vs
DYNEX CAPITAL INC（DX）与Prairie Operating Co.（PROP）财务数据对比。点击上方公司名可切换其他公司
Prairie Operating Co.的季度营收约是DYNEX CAPITAL INC的1.8倍（$77.7M vs $43.5M），过去两年Prairie Operating Co.的营收复合增速更高（9784.4% vs 75.8%）
Dynex Capital Inc是一家总部位于美国的上市房地产投资信托公司，专注于投资和管理抵押贷款支持证券、住宅及商业抵押贷款等各类抵押相关资产组合，通过稳健运营为股东创造稳定分红和长期资本增值。
草原农场乳业是一家成立于伊利诺伊州卡林维尔的乳业合作社，现总部设于该州爱德华兹维尔。企业向奶源生产者收奶，将其加工为奶酪、黄油、冰淇淋、酸奶油、农家干酪、蘸酱、酸奶、液态奶等多种乳制品，同时也生产销售果汁、风味饮品与预制冰茶。
DX vs PROP — 直观对比
营收规模更大
PROP
是对方的1.8倍
$43.5M
两年增速更快
PROP
近两年复合增速
75.8%
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $43.5M | $77.7M |
| 净利润 | — | $1.3M |
| 毛利率 | — | — |
| 营业利润率 | — | 34.8% |
| 净利率 | — | 1.7% |
| 营收同比 | 531.3% | — |
| 净利润同比 | — | 111.3% |
| 每股收益（稀释后） | $1.59 | $-0.44 |
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DXPROP
| Q4 25 | $43.5M | — | ||
| Q3 25 | $30.6M | $77.7M | ||
| Q2 25 | $23.1M | $68.1M | ||
| Q1 25 | $17.1M | $13.6M | ||
| Q3 24 | — | $0 | ||
| Q1 24 | $-3.2M | — | ||
| Q3 23 | — | $458.0K | ||
| Q2 23 | — | $179.3K |
净利润DXPROP
| Q4 25 | — | — | ||
| Q3 25 | $150.4M | $1.3M | ||
| Q2 25 | $-13.6M | $35.7M | ||
| Q1 25 | $-3.1M | $-2.6M | ||
| Q3 24 | — | $-11.4M | ||
| Q1 24 | $40.1M | — | ||
| Q3 23 | — | $-34.4M | ||
| Q2 23 | — | $-21.1M |
营业利润率DXPROP
| Q4 25 | — | — | ||
| Q3 25 | — | 34.8% | ||
| Q2 25 | — | 27.8% | ||
| Q1 25 | — | 12.9% | ||
| Q3 24 | — | — | ||
| Q1 24 | — | — | ||
| Q3 23 | — | -1379.0% | ||
| Q2 23 | — | -1593.5% |
净利率DXPROP
| Q4 25 | — | — | ||
| Q3 25 | 491.3% | 1.7% | ||
| Q2 25 | -58.8% | 52.4% | ||
| Q1 25 | -18.0% | -19.3% | ||
| Q3 24 | — | — | ||
| Q1 24 | -1256.8% | — | ||
| Q3 23 | — | -7515.2% | ||
| Q2 23 | — | -11792.9% |
每股收益（稀释后）DXPROP
| Q4 25 | $1.59 | — | ||
| Q3 25 | $1.08 | $-0.44 | ||
| Q2 25 | $-0.14 | $0.18 | ||
| Q1 25 | $-0.06 | $-3.49 | ||
| Q3 24 | — | $-0.68 | ||
| Q1 24 | $0.64 | — | ||
| Q3 23 | — | $-5.24 | ||
| Q2 23 | — | $-5.39 |
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 | $531.0M | $10.6M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $2.5B | $101.8M |
| 总资产 | $17.3B | $939.8M |
| 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DXPROP
| Q4 25 | $531.0M | — | ||
| Q3 25 | $491.0M | $10.6M | ||
| Q2 25 | $387.5M | $10.7M | ||
| Q1 25 | $327.4M | $15.0M | ||
| Q3 24 | — | $40.1M | ||
| Q1 24 | $295.7M | — | ||
| Q3 23 | — | $7.2M | ||
| Q2 23 | — | $8.6M |
总债务DXPROP
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | $387.0M | ||
| Q1 25 | — | $377.0M | ||
| Q3 24 | — | — | ||
| Q1 24 | — | — | ||
| Q3 23 | — | — | ||
| Q2 23 | — | $2.1M |
股东权益DXPROP
| Q4 25 | $2.5B | — | ||
| Q3 25 | $2.0B | $101.8M | ||
| Q2 25 | $1.6B | $94.2M | ||
| Q1 25 | $1.4B | $34.0M | ||
| Q3 24 | — | $61.3M | ||
| Q1 24 | $958.5M | — | ||
| Q3 23 | — | $-64.0M | ||
| Q2 23 | — | $8.0M |
总资产DXPROP
| Q4 25 | $17.3B | — | ||
| Q3 25 | $14.2B | $939.8M | ||
| Q2 25 | $11.3B | $858.5M | ||
| Q1 25 | $9.0B | $775.4M | ||
| Q3 24 | — | $107.2M | ||
| Q1 24 | $6.3B | — | ||
| Q3 23 | — | $40.1M | ||
| Q2 23 | — | $16.5M |
负债/权益比DXPROP
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 4.11× | ||
| Q1 25 | — | 11.07× | ||
| Q3 24 | — | — | ||
| Q1 24 | — | — | ||
| Q3 23 | — | — | ||
| Q2 23 | — | 0.27× |
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 | $120.8M | $57.7M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | — | 44.80× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流DXPROP
| Q4 25 | $120.8M | — | ||
| Q3 25 | $68.3M | $57.7M | ||
| Q2 25 | $31.9M | $-7.2M | ||
| Q1 25 | $6.4M | $16.9M | ||
| Q3 24 | — | $2.8M | ||
| Q1 24 | $-17.1M | — | ||
| Q3 23 | — | $-2.9M | ||
| Q2 23 | — | $-5.1M |
资本支出强度DXPROP
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q3 24 | — | — | ||
| Q1 24 | — | — | ||
| Q3 23 | — | 0.0% | ||
| Q2 23 | — | — |
现金转化率DXPROP
| Q4 25 | — | — | ||
| Q3 25 | 0.45× | 44.80× | ||
| Q2 25 | — | -0.20× | ||
| Q1 25 | — | — | ||
| Q3 24 | — | — | ||
| Q1 24 | -0.43× | — | ||
| Q3 23 | — | — | ||
| Q2 23 | — | — |
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
DX
暂无分部数据
PROP
| Crude Oil Sales | $64.9M | 84% |
| Natural Gas Sales | $7.6M | 10% |
| Natural Gas Liquids Reserves | $5.2M | 7% |
