vs
ExlService Holdings, Inc.（EXLS）与SPORTSMAN'S WAREHOUSE HOLDINGS, INC.（SPWH）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SPORTSMAN'S WAREHOUSE HOLDINGS, INC.的1.6倍（$542.6M vs $331.3M），ExlService Holdings, Inc.净利率更高（11.1% vs 0.0%，领先11.1%），ExlService Holdings, Inc.同比增速更快（12.7% vs 2.2%），ExlService Holdings, Inc.自由现金流更多（$106.5M vs $8.7M），过去两年ExlService Holdings, Inc.的营收复合增速更高（11.5% vs -5.4%）
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。
运动员仓库控股（Sportsman's Warehouse）是美国户外体育用品零售商，门店遍布全美29个州，主要面向狩猎、射击、露营、垂钓等各类户外休闲运动爱好者，销售户外服饰、鞋履及专业运动装备。
EXLS vs SPWH — 直观对比
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $542.6M | $331.3M |
| 净利润 | $60.2M | $8.0K |
| 毛利率 | 38.6% | 32.8% |
| 营业利润率 | 14.4% | 1.3% |
| 净利率 | 11.1% | 0.0% |
| 营收同比 | 12.7% | 2.2% |
| 净利润同比 | 18.9% | -97.8% |
| 每股收益（稀释后） | $0.38 | $0.00 |
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 | $331.3M | ||
| Q3 25 | $529.6M | $293.9M | ||
| Q2 25 | $514.5M | $249.1M | ||
| Q1 25 | $501.0M | $340.4M | ||
| Q4 24 | $481.4M | $324.3M | ||
| Q3 24 | $472.1M | $288.7M | ||
| Q2 24 | $448.4M | $244.2M | ||
| Q1 24 | $436.5M | $370.4M |
| Q4 25 | $60.2M | $8.0K | ||
| Q3 25 | $58.2M | $-7.1M | ||
| Q2 25 | $66.1M | $-21.3M | ||
| Q1 25 | $66.6M | $-8.7M | ||
| Q4 24 | $50.7M | $-364.0K | ||
| Q3 24 | $53.0M | $-5.9M | ||
| Q2 24 | $45.8M | $-18.1M | ||
| Q1 24 | $48.8M | $-8.7M |
| Q4 25 | 38.6% | 32.8% | ||
| Q3 25 | 38.5% | 32.0% | ||
| Q2 25 | 37.7% | 30.4% | ||
| Q1 25 | 38.6% | 30.4% | ||
| Q4 24 | 38.1% | 31.8% | ||
| Q3 24 | 37.8% | 31.2% | ||
| Q2 24 | 37.1% | 30.2% | ||
| Q1 24 | 37.4% | 26.8% |
| Q4 25 | 14.4% | 1.3% | ||
| Q3 25 | 14.4% | -1.1% | ||
| Q2 25 | 15.8% | -7.9% | ||
| Q1 25 | 15.7% | 1.1% | ||
| Q4 24 | 14.8% | 1.0% | ||
| Q3 24 | 14.7% | -1.5% | ||
| Q2 24 | 13.7% | -8.4% | ||
| Q1 24 | 14.1% | -2.1% |
| Q4 25 | 11.1% | 0.0% | ||
| Q3 25 | 11.0% | -2.4% | ||
| Q2 25 | 12.8% | -8.5% | ||
| Q1 25 | 13.3% | -2.6% | ||
| Q4 24 | 10.5% | -0.1% | ||
| Q3 24 | 11.2% | -2.0% | ||
| Q2 24 | 10.2% | -7.4% | ||
| Q1 24 | 11.2% | -2.4% |
| Q4 25 | $0.38 | $0.00 | ||
| Q3 25 | $0.36 | $-0.18 | ||
| Q2 25 | $0.40 | $-0.56 | ||
| Q1 25 | $0.40 | $-0.22 | ||
| Q4 24 | $0.31 | $-0.01 | ||
| Q3 24 | $0.33 | $-0.16 | ||
| Q2 24 | $0.28 | $-0.48 | ||
| Q1 24 | $0.29 | $-0.22 |
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 | $2.2M |
| 总债务越低越好 | $298.6M | $44.0M |
| 股东权益账面价值 | $912.7M | $209.5M |
| 总资产 | $1.7B | $913.9M |
| 负债/权益比越低杠杆越低 | 0.33× | 0.21× |
