vs
Ecovyst Inc.（ECVT）与EZCORP INC（EZPW）财务数据对比。点击上方公司名可切换其他公司
EZCORP INC的季度营收约是Ecovyst Inc.的1.9倍（$382.0M vs $199.4M），Ecovyst Inc.同比增速更快（34.0% vs 19.3%），EZCORP INC自由现金流更多（$31.7M vs $22.9M），过去两年Ecovyst Inc.的营收复合增速更高（18.7% vs 15.6%）
Ecovyst Inc.是一家全球可持续特种材料供应商，主营高性能催化剂与功能性添加剂的研发、生产，产品服务覆盖工业制造、消费品、环保等核心领域，助力全球客户提升运营效率、降低碳排放。
EZCORP是总部位于美国得克萨斯州奥斯汀的典当行运营商，业务覆盖美国及拉丁美洲地区，是美国第二大典当行运营商，仅次于Cash America International，目前在纳斯达克挂牌上市。
ECVT vs EZPW — 直观对比
营收规模更大
EZPW
是对方的1.9倍
$199.4M
营收增速更快
ECVT
高出14.7%
19.3%
自由现金流更多
EZPW
多$8.7M
$22.9M
两年增速更快
ECVT
近两年复合增速
15.6%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $199.4M | $382.0M |
| 净利润 | — | $44.3M |
| 毛利率 | 23.4% | 58.4% |
| 营业利润率 | 10.9% | 15.9% |
| 净利率 | — | 11.6% |
| 营收同比 | 34.0% | 19.3% |
| 净利润同比 | — | 42.8% |
| 每股收益（稀释后） | $0.06 | $0.55 |
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ECVTEZPW
| Q4 25 | $199.4M | $382.0M | ||
| Q3 25 | $204.9M | $336.8M | ||
| Q2 25 | $176.1M | $311.0M | ||
| Q1 25 | $143.1M | $306.3M | ||
| Q4 24 | $148.9M | $320.2M | ||
| Q3 24 | $153.9M | $294.6M | ||
| Q2 24 | $154.0M | $281.4M | ||
| Q1 24 | $141.6M | $285.6M |
净利润ECVTEZPW
| Q4 25 | — | $44.3M | ||
| Q3 25 | $-79.3M | $26.7M | ||
| Q2 25 | $6.0M | $26.5M | ||
| Q1 25 | $-3.6M | $25.4M | ||
| Q4 24 | — | $31.0M | ||
| Q3 24 | $14.3M | $15.2M | ||
| Q2 24 | $8.3M | $17.9M | ||
| Q1 24 | $1.2M | $21.5M |
毛利率ECVTEZPW
| Q4 25 | 23.4% | 58.4% | ||
| Q3 25 | 25.4% | 59.0% | ||
| Q2 25 | 22.8% | 59.1% | ||
| Q1 25 | 13.3% | 58.3% | ||
| Q4 24 | 28.9% | 57.9% | ||
| Q3 24 | 29.3% | 59.5% | ||
| Q2 24 | 27.3% | 59.2% | ||
| Q1 24 | 23.5% | 58.7% |
营业利润率ECVTEZPW
| Q4 25 | 10.9% | 15.9% | ||
| Q3 25 | 13.8% | 11.0% | ||
| Q2 25 | 9.0% | 11.6% | ||
| Q1 25 | -0.7% | 11.2% | ||
| Q4 24 | 15.1% | 13.1% | ||
| Q3 24 | 17.9% | 8.8% | ||
| Q2 24 | 14.1% | 7.9% | ||
| Q1 24 | 9.5% | 9.6% |
净利率ECVTEZPW
| Q4 25 | — | 11.6% | ||
| Q3 25 | -38.7% | 7.9% | ||
| Q2 25 | 3.4% | 8.5% | ||
| Q1 25 | -2.5% | 8.3% | ||
| Q4 24 | — | 9.7% | ||
| Q3 24 | 9.3% | 5.2% | ||
| Q2 24 | 5.4% | 6.4% | ||
| Q1 24 | 0.9% | 7.5% |
每股收益（稀释后）ECVTEZPW
| Q4 25 | $0.06 | $0.55 | ||
| Q3 25 | $-0.69 | $0.35 | ||
| Q2 25 | $0.05 | $0.34 | ||
| Q1 25 | $-0.03 | $0.33 | ||
| Q4 24 | $-0.26 | $0.40 | ||
| Q3 24 | $0.12 | $0.20 | ||
| Q2 24 | $0.07 | $0.25 | ||
| Q1 24 | $0.01 | $0.29 |
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 | $197.2M | $465.9M |
| 总债务越低越好 | $392.6M | $518.6M |
| 股东权益账面价值 | $603.4M | $1.1B |
| 总资产 | $1.3B | $2.0B |
| 负债/权益比越低杠杆越低 | 0.65× | 0.48× |
8季度趋势，按日历期对齐
现金及短期投资ECVTEZPW
| Q4 25 | $197.2M | $465.9M | ||
| Q3 25 | $82.0M | $469.5M | ||
| Q2 25 | $69.6M | $472.1M | ||
| Q1 25 | $127.5M | $505.2M | ||
| Q4 24 | $131.4M | $174.5M | ||
| Q3 24 | $123.5M | $170.5M | ||
| Q2 24 | $83.3M | $218.0M | ||
| Q1 24 | $103.1M | $229.1M |
