vs
Douglas Elliman Inc.（DOUG）与Purple Innovation, Inc.（PRPL）财务数据对比。点击上方公司名可切换其他公司
Douglas Elliman Inc.的季度营收约是Purple Innovation, Inc.的1.7倍（$245.4M vs $140.7M），Douglas Elliman Inc.净利率更高（27.9% vs -2.3%，领先30.2%），Purple Innovation, Inc.同比增速更快（9.1% vs 0.9%），Purple Innovation, Inc.自由现金流更多（$-7.8M vs $-14.7M），过去两年Douglas Elliman Inc.的营收复合增速更高（10.7% vs 8.3%）
Douglas Elliman Inc.是美国领先的住宅房地产经纪企业，提供高端房产买卖、租赁、物业管理及相关咨询服务，核心业务覆盖纽约、加州、佛罗里达、得克萨斯等都会区，主要服务高净值客户群体。
Purple Carrot是一家总部位于马萨诸塞州尼达姆市的全植物性餐包品牌，由安迪·莱维特创立，每周为订阅用户提供预制餐品和自制餐包。据《大都会》2022年报道，对比美式标准餐食，该品牌每份餐包的碳排放量可降低72%，主打低碳环保的纯植物饮食方案。
DOUG vs PRPL — 直观对比
营收规模更大
DOUG
是对方的1.7倍
$140.7M
营收增速更快
PRPL
高出8.2%
0.9%
净利率更高
DOUG
高出30.2%
-2.3%
自由现金流更多
PRPL
多$6.9M
$-14.7M
两年增速更快
DOUG
近两年复合增速
8.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $245.4M | $140.7M |
| 净利润 | $68.6M | $-3.2M |
| 毛利率 | — | 41.9% |
| 营业利润率 | 27.3% | -1.6% |
| 净利率 | 27.9% | -2.3% |
| 营收同比 | 0.9% | 9.1% |
| 净利润同比 | 1243.4% | 62.1% |
| 每股收益（稀释后） | $0.80 | $0.03 |
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DOUGPRPL
| Q4 25 | $245.4M | $140.7M | ||
| Q3 25 | $262.8M | $118.8M | ||
| Q2 25 | $271.4M | $105.1M | ||
| Q1 25 | $253.4M | $104.2M | ||
| Q4 24 | $243.3M | $129.0M | ||
| Q3 24 | $266.3M | $118.6M | ||
| Q2 24 | $285.8M | $120.3M | ||
| Q1 24 | $200.2M | $120.0M |
净利润DOUGPRPL
| Q4 25 | $68.6M | $-3.2M | ||
| Q3 25 | $-24.7M | $-11.7M | ||
| Q2 25 | $-22.7M | $-17.3M | ||
| Q1 25 | $-6.0M | $-19.1M | ||
| Q4 24 | $-6.0M | $-8.5M | ||
| Q3 24 | $-27.2M | $-39.2M | ||
| Q2 24 | $-1.7M | $27.0K | ||
| Q1 24 | $-41.5M | $-50.2M |
毛利率DOUGPRPL
| Q4 25 | — | 41.9% | ||
| Q3 25 | — | 42.8% | ||
| Q2 25 | — | 35.9% | ||
| Q1 25 | — | 39.4% | ||
| Q4 24 | — | 42.9% | ||
| Q3 24 | — | 29.7% | ||
| Q2 24 | — | 40.7% | ||
| Q1 24 | — | 34.8% |
营业利润率DOUGPRPL
| Q4 25 | 27.3% | -1.6% | ||
| Q3 25 | -4.1% | -10.2% | ||
| Q2 25 | -2.0% | -13.5% | ||
| Q1 25 | -2.1% | -13.9% | ||
| Q4 24 | -6.7% | -6.0% | ||
| Q3 24 | -2.8% | -39.5% | ||
| Q2 24 | -1.3% | -12.1% | ||
| Q1 24 | -20.7% | -19.3% |
净利率DOUGPRPL
| Q4 25 | 27.9% | -2.3% | ||
| Q3 25 | -9.4% | -9.9% | ||
| Q2 25 | -8.4% | -16.5% | ||
| Q1 25 | -2.4% | -18.4% | ||
| Q4 24 | -2.5% | -6.6% | ||
| Q3 24 | -10.2% | -33.1% | ||
| Q2 24 | -0.6% | 0.0% | ||
| Q1 24 | -20.7% | -41.8% |
每股收益（稀释后）DOUGPRPL
| Q4 25 | $0.80 | $0.03 | ||
| Q3 25 | $-0.29 | $0.11 | ||
| Q2 25 | $-0.27 | $0.16 | ||
| Q1 25 | $-0.07 | $0.18 | ||
| Q4 24 | $-0.06 | $0.08 | ||
| Q3 24 | $-0.33 | $0.36 | ||
| Q2 24 | $-0.02 | $0.00 | ||
| Q1 24 | $-0.50 | $0.47 |
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 | $115.5M | $24.3M |
| 总债务越低越好 | — | $126.7M |
| 股东权益账面价值 | $183.9M | $-29.7M |
| 总资产 | $444.4M | $296.3M |
| 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DOUGPRPL
