vs
GRAFTECH INTERNATIONAL LTD（EAF）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
GRAFTECH INTERNATIONAL LTD的季度营收约是RE/MAX Holdings, Inc.的1.8倍（$125.1M vs $71.1M），RE/MAX Holdings, Inc.净利率更高（2.0% vs -34.6%，领先36.6%），GRAFTECH INTERNATIONAL LTD同比增速更快（11.9% vs -1.8%），RE/MAX Holdings, Inc.自由现金流更多（$33.5M vs $-27.1M），过去两年GRAFTECH INTERNATIONAL LTD的营收复合增速更高（-4.6% vs -4.7%）
格瑞泰克国际有限公司是石墨电极与石油焦生产商，其产品是电弧炉炼钢及其他金属生产的核心原材料。公司总部位于俄亥俄州布鲁克林海茨，在法国加来、西班牙潘普洛纳、墨西哥蒙特雷以及美国宾夕法尼亚州圣玛丽斯均设有生产基地。
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。
EAF vs RMAX — 直观对比
营收规模更大
EAF
是对方的1.8倍
$71.1M
营收增速更快
EAF
高出13.7%
-1.8%
净利率更高
RMAX
高出36.6%
-34.6%
自由现金流更多
RMAX
多$60.6M
$-27.1M
两年增速更快
EAF
近两年复合增速
-4.7%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $125.1M | $71.1M |
| 净利润 | $-43.3M | $1.4M |
| 毛利率 | -7.8% | — |
| 营业利润率 | — | 13.1% |
| 净利率 | -34.6% | 2.0% |
| 营收同比 | 11.9% | -1.8% |
| 净利润同比 | -10.0% | -75.2% |
| 每股收益（稀释后） | — | — |
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EAFRMAX
| Q1 26 | $125.1M | — | ||
| Q4 25 | $116.5M | $71.1M | ||
| Q3 25 | $144.0M | $73.2M | ||
| Q2 25 | $131.8M | $72.8M | ||
| Q1 25 | $111.8M | $74.5M | ||
| Q4 24 | $134.2M | $72.5M | ||
| Q3 24 | $130.7M | $78.5M | ||
| Q2 24 | $137.3M | $78.5M |
净利润EAFRMAX
| Q1 26 | $-43.3M | — | ||
| Q4 25 | $-65.1M | $1.4M | ||
| Q3 25 | $-28.5M | $4.0M | ||
| Q2 25 | $-86.9M | $4.7M | ||
| Q1 25 | $-39.4M | $-2.0M | ||
| Q4 24 | $-49.5M | $5.8M | ||
| Q3 24 | $-36.1M | $966.0K | ||
| Q2 24 | $-14.8M | $3.7M |
毛利率EAFRMAX
| Q1 26 | -7.8% | — | ||
| Q4 25 | -20.9% | — | ||
| Q3 25 | 7.2% | — | ||
| Q2 25 | 0.0% | — | ||
| Q1 25 | -1.5% | — | ||
| Q4 24 | -7.8% | — | ||
| Q3 24 | -9.2% | — | ||
| Q2 24 | 2.9% | — |
营业利润率EAFRMAX
| Q1 26 | — | — | ||
| Q4 25 | -33.6% | 13.1% | ||
| Q3 25 | -3.6% | 25.0% | ||
| Q2 25 | -11.0% | 19.3% | ||
| Q1 25 | -16.3% | 7.2% | ||
| Q4 24 | -18.6% | 5.9% | ||
| Q3 24 | -20.1% | 19.4% | ||
| Q2 24 | -2.0% | 20.6% |
净利率EAFRMAX
| Q1 26 | -34.6% | — | ||
| Q4 25 | -55.9% | 2.0% | ||
| Q3 25 | -19.8% | 5.4% | ||
| Q2 25 | -65.9% | 6.4% | ||
| Q1 25 | -35.2% | -2.6% | ||
| Q4 24 | -36.9% | 8.0% | ||
| Q3 24 | -27.6% | 1.2% | ||
| Q2 24 | -10.7% | 4.7% |
每股收益（稀释后）EAFRMAX
| Q1 26 | — | — | ||
| Q4 25 | $-6.86 | — | ||
| Q3 25 | $-1.10 | — | ||
| Q2 25 | $-0.34 | — | ||
| Q1 25 | $-0.15 | — | ||
| Q4 24 | $-3.51 | — | ||
| Q3 24 | $-1.40 | — | ||
| Q2 24 | $-0.06 | — |
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 | $120.2M | $118.7M |
| 总债务越低越好 | $1.1B | $432.2M |
| 股东权益账面价值 | — | $452.4M |
| 总资产 | $997.2M | $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EAFRMAX
