vs
ExlService Holdings, Inc.（EXLS）与PROCORE TECHNOLOGIES, INC.（PCOR）财务数据对比。点击上方公司名可切换其他公司
ExlService Holdings, Inc.的季度营收约是PROCORE TECHNOLOGIES, INC.的1.6倍（$542.6M vs $349.1M），ExlService Holdings, Inc.净利率更高（11.1% vs -10.8%，领先21.9%），PROCORE TECHNOLOGIES, INC.同比增速更快（15.6% vs 12.7%），PROCORE TECHNOLOGIES, INC.自由现金流更多（$109.2M vs $106.5M），过去两年PROCORE TECHNOLOGIES, INC.的营收复合增速更高（13.8% vs 11.5%）
ExlService Holdings Inc.是全球知名的分析与数字解决方案服务商，服务覆盖保险、医疗健康、银行金融服务、媒体、零售等多个行业，总部位于纽约，在美国、欧洲、亚洲、拉美、澳大利亚、南非等地拥有超过5.4万名专业从业人员。
Procore Technologies是2002年成立的美国建筑管理软件即服务（SaaS）企业，总部位于加利福尼亚州卡平特里亚。公司打造的全球平台可连接建筑行业从业者，支持搭建简化工作流，统一展现建筑项目信息，覆盖任务追踪、项目流程管理、日程排期等核心功能。
EXLS vs PCOR — 直观对比
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $542.6M | $349.1M |
| 净利润 | $60.2M | $-37.6M |
| 毛利率 | 38.6% | 80.1% |
| 营业利润率 | 14.4% | -12.3% |
| 净利率 | 11.1% | -10.8% |
| 营收同比 | 12.7% | 15.6% |
| 净利润同比 | 18.9% | 39.6% |
| 每股收益（稀释后） | $0.38 | $-0.25 |
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
| Q4 25 | $542.6M | $349.1M | ||
| Q3 25 | $529.6M | $338.9M | ||
| Q2 25 | $514.5M | $323.9M | ||
| Q1 25 | $501.0M | $310.6M | ||
| Q4 24 | $481.4M | $302.0M | ||
| Q3 24 | $472.1M | $295.9M | ||
| Q2 24 | $448.4M | $284.3M | ||
| Q1 24 | $436.5M | $269.4M |
| Q4 25 | $60.2M | $-37.6M | ||
| Q3 25 | $58.2M | $-9.1M | ||
| Q2 25 | $66.1M | $-21.1M | ||
| Q1 25 | $66.6M | $-33.0M | ||
| Q4 24 | $50.7M | $-62.3M | ||
| Q3 24 | $53.0M | $-26.4M | ||
| Q2 24 | $45.8M | $-6.3M | ||
| Q1 24 | $48.8M | $-11.0M |
| Q4 25 | 38.6% | 80.1% | ||
| Q3 25 | 38.5% | 79.7% | ||
| Q2 25 | 37.7% | 79.1% | ||
| Q1 25 | 38.6% | 79.1% | ||
| Q4 24 | 38.1% | 81.2% | ||
| Q3 24 | 37.8% | 81.4% | ||
| Q2 24 | 37.1% | 83.1% | ||
| Q1 24 | 37.4% | 83.0% |
| Q4 25 | 14.4% | -12.3% | ||
| Q3 25 | 14.4% | -4.4% | ||
| Q2 25 | 15.8% | -9.3% | ||
| Q1 25 | 15.7% | -11.7% | ||
| Q4 24 | 14.8% | -21.9% | ||
| Q3 24 | 14.7% | -12.3% | ||
| Q2 24 | 13.7% | -5.2% | ||
| Q1 24 | 14.1% | -7.0% |
| Q4 25 | 11.1% | -10.8% | ||
| Q3 25 | 11.0% | -2.7% | ||
| Q2 25 | 12.8% | -6.5% | ||
| Q1 25 | 13.3% | -10.6% | ||
| Q4 24 | 10.5% | -20.6% | ||
| Q3 24 | 11.2% | -8.9% | ||
| Q2 24 | 10.2% | -2.2% | ||
| Q1 24 | 11.2% | -4.1% |
| Q4 25 | $0.38 | $-0.25 | ||
| Q3 25 | $0.36 | $-0.06 | ||
| Q2 25 | $0.40 | $-0.14 | ||
| Q1 25 | $0.40 | $-0.22 | ||
| Q4 24 | $0.31 | $-0.42 | ||
| Q3 24 | $0.33 | $-0.18 | ||
| Q2 24 | $0.28 | $-0.04 | ||
| Q1 24 | $0.29 | $-0.08 |
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 | $328.4M | $768.5M |
| 总债务越低越好 | $298.6M | — |
| 股东权益账面价值 | $912.7M | $1.3B |
| 总资产 | $1.7B | $2.2B |
| 负债/权益比越低杠杆越低 | 0.33× | — |
8季度趋势，按日历期对齐
| Q4 25 | $328.4M | $768.5M | ||
| Q3 25 | $390.1M | $684.0M | ||
| Q2 25 | $353.3M | $620.9M | ||
