vs
e.l.f. Beauty, Inc.（ELF）与EXPRO GROUP HOLDINGS N.V.（XPRO）财务数据对比。点击上方公司名可切换其他公司
e.l.f. Beauty, Inc.的季度营收约是EXPRO GROUP HOLDINGS N.V.的1.3倍（$489.5M vs $367.6M），e.l.f. Beauty, Inc.同比增速更快（37.8% vs -6.0%），e.l.f. Beauty, Inc.自由现金流更多（$52.8M vs $23.2M）
e.l.f. Beauty是美国知名彩妆品牌，2004年创立，总部位于加利福尼亚州奥克兰。品牌产品线丰富，涵盖沐浴护肤产品、矿物彩妆、专业美妆工具、眼线笔、口红、腮红、睫毛膏等多个品类，产品销往全球18个国家，入驻Target、沃尔玛等主流零售渠道，过半营收来自品牌官网。
Expro是一家能源服务提供商，总部位于美国得克萨斯州休斯敦，主要为油气等能源领域的客户提供相关技术服务与解决方案，业务覆盖全球多个主要能源产区，助力行业实现高效、安全的开发运营。
ELF vs XPRO — 直观对比
营收规模更大
ELF
是对方的1.3倍
$367.6M
营收增速更快
ELF
高出43.7%
-6.0%
自由现金流更多
ELF
多$29.6M
$23.2M
损益表 — Q3 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $489.5M | $367.6M |
| 净利润 | $39.4M | — |
| 毛利率 | 71.0% | 6.7% |
| 营业利润率 | 13.8% | 0.0% |
| 净利率 | 8.0% | — |
| 营收同比 | 37.8% | -6.0% |
| 净利润同比 | 128.1% | — |
| 每股收益（稀释后） | $0.65 | $0.05 |
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ELFXPRO
| Q1 26 | — | $367.6M | ||
| Q4 25 | $489.5M | $382.1M | ||
| Q3 25 | $343.9M | $411.4M | ||
| Q2 25 | $353.7M | $422.7M | ||
| Q1 25 | — | $390.9M | ||
| Q4 24 | — | $436.8M | ||
| Q3 24 | — | $422.8M | ||
| Q2 24 | — | $469.6M |
净利润ELFXPRO
| Q1 26 | — | — | ||
| Q4 25 | $39.4M | $5.8M | ||
| Q3 25 | $3.0M | $14.0M | ||
| Q2 25 | $33.3M | $18.0M | ||
| Q1 25 | — | $13.9M | ||
| Q4 24 | — | $23.0M | ||
| Q3 24 | — | $16.3M | ||
| Q2 24 | — | $15.3M |
毛利率ELFXPRO
| Q1 26 | — | 6.7% | ||
| Q4 25 | 71.0% | — | ||
| Q3 25 | 69.4% | — | ||
| Q2 25 | 69.1% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
营业利润率ELFXPRO
| Q1 26 | — | 0.0% | ||
| Q4 25 | 13.8% | 3.1% | ||
| Q3 25 | 2.2% | 6.4% | ||
| Q2 25 | 13.8% | 7.7% | ||
| Q1 25 | — | 2.6% | ||
| Q4 24 | — | 7.3% | ||
| Q3 24 | — | 6.2% | ||
| Q2 24 | — | 5.9% |
净利率ELFXPRO
| Q1 26 | — | — | ||
| Q4 25 | 8.0% | 1.5% | ||
| Q3 25 | 0.9% | 3.4% | ||
| Q2 25 | 9.4% | 4.3% | ||
| Q1 25 | — | 3.6% | ||
| Q4 24 | — | 5.3% | ||
| Q3 24 | — | 3.8% | ||
| Q2 24 | — | 3.3% |
每股收益（稀释后）ELFXPRO
| Q1 26 | — | $0.05 | ||
| Q4 25 | $0.65 | $0.05 | ||
| Q3 25 | $0.05 | $0.12 | ||
| Q2 25 | $0.58 | $0.16 | ||
| Q1 25 | — | $0.12 | ||
| Q4 24 | — | $0.20 | ||
| Q3 24 | — | $0.14 | ||
| Q2 24 | — | $0.13 |
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 | $196.8M | $170.7M |
| 总债务越低越好 | $816.7M | $79.1M |
| 股东权益账面价值 | $1.2B | $1.5B |
| 总资产 | $2.3B | $2.2B |
| 负债/权益比越低杠杆越低 | 0.70× | 0.05× |
8季度趋势，按日历期对齐
现金及短期投资ELFXPRO
| Q1 26 | — | $170.7M | ||
| Q4 25 | $196.8M | $196.1M | ||
| Q3 25 | $194.4M | $197.9M | ||
