vs
CoreCivic, Inc.（CXW）与利氏兄弟拍卖行（RBA）财务数据对比。点击上方公司名可切换其他公司
利氏兄弟拍卖行的季度营收约是CoreCivic, Inc.的2.0倍（$1.2B vs $604.0M），利氏兄弟拍卖行净利率更高（9.1% vs 4.4%，领先4.7%），CoreCivic, Inc.同比增速更快（26.0% vs 5.4%），利氏兄弟拍卖行自由现金流更多（$186.5M vs $-45.1M），过去两年CoreCivic, Inc.的营收复合增速更高（9.8% vs 6.3%）
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。
利氏兄弟拍卖行（股票代码RBA）是全球知名的工业资产拍卖服务商，注册地位于加拿大，属公开上市企业，总部设在美国伊利诺伊州韦斯特切斯特，普通股同时在多伦多证券交易所与纽约证券交易所挂牌交易。
CXW vs RBA — 直观对比
营收规模更大
RBA
是对方的2.0倍
$604.0M
营收增速更快
CXW
高出20.6%
5.4%
净利率更高
RBA
高出4.7%
4.4%
自由现金流更多
RBA
多$231.6M
$-45.1M
两年增速更快
CXW
近两年复合增速
6.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $604.0M | $1.2B |
| 净利润 | $26.5M | $109.7M |
| 毛利率 | — | — |
| 营业利润率 | 6.0% | 14.7% |
| 净利率 | 4.4% | 9.1% |
| 营收同比 | 26.0% | 5.4% |
| 净利润同比 | 37.7% | -7.4% |
| 每股收益（稀释后） | $0.26 | $0.53 |
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CXWRBA
| Q4 25 | $604.0M | $1.2B | ||
| Q3 25 | $580.4M | $1.1B | ||
| Q2 25 | $538.2M | $1.2B | ||
| Q1 25 | $488.6M | $1.1B | ||
| Q4 24 | $479.3M | $1.1B | ||
| Q3 24 | $491.6M | $981.8M | ||
| Q2 24 | $490.1M | $1.1B | ||
| Q1 24 | $500.7M | $1.1B |
净利润CXWRBA
| Q4 25 | $26.5M | $109.7M | ||
| Q3 25 | $26.3M | $95.5M | ||
| Q2 25 | $38.5M | $109.8M | ||
| Q1 25 | $25.1M | $113.4M | ||
| Q4 24 | $19.3M | $118.5M | ||
| Q3 24 | $21.1M | $76.1M | ||
| Q2 24 | $19.0M | $111.1M | ||
| Q1 24 | $9.5M | $107.4M |
营业利润率CXWRBA
| Q4 25 | 6.0% | 14.7% | ||
| Q3 25 | 6.3% | 14.5% | ||
| Q2 25 | 9.7% | 15.9% | ||
| Q1 25 | 6.6% | 17.1% | ||
| Q4 24 | 5.2% | 18.1% | ||
| Q3 24 | 6.1% | 15.6% | ||
| Q2 24 | 5.6% | 18.4% | ||
| Q1 24 | 1.8% | 18.7% |
净利率CXWRBA
| Q4 25 | 4.4% | 9.1% | ||
| Q3 25 | 4.5% | 8.7% | ||
| Q2 25 | 7.2% | 9.3% | ||
| Q1 25 | 5.1% | 10.2% | ||
| Q4 24 | 4.0% | 10.4% | ||
| Q3 24 | 4.3% | 7.8% | ||
| Q2 24 | 3.9% | 10.1% | ||
| Q1 24 | 1.9% | 10.1% |
每股收益（稀释后）CXWRBA
| Q4 25 | $0.26 | $0.53 | ||
| Q3 25 | $0.24 | $0.43 | ||
| Q2 25 | $0.35 | $0.53 | ||
| Q1 25 | $0.23 | $0.55 | ||
| Q4 24 | $0.18 | $0.58 | ||
| Q3 24 | $0.19 | $0.36 | ||
| Q2 24 | $0.17 | $0.54 | ||
| Q1 24 | $0.08 | $0.53 |
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 | $97.9M | $531.5M |
| 总债务越低越好 | — | $2.3B |
| 股东权益账面价值 | $1.4B | $5.6B |
| 总资产 | $3.3B | $12.1B |
| 负债/权益比越低杠杆越低 | — | 0.42× |
8季度趋势，按日历期对齐
现金及短期投资CXWRBA
| Q4 25 | $97.9M | $531.5M | ||
| Q3 25 | $56.6M | $674.7M | ||
| Q2 25 | $130.5M | $710.2M | ||
| Q1 25 | $74.5M | $578.1M | ||
| Q4 24 | $107.5M | $533.9M | ||
| Q3 24 | $107.8M | $650.7M | ||
| Q2 24 | $60.2M | $599.5M | ||
| Q1 24 | $111.4M | $462.8M |
总债务CXWRBA
| Q4 25 | — | $2.3B | ||