8季度趋势，按日历期对齐
| Q4 25 | $328.4M | $2.2M | ||
| Q3 25 | $390.1M | $1.8M | ||
| Q2 25 | $353.3M | $3.6M | ||
| Q1 25 | $331.4M | $2.8M | ||
| Q4 24 | $340.6M | $2.7M | ||
| Q3 24 | $325.8M | $2.6M | ||
| Q2 24 | $276.1M | $2.2M | ||
| Q1 24 | $246.2M | $3.1M |
| Q4 25 | $298.6M | $44.0M | ||
| Q3 25 | $354.8M | $43.9M | ||
| Q2 25 | $260.0M | $24.1M | ||
| Q1 25 | $307.3M | $24.1M | ||
| Q4 24 | $288.5M | $24.0M | ||
| Q3 24 | $344.7M | $24.0M | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $912.7M | $209.5M | ||
| Q3 25 | $952.4M | $208.9M | ||
| Q2 25 | $1.1B | $215.1M | ||
| Q1 25 | $1.0B | $235.7M | ||
| Q4 24 | $929.9M | $243.6M | ||
| Q3 24 | $907.6M | $243.0M | ||
| Q2 24 | $852.6M | $247.5M | ||
| Q1 24 | $803.3M | $264.6M |
| Q4 25 | $1.7B | $913.9M | ||
| Q3 25 | $1.7B | $948.9M | ||
| Q2 25 | $1.7B | $929.7M | ||
| Q1 25 | $1.7B | $852.1M | ||
| Q4 24 | $1.6B | $967.7M | ||
| Q3 24 | $1.6B | $901.9M | ||
| Q2 24 | $1.5B | $930.4M | ||
| Q1 24 | $1.4B | $886.2M |
| Q4 25 | 0.33× | 0.21× | ||
| Q3 25 | 0.37× | 0.21× | ||
| Q2 25 | 0.25× | 0.11× | ||
| Q1 25 | 0.30× | 0.10× | ||
| Q4 24 | 0.31× | 0.10× | ||
| Q3 24 | 0.38× | 0.10× | ||
| 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 | $16.3M |
| 自由现金流经营现金流 - 资本支出 | $106.5M | $8.7M |
| 自由现金流率自由现金流/营收 | 19.6% | 2.6% |
| 资本支出强度资本支出/营收 | 2.0% | 2.3% |
| 现金转化率经营现金流/净利润 | 1.95× | 2038.00× |
| 过去12个月自由现金流最近4个季度 | $298.1M | $-39.7M |
8季度趋势，按日历期对齐
| Q4 25 | $117.4M | $16.3M | ||
| Q3 25 | $120.7M | $-26.6M | ||
| Q2 25 | $109.4M | $-60.2M | ||
| Q1 25 | $3.2M | $52.8M | ||
| Q4 24 | $105.3M | $-2.5M | ||
| Q3 24 | $110.1M | $18.5M | ||
| Q2 24 | $74.9M | $-34.6M | ||
| Q1 24 | $-21.9M | $68.9M |
| Q4 25 | $106.5M | $8.7M | ||
| Q3 25 | $106.4M | $-33.9M | ||
| Q2 25 | $95.0M | $-64.0M | ||
| Q1 25 | $-9.7M | $49.6M | ||
| Q4 24 | $95.3M | $-6.2M | ||
| Q3 24 | $97.3M | $14.1M | ||
| Q2 24 | $62.8M | $-38.0M | ||
| Q1 24 | $-33.1M | $60.2M |
| Q4 25 | 19.6% | 2.6% | ||
| Q3 25 | 20.1% | -11.5% | ||
| Q2 25 | 18.5% | -25.7% | ||
| Q1 25 | -1.9% | 14.6% | ||
| Q4 24 | 19.8% | -1.9% | ||
| Q3 24 | 20.6% | 4.9% | ||
| Q2 24 | 14.0% | -15.5% | ||
| Q1 24 | -7.6% | 16.2% |
| Q4 25 | 2.0% | 2.3% | ||
| Q3 25 | 2.7% | 2.5% | ||
| Q2 25 | 2.8% | 1.5% | ||
| Q1 25 | 2.6% | 1.0% | ||
| Q4 24 | 2.1% | 1.1% | ||
| Q3 24 | 2.7% | 1.5% | ||
| Q2 24 | 2.7% | 1.4% | ||
| Q1 24 | 2.6% | 2.4% |
| Q4 25 | 1.95× | 2038.00× | ||
| 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% |
SPWH
暂无分部数据