| Q2 25 | $170.0M | $206.8M | ||
| Q1 25 | — | $179.3M | ||
| Q4 24 | — | $183.0M | ||
| Q3 24 | — | $165.7M | ||
| Q2 24 | — | $133.5M |
总债务ELFXPRO
| Q1 26 | — | $79.1M | ||
| Q4 25 | $816.7M | $79.1M | ||
| Q3 25 | $831.6M | $99.1M | ||
| Q2 25 | $256.7M | $121.1M | ||
| Q1 25 | — | $121.1M | ||
| Q4 24 | — | $121.1M | ||
| Q3 24 | — | $121.1M | ||
| Q2 24 | — | $121.1M |
股东权益ELFXPRO
| Q1 26 | — | $1.5B | ||
| Q4 25 | $1.2B | $1.5B | ||
| Q3 25 | $1.1B | $1.5B | ||
| Q2 25 | $804.9M | $1.5B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.5B | ||
| Q3 24 | — | $1.5B | ||
| Q2 24 | — | $1.5B |
总资产ELFXPRO
| Q1 26 | — | $2.2B | ||
| Q4 25 | $2.3B | $2.3B | ||
| Q3 25 | $2.3B | $2.3B | ||
| Q2 25 | $1.3B | $2.3B | ||
| Q1 25 | — | $2.3B | ||
| Q4 24 | — | $2.3B | ||
| Q3 24 | — | $2.3B | ||
| Q2 24 | — | $2.3B |
负债/权益比ELFXPRO
| Q1 26 | — | 0.05× | ||
| Q4 25 | 0.70× | 0.05× | ||
| Q3 25 | 0.73× | 0.07× | ||
| Q2 25 | 0.32× | 0.08× | ||
| Q1 25 | — | 0.08× | ||
| Q4 24 | — | 0.08× | ||
| Q3 24 | — | 0.08× | ||
| Q2 24 | — | 0.08× |
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 | $59.4M | $25.3M |
| 自由现金流经营现金流 - 资本支出 | $52.8M | $23.2M |
| 自由现金流率自由现金流/营收 | 10.8% | 6.3% |
| 资本支出强度资本支出/营收 | 1.4% | 1.2% |
| 现金转化率经营现金流/净利润 | 1.51× | — |
| 过去12个月自由现金流最近4个季度 | — | $112.6M |
8季度趋势，按日历期对齐
经营现金流ELFXPRO
| Q1 26 | — | $25.3M | ||
| Q4 25 | $59.4M | $57.1M | ||
| Q3 25 | $23.4M | $63.2M | ||
| Q2 25 | $27.2M | $48.4M | ||
| Q1 25 | — | $41.5M | ||
| Q4 24 | — | $97.4M | ||
| Q3 24 | — | $55.3M | ||
| Q2 24 | — | $-13.2M |
自由现金流ELFXPRO
| Q1 26 | — | $23.2M | ||
| Q4 25 | $52.8M | $23.2M | ||
| Q3 25 | $16.6M | $39.0M | ||
| Q2 25 | $20.1M | $27.2M | ||
| Q1 25 | — | $8.4M | ||
| Q4 24 | — | $53.0M | ||
| Q3 24 | — | $23.3M | ||
| Q2 24 | — | $-49.5M |
自由现金流率ELFXPRO
| Q1 26 | — | 6.3% | ||
| Q4 25 | 10.8% | 6.1% | ||
| Q3 25 | 4.8% | 9.5% | ||
| Q2 25 | 5.7% | 6.4% | ||
| Q1 25 | — | 2.1% | ||
| Q4 24 | — | 12.1% | ||
| Q3 24 | — | 5.5% | ||
| Q2 24 | — | -10.5% |
资本支出强度ELFXPRO
| Q1 26 | — | 1.2% | ||
| Q4 25 | 1.4% | 8.9% | ||
| Q3 25 | 2.0% | 5.9% | ||
| Q2 25 | 2.0% | 5.0% | ||
| Q1 25 | — | 8.5% | ||
| Q4 24 | — | 10.2% | ||
| Q3 24 | — | 7.6% | ||
| Q2 24 | — | 7.7% |
现金转化率ELFXPRO
| Q1 26 | — | — | ||
| Q4 25 | 1.51× | 9.89× | ||
| Q3 25 | 7.82× | 4.52× | ||
| Q2 25 | 0.82× | 2.69× | ||
| Q1 25 | — | 2.98× | ||
| Q4 24 | — | 4.23× | ||
| Q3 24 | — | 3.40× | ||
| Q2 24 | — | -0.86× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
