25 | $415.7M | $432.2M | ||
| Q3 25 | $1.2B | $433.3M | ||
| Q2 25 | $1.2B | $434.4M | ||
| Q1 25 | $1.1B | $435.3M | ||
| Q4 24 | $1.1B | $436.2M | ||
| Q3 24 | $1.1B | $437.2M | ||
| Q2 24 | $1.1B | $438.1M | ||
| Q1 24 | $1.1B | $439.0M |
股东权益BYNDRMAX
| Q4 25 | $-997.0K | $452.4M | ||
| Q3 25 | $-784.1M | $448.1M | ||
| Q2 25 | $-677.0M | $442.4M | ||
| Q1 25 | $-649.5M | $433.5M | ||
| Q4 24 | $-601.2M | $429.5M | ||
| Q3 24 | $-611.9M | $423.1M | ||
| Q2 24 | $-590.0M | $418.4M | ||
| Q1 24 | $-561.4M | $412.0M |
总资产BYNDRMAX
| Q4 25 | $614.7M | $582.5M | ||
| Q3 25 | $599.7M | $582.2M | ||
| Q2 25 | $691.7M | $574.8M | ||
| Q1 25 | $643.8M | $571.4M | ||
| Q4 24 | $678.1M | $581.6M | ||
| Q3 24 | $692.9M | $578.6M | ||
| Q2 24 | $711.2M | $571.4M | ||
| Q1 24 | $735.0M | $566.7M |
负债/权益比BYNDRMAX
| 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 | $-46.8M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | $-49.8M | $33.5M |
| 自由现金流率自由现金流/营收 | -80.8% | 47.1% |
| 资本支出强度资本支出/营收 | 4.8% | 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 | $-157.2M | $56.8M |
8季度趋势，按日历期对齐
经营现金流BYNDRMAX
| Q4 25 | $-46.8M | $40.9M | ||
| Q3 25 | $-38.8M | $17.7M | ||
| Q2 25 | $-33.2M | $4.6M | ||
| Q1 25 | $-26.1M | $5.7M | ||
| Q4 24 | $-29.0M | $59.7M | ||
| Q3 24 | $-22.0M | $17.6M | ||
| Q2 24 | $-16.0M | $15.9M | ||
| Q1 24 | $-31.8M | $9.4M |
自由现金流BYNDRMAX
| Q4 25 | $-49.8M | $33.5M | ||
| Q3 25 | $-41.7M | $16.4M | ||
| Q2 25 | $-35.1M | $2.9M | ||
| Q1 25 | $-30.6M | $4.0M | ||
| Q4 24 | $-35.4M | $53.0M | ||
| Q3 24 | $-24.1M | $16.3M | ||
| Q2 24 | $-17.3M | $14.0M | ||
| Q1 24 | $-33.0M | $6.8M |
自由现金流率BYNDRMAX
| Q4 25 | -80.8% | 47.1% | ||
| Q3 25 | -59.4% | 22.4% | ||
| Q2 25 | -46.9% | 4.0% | ||
| Q1 25 | -44.6% | 5.3% | ||
| Q4 24 | -46.2% | 73.2% | ||
| Q3 24 | -29.7% | 20.8% | ||
| Q2 24 | -18.6% | 17.8% | ||
| Q1 24 | -43.7% | 8.6% |
资本支出强度BYNDRMAX
| Q4 25 | 4.8% | 10.4% | ||
| Q3 25 | 4.1% | 1.8% | ||
| Q2 25 | 2.6% | 2.2% | ||
| Q1 25 | 6.5% | 2.3% | ||
| Q4 24 | 8.4% | 9.1% | ||
| Q3 24 | 2.5% | 1.7% | ||
| Q2 24 | 1.4% | 2.4% | ||
| Q1 24 | 1.6% | 3.3% |
现金转化率BYNDRMAX
| Q4 25 | — | 28.39× | ||
| Q3 25 | — | 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
BYND
暂无分部数据
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