| Q1 26 | $120.2M | — | ||
| Q4 25 | — | $118.7M | ||
| Q3 25 | — | $107.5M | ||
| Q2 25 | — | $94.3M | ||
| Q1 25 | — | $89.1M | ||
| Q4 24 | — | $96.6M | ||
| Q3 24 | — | $83.8M | ||
| Q2 24 | $120.7M | $66.1M |
总债务EAFRMAX
| Q1 26 | $1.1B | — | ||
| Q4 25 | $1.1B | $432.2M | ||
| Q3 25 | $1.1B | $433.3M | ||
| Q2 25 | $1.1B | $434.4M | ||
| Q1 25 | $1.1B | $435.3M | ||
| Q4 24 | $1.1B | $436.2M | ||
| Q3 24 | $929.5M | $437.2M | ||
| Q2 24 | $928.2M | $438.1M |
股东权益EAFRMAX
| Q1 26 | — | — | ||
| Q4 25 | $-259.6M | $452.4M | ||
| Q3 25 | $-194.4M | $448.1M | ||
| Q2 25 | $-168.4M | $442.4M | ||
| Q1 25 | $-105.3M | $433.5M | ||
| Q4 24 | $-78.9M | $429.5M | ||
| Q3 24 | $-9.0M | $423.1M | ||
| Q2 24 | $16.2M | $418.4M |
总资产EAFRMAX
| Q1 26 | $997.2M | — | ||
| Q4 25 | $1.0B | $582.5M | ||
| Q3 25 | $1.1B | $582.2M | ||
| Q2 25 | $1.1B | $574.8M | ||
| Q1 25 | $1.2B | $571.4M | ||
| Q4 24 | $1.2B | $581.6M | ||
| Q3 24 | $1.1B | $578.6M | ||
| Q2 24 | $1.2B | $571.4M |
负债/权益比EAFRMAX
| Q1 26 | — | — | ||
| 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 | 57.16× | 1.05× |
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 | $-14.9M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | $-27.1M | $33.5M |
| 自由现金流率自由现金流/营收 | -21.6% | 47.1% |
| 资本支出强度资本支出/营收 | 9.7% | 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 | $-105.1M | $56.8M |
8季度趋势，按日历期对齐
经营现金流EAFRMAX
| Q1 26 | $-14.9M | — | ||
| Q4 25 | $-20.9M | $40.9M | ||
| Q3 25 | $24.7M | $17.7M | ||
| Q2 25 | $-53.2M | $4.6M | ||
| Q1 25 | $-32.2M | $5.7M | ||
| Q4 24 | $-26.4M | $59.7M | ||
| Q3 24 | $23.7M | $17.6M | ||
| Q2 24 | $-36.9M | $15.9M |
自由现金流EAFRMAX
| Q1 26 | $-27.1M | — | ||
| Q4 25 | $-39.3M | $33.5M | ||
| Q3 25 | $18.4M | $16.4M | ||
| Q2 25 | $-57.1M | $2.9M | ||
| Q1 25 | $-42.5M | $4.0M | ||
| Q4 24 | $-39.2M | $53.0M | ||
| Q3 24 | $19.7M | $16.3M | ||
| Q2 24 | $-43.8M | $14.0M |
自由现金流率EAFRMAX
| Q1 26 | -21.6% | — | ||
| Q4 25 | -33.7% | 47.1% | ||
| Q3 25 | 12.8% | 22.4% | ||
| Q2 25 | -43.3% | 4.0% | ||
| Q1 25 | -38.0% | 5.3% | ||
| Q4 24 | -29.2% | 73.2% | ||
| Q3 24 | 15.1% | 20.8% | ||
| Q2 24 | -31.9% | 17.8% |
资本支出强度EAFRMAX
| Q1 26 | 9.7% | — | ||
| Q4 25 | 15.8% | 10.4% | ||
| Q3 25 | 4.4% | 1.8% | ||
| Q2 25 | 3.0% | 2.2% | ||
| Q1 25 | 9.2% | 2.3% | ||
| Q4 24 | 9.5% | 9.1% | ||
| Q3 24 | 3.1% | 1.7% | ||
| Q2 24 | 5.1% | 2.4% |
现金转化率EAFRMAX
| Q1 26 | — | — | ||
| 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× |
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
EAF
暂无分部数据
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