| Q3 25 | — | $2.6B | ||
| Q2 25 | — | $2.6B | ||
| Q1 25 | — | $2.6B | ||
| Q4 24 | — | $2.6B | ||
| Q3 24 | — | $2.7B | ||
| Q2 24 | — | $2.8B | ||
| Q1 24 | — | $2.9B |
股东权益CXWRBA
| Q4 25 | $1.4B | $5.6B | ||
| Q3 25 | $1.5B | $5.5B | ||
| Q2 25 | $1.5B | $5.5B | ||
| Q1 25 | $1.5B | $5.3B | ||
| Q4 24 | $1.5B | $5.2B | ||
| Q3 24 | $1.5B | $5.2B | ||
| Q2 24 | $1.4B | $5.2B | ||
| Q1 24 | $1.4B | $5.1B |
总资产CXWRBA
| Q4 25 | $3.3B | $12.1B | ||
| Q3 25 | $3.1B | $12.2B | ||
| Q2 25 | $3.1B | $12.2B | ||
| Q1 25 | $3.0B | $11.9B | ||
| Q4 24 | $2.9B | $11.8B | ||
| Q3 24 | $2.9B | $11.9B | ||
| Q2 24 | $2.9B | $12.1B | ||
| Q1 24 | $3.0B | $12.0B |
负债/权益比CXWRBA
| Q4 25 | — | 0.42× | ||
| Q3 25 | — | 0.47× | ||
| Q2 25 | — | 0.47× | ||
| Q1 25 | — | 0.50× | ||
| Q4 24 | — | 0.50× | ||
| Q3 24 | — | 0.52× | ||
| Q2 24 | — | 0.55× | ||
| Q1 24 | — | 0.58× |
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 | $-376.0K | $255.2M |
| 自由现金流经营现金流 - 资本支出 | $-45.1M | $186.5M |
| 自由现金流率自由现金流/营收 | -7.5% | 15.5% |
| 资本支出强度资本支出/营收 | 7.4% | 5.7% |
| 现金转化率经营现金流/净利润 | -0.01× | 2.33× |
| 过去12个月自由现金流最近4个季度 | $52.8M | $719.2M |
8季度趋势，按日历期对齐
经营现金流CXWRBA
| Q4 25 | $-376.0K | $255.2M | ||
| Q3 25 | $53.8M | $239.7M | ||
| Q2 25 | $96.7M | $326.5M | ||
| Q1 25 | $44.5M | $156.8M | ||
| Q4 24 | $39.3M | $184.5M | ||
| Q3 24 | $91.5M | $285.4M | ||
| Q2 24 | $68.1M | $337.3M | ||
| Q1 24 | $70.4M | $124.8M |
自由现金流CXWRBA
| Q4 25 | $-45.1M | $186.5M | ||
| Q3 25 | $16.1M | $188.5M | ||
| Q2 25 | $61.9M | $241.7M | ||
| Q1 25 | $20.0M | $102.5M | ||
| Q4 24 | $16.0M | $127.9M | ||
| Q3 24 | $73.7M | $248.5M | ||
| Q2 24 | $49.3M | $308.6M | ||
| Q1 24 | $59.7M | $79.6M |
自由现金流率CXWRBA
| Q4 25 | -7.5% | 15.5% | ||
| Q3 25 | 2.8% | 17.3% | ||
| Q2 25 | 11.5% | 20.4% | ||
| Q1 25 | 4.1% | 9.2% | ||
| Q4 24 | 3.3% | 11.2% | ||
| Q3 24 | 15.0% | 25.3% | ||
| Q2 24 | 10.1% | 28.2% | ||
| Q1 24 | 11.9% | 7.5% |
资本支出强度CXWRBA
| Q4 25 | 7.4% | 5.7% | ||
| Q3 25 | 6.5% | 4.7% | ||
| Q2 25 | 6.5% | 7.2% | ||
| Q1 25 | 5.0% | 4.9% | ||
| Q4 24 | 4.9% | 5.0% | ||
| Q3 24 | 3.6% | 3.8% | ||
| Q2 24 | 3.8% | 2.6% | ||
| Q1 24 | 2.1% | 4.2% |
现金转化率CXWRBA
| Q4 25 | -0.01× | 2.33× | ||
| Q3 25 | 2.04× | 2.51× | ||
| Q2 25 | 2.51× | 2.97× | ||
| Q1 25 | 1.77× | 1.38× | ||
| Q4 24 | 2.04× | 1.56× | ||
| Q3 24 | 4.34× | 3.75× | ||
| Q2 24 | 3.59× | 3.04× | ||
| Q1 24 | 7.37× | 1.16× |
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
CXW
暂无分部数据
RBA
| Buyer Revenue | $577.2M | 48% |
| Seller Revenue | $255.2M | 21% |
| CA | $199.0M | 17% |
| Other | $124.7M | 10% |
| AU | $47.3M | 4% |
