vs
Excelerate Energy, Inc.（EE）与Revolve Group, Inc.（RVLV）财务数据对比。点击上方公司名可切换其他公司
Revolve Group, Inc.的季度营收约是Excelerate Energy, Inc.的1.0倍（$324.4M vs $317.6M），Excelerate Energy, Inc.同比增速更快（15.7% vs 10.4%），过去两年Excelerate Energy, Inc.的营收复合增速更高（26.0% vs 9.5%）
Excelerate Energy是全球领先的灵活液化天然气（LNG）解决方案供应商，主营浮式储存再气化装置运营、LNG配送服务及一体化LNG基础设施项目，服务覆盖欧洲、亚洲、拉美、中东等地区，助力各地能源体系向低碳转型。
Revolve Theatre Company是总部位于英国泰晤士河畔亨利的剧团，专注于创作演出政治题材和莎士比亚系列戏剧作品，由奥利弗·登奇、乔·莫里斯与汤姆·史密斯共同创立运营。
EE vs RVLV — 直观对比
营收规模更大
RVLV
是对方的1.0倍
$317.6M
营收增速更快
EE
高出5.2%
10.4%
两年增速更快
EE
近两年复合增速
9.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $317.6M | $324.4M |
| 净利润 | — | $18.6M |
| 毛利率 | — | 53.3% |
| 营业利润率 | 22.2% | 6.3% |
| 净利率 | — | 5.7% |
| 营收同比 | 15.7% | 10.4% |
| 净利润同比 | — | 50.4% |
| 每股收益（稀释后） | $0.24 | $0.27 |
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EERVLV
| Q4 25 | $317.6M | $324.4M | ||
| Q3 25 | $391.0M | $295.6M | ||
| Q2 25 | $204.6M | $309.0M | ||
| Q1 25 | $315.1M | $296.7M | ||
| Q4 24 | $274.6M | $293.7M | ||
| Q3 24 | $193.4M | $283.1M | ||
| Q2 24 | $183.3M | $282.5M | ||
| Q1 24 | $200.1M | $270.6M |
净利润EERVLV
| Q4 25 | — | $18.6M | ||
| Q3 25 | — | $21.2M | ||
| Q2 25 | — | $10.2M | ||
| Q1 25 | — | $11.8M | ||
| Q4 24 | — | $12.3M | ||
| Q3 24 | — | $11.0M | ||
| Q2 24 | — | $15.4M | ||
| Q1 24 | — | $10.9M |
毛利率EERVLV
| Q4 25 | — | 53.3% | ||
| Q3 25 | — | 54.6% | ||
| Q2 25 | — | 54.1% | ||
| Q1 25 | — | 52.0% | ||
| Q4 24 | — | 52.5% | ||
| Q3 24 | — | 51.2% | ||
| Q2 24 | — | 54.0% | ||
| Q1 24 | — | 52.3% |
营业利润率EERVLV
| Q4 25 | 22.2% | 6.3% | ||
| Q3 25 | 22.3% | 7.1% | ||
| Q2 25 | 21.2% | 5.8% | ||
| Q1 25 | 20.9% | 5.0% | ||
| Q4 24 | 21.9% | 3.9% | ||
| Q3 24 | 30.9% | 5.0% | ||
| Q2 24 | 27.2% | 5.8% | ||
| Q1 24 | 22.6% | 3.4% |
净利率EERVLV
| Q4 25 | — | 5.7% | ||
| Q3 25 | — | 7.2% | ||
| Q2 25 | — | 3.3% | ||
| Q1 25 | — | 4.0% | ||
| Q4 24 | — | 4.2% | ||
| Q3 24 | — | 3.9% | ||
| Q2 24 | — | 5.4% | ||
| Q1 24 | — | 4.0% |
每股收益（稀释后）EERVLV
| Q4 25 | $0.24 | $0.27 | ||
| Q3 25 | $0.43 | $0.29 | ||
| Q2 25 | $0.15 | $0.14 | ||
| Q1 25 | $0.46 | $0.16 | ||
| Q4 24 | $0.42 | $0.18 | ||
| Q3 24 | $0.35 | $0.15 | ||
| Q2 24 | $0.26 | $0.21 | ||
| Q1 24 | $0.24 | $0.15 |
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 | $538.2M | $292.3M |
| 总债务越低越好 | $936.3M | — |
| 股东权益账面价值 | $2.2B | $512.5M |
| 总资产 | $4.1B | $765.0M |
| 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EERVLV
| Q4 25 | $538.2M | $292.3M | ||
| Q3 25 | $462.6M | $315.4M | ||
| Q2 25 | $426.0M | $310.7M | ||
| Q1 25 | $619.5M | $300.8M | ||
| Q4 24 | $537.5M | $256.6M | ||
| Q3 24 | $608.4M | $252.8M | ||
| Q2 24 | $609.1M | $244.7M | ||
| Q1 24 | $578.9M | $273.4M |