| Q1 25 | $331.4M | $566.7M | ||
| Q4 24 | $340.6M | $775.4M | ||
| Q3 24 | $325.8M | $756.9M | ||
| Q2 24 | $276.1M | $735.4M | ||
| Q1 24 | $246.2M | $744.6M |
| Q4 25 | $298.6M | — | ||
| Q3 25 | $354.8M | — | ||
| Q2 25 | $260.0M | — | ||
| Q1 25 | $307.3M | — | ||
| Q4 24 | $288.5M | — | ||
| Q3 24 | $344.7M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $912.7M | $1.3B | ||
| Q3 25 | $952.4M | $1.2B | ||
| Q2 25 | $1.1B | $1.2B | ||
| Q1 25 | $1.0B | $1.2B | ||
| Q4 24 | $929.9M | $1.3B | ||
| Q3 24 | $907.6M | $1.3B | ||
| Q2 24 | $852.6M | $1.3B | ||
| Q1 24 | $803.3M | $1.2B |
| Q4 25 | $1.7B | $2.2B | ||
| Q3 25 | $1.7B | $2.1B | ||
| Q2 25 | $1.7B | $2.0B | ||
| Q1 25 | $1.7B | $1.9B | ||
| Q4 24 | $1.6B | $2.1B | ||
| Q3 24 | $1.6B | $2.0B | ||
| Q2 24 | $1.5B | $2.0B | ||
| Q1 24 | $1.4B | $1.9B |
| Q4 25 | 0.33× | — | ||
| Q3 25 | 0.37× | — | ||
| Q2 25 | 0.25× | — | ||
| Q1 25 | 0.30× | — | ||
| Q4 24 | 0.31× | — | ||
| Q3 24 | 0.38× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $117.4M | $114.9M |
| 自由现金流经营现金流 - 资本支出 | $106.5M | $109.2M |
| 自由现金流率自由现金流/营收 | 19.6% | 31.3% |
| 资本支出强度资本支出/营收 | 2.0% | 1.6% |
| 现金转化率经营现金流/净利润 | 1.95× | — |
| 过去12个月自由现金流最近4个季度 | $298.1M | $282.2M |
8季度趋势，按日历期对齐
| Q4 25 | $117.4M | $114.9M | ||
| Q3 25 | $120.7M | $88.5M | ||
| Q2 25 | $109.4M | $30.8M | ||
| Q1 25 | $3.2M | $66.0M | ||
| Q4 24 | $105.3M | $29.1M | ||
| Q3 24 | $110.1M | $39.3M | ||
| Q2 24 | $74.9M | $58.7M | ||
| Q1 24 | $-21.9M | $69.1M |
| Q4 25 | $106.5M | $109.2M | ||
| Q3 25 | $106.4M | $83.1M | ||
| Q2 25 | $95.0M | $27.9M | ||
| Q1 25 | $-9.7M | $62.0M | ||
| Q4 24 | $95.3M | $17.4M | ||
| Q3 24 | $97.3M | $35.7M | ||
| Q2 24 | $62.8M | $56.8M | ||
| Q1 24 | $-33.1M | $67.1M |
| Q4 25 | 19.6% | 31.3% | ||
| Q3 25 | 20.1% | 24.5% | ||
| Q2 25 | 18.5% | 8.6% | ||
| Q1 25 | -1.9% | 20.0% | ||
| Q4 24 | 19.8% | 5.8% | ||
| Q3 24 | 20.6% | 12.1% | ||
| Q2 24 | 14.0% | 20.0% | ||
| Q1 24 | -7.6% | 24.9% |
| Q4 25 | 2.0% | 1.6% | ||
| Q3 25 | 2.7% | 1.6% | ||
| Q2 25 | 2.8% | 0.9% | ||
| Q1 25 | 2.6% | 1.3% | ||
| Q4 24 | 2.1% | 3.9% | ||
| Q3 24 | 2.7% | 1.2% | ||
| Q2 24 | 2.7% | 0.7% | ||
| Q1 24 | 2.6% | 0.8% |
| Q4 25 | 1.95× | — | ||
| Q3 25 | 2.08× | — | ||
| Q2 25 | 1.66× | — | ||
| Q1 25 | 0.05× | — | ||
| Q4 24 | 2.08× | — | ||
| Q3 24 | 2.08× | — | ||
| Q2 24 | 1.63× | — | ||
| Q1 24 | -0.45× | — |
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
EXLS
| Insurance | $185.8M | 34% |
| Healthcare And Life Sciences | $142.2M | 26% |
| Banking Capital Markets And Diversified Industries | $122.6M | 23% |
| International Growth Markets | $92.0M | 17% |
PCOR
| US | $298.3M | 85% |
| Non Us | $50.9M | 15% |