总债务ECVTEZPW
| Q4 25 | $392.6M | $518.6M | ||
| Q3 25 | $854.8M | $518.1M | ||
| Q2 25 | $856.6M | $517.6M | ||
| Q1 25 | $859.0M | $620.5M | ||
| Q4 24 | $860.8M | $327.7M | ||
| Q3 24 | $862.7M | $327.3M | ||
| Q2 24 | $862.4M | $361.3M | ||
| Q1 24 | $866.2M | $360.9M |
股东权益ECVTEZPW
| Q4 25 | $603.4M | $1.1B | ||
| Q3 25 | $607.9M | $1.0B | ||
| Q2 25 | $692.4M | $990.1M | ||
| Q1 25 | $698.7M | $851.6M | ||
| Q4 24 | $700.5M | $823.9M | ||
| Q3 24 | $729.4M | $804.6M | ||
| Q2 24 | $717.3M | $801.5M | ||
| Q1 24 | $711.4M | $800.4M |
总资产ECVTEZPW
| Q4 25 | $1.3B | $2.0B | ||
| Q3 25 | $1.7B | $2.0B | ||
| Q2 25 | $1.8B | $1.9B | ||
| Q1 25 | $1.8B | $1.8B | ||
| Q4 24 | $1.8B | $1.5B | ||
| Q3 24 | $1.8B | $1.5B | ||
| Q2 24 | $1.8B | $1.5B | ||
| Q1 24 | $1.8B | $1.5B |
负债/权益比ECVTEZPW
| Q4 25 | 0.65× | 0.48× | ||
| Q3 25 | 1.41× | 0.51× | ||
| Q2 25 | 1.24× | 0.52× | ||
| Q1 25 | 1.23× | 0.73× | ||
| Q4 24 | 1.23× | 0.40× | ||
| Q3 24 | 1.18× | 0.41× | ||
| Q2 24 | 1.20× | 0.45× | ||
| Q1 24 | 1.22× | 0.45× |
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 | $41.8M | $39.1M |
| 自由现金流经营现金流 - 资本支出 | $22.9M | $31.7M |
| 自由现金流率自由现金流/营收 | 11.5% | 8.3% |
| 资本支出强度资本支出/营收 | 9.4% | 2.0% |
| 现金转化率经营现金流/净利润 | — | 0.88× |
| 过去12个月自由现金流最近4个季度 | $69.9M | $121.7M |
8季度趋势，按日历期对齐
经营现金流ECVTEZPW
| Q4 25 | $41.8M | $39.1M | ||
| Q3 25 | $55.3M | $51.3M | ||
| Q2 25 | $33.0M | $34.8M | ||
| Q1 25 | $10.3M | $36.9M | ||
| Q4 24 | $43.5M | $26.0M | ||
| Q3 24 | $59.9M | $43.3M | ||
| Q2 24 | $10.0M | $33.7M | ||
| Q1 24 | $36.5M | $15.1M |
自由现金流ECVTEZPW
| Q4 25 | $22.9M | $31.7M | ||
| Q3 25 | $53.2M | $35.7M | ||
| Q2 25 | $7.8M | $25.7M | ||
| Q1 25 | $-14.0M | $28.6M | ||
| Q4 24 | $30.9M | $20.4M | ||
| Q3 24 | $53.6M | $24.4M | ||
| Q2 24 | $-9.3M | $30.5M | ||
| Q1 24 | $19.1M | $8.6M |
自由现金流率ECVTEZPW
| Q4 25 | 11.5% | 8.3% | ||
| Q3 25 | 26.0% | 10.6% | ||
| Q2 25 | 4.4% | 8.3% | ||
| Q1 25 | -9.8% | 9.3% | ||
| Q4 24 | 20.7% | 6.4% | ||
| Q3 24 | 34.9% | 8.3% | ||
| Q2 24 | -6.1% | 10.8% | ||
| Q1 24 | 13.5% | 3.0% |
资本支出强度ECVTEZPW
| Q4 25 | 9.4% | 2.0% | ||
| Q3 25 | 1.0% | 4.6% | ||
| Q2 25 | 14.4% | 2.9% | ||
| Q1 25 | 16.9% | 2.7% | ||
| Q4 24 | 8.5% | 1.8% | ||
| Q3 24 | 4.1% | 6.4% | ||
| Q2 24 | 12.5% | 1.1% | ||
| Q1 24 | 12.3% | 2.3% |
现金转化率ECVTEZPW
| Q4 25 | — | 0.88× | ||
| Q3 25 | — | 1.92× | ||
| Q2 25 | 5.52× | 1.31× | ||
| Q1 25 | — | 1.45× | ||
| Q4 24 | — | 0.84× | ||
| Q3 24 | 4.21× | 2.85× | ||
| Q2 24 | 1.20× | 1.88× | ||
| Q1 24 | 29.90× | 0.70× |
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
ECVT
| Industrial Mining Automotive | $101.3M | 51% |
| Regeneration And Treatment Services | $90.0M | 45% |
| Other | $8.1M | 4% |
EZPW
| Merchandise | $210.1M | 55% |
| Pawn Service | $131.9M | 35% |
| Jewelry Scrap | $39.9M | 10% |