总债务EERVLV
| Q4 25 | $936.3M | — | ||
| Q3 25 | $942.0M | — | ||
| Q2 25 | $946.2M | — | ||
| Q1 25 | $322.6M | — | ||
| Q4 24 | $333.6M | — | ||
| Q3 24 | $345.7M | — | ||
| Q2 24 | $356.4M | — | ||
| Q1 24 | $366.9M | — |
股东权益EERVLV
| Q4 25 | $2.2B | $512.5M | ||
| Q3 25 | $2.2B | $490.2M | ||
| Q2 25 | $2.1B | $468.6M | ||
| Q1 25 | $1.9B | $453.4M | ||
| Q4 24 | $1.9B | $437.8M | ||
| Q3 24 | $1.9B | $420.8M | ||
| Q2 24 | $1.8B | $405.8M | ||
| Q1 24 | $1.8B | $389.9M |
总资产EERVLV
| Q4 25 | $4.1B | $765.0M | ||
| Q3 25 | $4.1B | $751.3M | ||
| Q2 25 | $4.0B | $722.9M | ||
| Q1 25 | $2.9B | $713.9M | ||
| Q4 24 | $2.9B | $665.5M | ||
| Q3 24 | $2.9B | $670.9M | ||
| Q2 24 | $2.9B | $657.8M | ||
| Q1 24 | $2.9B | $650.0M |
负债/权益比EERVLV
| Q4 25 | 0.42× | — | ||
| Q3 25 | 0.43× | — | ||
| Q2 25 | 0.44× | — | ||
| Q1 25 | 0.17× | — | ||
| Q4 24 | 0.18× | — | ||
| Q3 24 | 0.18× | — | ||
| Q2 24 | 0.19× | — | ||
| Q1 24 | 0.20× | — |
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 | $104.4M | $-10.2M |
| 自由现金流经营现金流 - 资本支出 | — | $-13.3M |
| 自由现金流率自由现金流/营收 | — | -4.1% |
| 资本支出强度资本支出/营收 | — | 1.0% |
| 现金转化率经营现金流/净利润 | — | -0.55× |
| 过去12个月自由现金流最近4个季度 | — | $48.0M |
8季度趋势，按日历期对齐
经营现金流EERVLV
| Q4 25 | $104.4M | $-10.2M | ||
| Q3 25 | $114.9M | $11.8M | ||
| Q2 25 | $87.1M | $12.6M | ||
| Q1 25 | $154.8M | $45.1M | ||
| Q4 24 | $49.6M | $3.9M | ||
| Q3 24 | $39.8M | $9.1M | ||
| Q2 24 | $90.4M | $-24.7M | ||
| Q1 24 | $64.7M | $38.4M |
自由现金流EERVLV
| Q4 25 | — | $-13.3M | ||
| Q3 25 | — | $7.5M | ||
| Q2 25 | — | $10.4M | ||
| Q1 25 | — | $43.4M | ||
| Q4 24 | — | $2.1M | ||
| Q3 24 | — | $8.0M | ||
| Q2 24 | — | $-25.7M | ||
| Q1 24 | — | $36.7M |
自由现金流率EERVLV
| Q4 25 | — | -4.1% | ||
| Q3 25 | — | 2.5% | ||
| Q2 25 | — | 3.4% | ||
| Q1 25 | — | 14.6% | ||
| Q4 24 | — | 0.7% | ||
| Q3 24 | — | 2.8% | ||
| Q2 24 | — | -9.1% | ||
| Q1 24 | — | 13.5% |
资本支出强度EERVLV
| Q4 25 | — | 1.0% | ||
| Q3 25 | — | 1.5% | ||
| Q2 25 | — | 0.7% | ||
| Q1 25 | — | 0.6% | ||
| Q4 24 | — | 0.6% | ||
| Q3 24 | — | 0.4% | ||
| Q2 24 | — | 0.4% | ||
| Q1 24 | — | 0.6% |
现金转化率EERVLV
| Q4 25 | — | -0.55× | ||
| Q3 25 | — | 0.56× | ||
| Q2 25 | — | 1.24× | ||
| Q1 25 | — | 3.82× | ||
| Q4 24 | — | 0.32× | ||
| Q3 24 | — | 0.83× | ||
| Q2 24 | — | -1.60× | ||
| Q1 24 | — | 3.53× |
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
EE
| Other | $179.4M | 57% |
| Revenue From Leases | $138.1M | 43% |
RVLV
| Fashion Apparel | $155.1M | 48% |
| Dresses | $76.4M | 24% |
| Handbags Shoes And Accessories | $67.6M | 21% |
| Beauty | $20.3M | 6% |
| Manufactured Product Other | $5.0M | 2% |
| Breakage On Store Credit And Gift Cards | $900.0K | 0% |