| Q4 25 | $115.5M | $24.3M | ||
| Q3 25 | $143.0M | $32.4M | ||
| Q2 25 | $136.3M | $34.2M | ||
| Q1 25 | $136.8M | $21.6M | ||
| Q4 24 | $145.5M | $29.0M | ||
| Q3 24 | $151.4M | $23.4M | ||
| Q2 24 | $92.9M | $23.4M | ||
| Q1 24 | $91.5M | $34.5M |
总债务DOUGPRPL
| Q4 25 | — | $126.7M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $70.7M | ||
| Q3 24 | — | $50.8M | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益DOUGPRPL
| Q4 25 | $183.9M | $-29.7M | ||
| Q3 25 | $115.1M | $-26.9M | ||
| Q2 25 | $137.6M | $-15.6M | ||
| Q1 25 | $158.2M | $1.3M | ||
| Q4 24 | $162.2M | $20.2M | ||
| Q3 24 | $173.6M | $28.0M | ||
| Q2 24 | $196.9M | $66.4M | ||
| Q1 24 | $195.1M | $65.5M |
总资产DOUGPRPL
| Q4 25 | $444.4M | $296.3M | ||
| Q3 25 | $480.6M | $302.1M | ||
| Q2 25 | $489.0M | $303.8M | ||
| Q1 25 | $493.9M | $293.8M | ||
| Q4 24 | $493.9M | $307.8M | ||
| Q3 24 | $502.7M | $309.3M | ||
| Q2 24 | $463.9M | $362.1M | ||
| Q1 24 | $461.1M | $382.1M |
负债/权益比DOUGPRPL
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 3.50× | ||
| Q3 24 | — | 1.82× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $-14.4M | $-5.8M |
| 自由现金流经营现金流 - 资本支出 | $-14.7M | $-7.8M |
| 自由现金流率自由现金流/营收 | -6.0% | -5.5% |
| 资本支出强度资本支出/营收 | 0.1% | 1.4% |
| 现金转化率经营现金流/净利润 | -0.21× | — |
| 过去12个月自由现金流最近4个季度 | $-17.2M | $-41.9M |
8季度趋势，按日历期对齐
经营现金流DOUGPRPL
| Q4 25 | $-14.4M | $-5.8M | ||
| Q3 25 | $5.5M | $-968.0K | ||
| Q2 25 | $642.0K | $-4.0M | ||
| Q1 25 | $-5.6M | $-23.1M | ||
| Q4 24 | $-9.0M | $6.8M | ||
| Q3 24 | $9.0M | $1.1M | ||
| Q2 24 | $1.3M | $-8.9M | ||
| Q1 24 | $-27.3M | $-16.8M |
自由现金流DOUGPRPL
| Q4 25 | $-14.7M | $-7.8M | ||
| Q3 25 | $4.7M | $-1.8M | ||
| Q2 25 | $-575.0K | $-7.0M | ||
| Q1 25 | $-6.7M | $-25.3M | ||
| Q4 24 | $-10.2M | $5.7M | ||
| Q3 24 | $7.7M | $101.0K | ||
| Q2 24 | $432.0K | $-11.0M | ||
| Q1 24 | $-29.4M | $-19.9M |
自由现金流率DOUGPRPL
| Q4 25 | -6.0% | -5.5% | ||
| Q3 25 | 1.8% | -1.5% | ||
| Q2 25 | -0.2% | -6.6% | ||
| Q1 25 | -2.6% | -24.3% | ||
| Q4 24 | -4.2% | 4.4% | ||
| Q3 24 | 2.9% | 0.1% | ||
| Q2 24 | 0.2% | -9.2% | ||
| Q1 24 | -14.7% | -16.5% |
资本支出强度DOUGPRPL
| Q4 25 | 0.1% | 1.4% | ||
| Q3 25 | 0.3% | 0.7% | ||
| Q2 25 | 0.4% | 2.8% | ||
| Q1 25 | 0.4% | 2.2% | ||
| Q4 24 | 0.5% | 0.8% | ||
| Q3 24 | 0.5% | 0.9% | ||
| Q2 24 | 0.3% | 1.7% | ||
| Q1 24 | 1.0% | 2.5% |
现金转化率DOUGPRPL
| Q4 25 | -0.21× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | -330.22× | ||
| 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
DOUG
| Commissions And Other Brokerage Income | $240.3M | 98% |
| Property Management Income | $2.8M | 1% |
| Property Management | $2.2M | 1% |
PRPL
| Cost Of Revenues | $81.7M | 58% |
| Other | $59.0M | 42% |
