vs
eXp World Holdings, Inc.（EXPI）与豪梅特航空航天（HWM）财务数据对比。点击上方公司名可切换其他公司
豪梅特航空航天的季度营收约是eXp World Holdings, Inc.的1.8倍（$2.2B vs $1.2B），豪梅特航空航天净利率更高（17.2% vs -1.1%，领先18.2%），豪梅特航空航天同比增速更快（14.6% vs 8.5%），豪梅特航空航天自由现金流更多（$530.0M vs $11.9M），过去两年eXp World Holdings, Inc.的营收复合增速更高（12.4% vs 9.0%）
eXp World Holdings是全球云原生房地产服务提供商，运营eXp Realty经纪网络，依托沉浸式3D虚拟园区支持代理人协作与日常运营，业务覆盖全球20余个国家的住宅及商业地产市场，同时提供按揭贷款、产权保险、从业者职业培训等配套服务。
豪梅特航空航天是总部位于美国宾夕法尼亚州匹兹堡的航空航天企业，专业生产喷气发动机零部件、航空紧固件、航空用钛合金结构件，同时为重型卡车供应高性能锻造铝轮产品。
EXPI vs HWM — 直观对比
营收规模更大
HWM
是对方的1.8倍
$1.2B
营收增速更快
HWM
高出6.1%
8.5%
净利率更高
HWM
高出18.2%
-1.1%
自由现金流更多
HWM
多$518.1M
$11.9M
两年增速更快
EXPI
近两年复合增速
9.0%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.2B | $2.2B |
| 净利润 | $-12.9M | $372.0M |
| 毛利率 | — | — |
| 营业利润率 | -1.1% | 22.6% |
| 净利率 | -1.1% | 17.2% |
| 营收同比 | 8.5% | 14.6% |
| 净利润同比 | -35.7% | 18.5% |
| 每股收益（稀释后） | $-0.08 | $0.92 |
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EXPIHWM
| Q4 25 | $1.2B | $2.2B | ||
| Q3 25 | $1.3B | $2.1B | ||
| Q2 25 | $1.3B | $2.1B | ||
| Q1 25 | $954.9M | $1.9B | ||
| Q4 24 | $1.1B | $1.9B | ||
| Q3 24 | $1.2B | $1.8B | ||
| Q2 24 | $1.3B | $1.9B | ||
| Q1 24 | $943.1M | $1.8B |
净利润EXPIHWM
| Q4 25 | $-12.9M | $372.0M | ||
| Q3 25 | $3.5M | $385.0M | ||
| Q2 25 | $-2.3M | $407.0M | ||
| Q1 25 | $-11.0M | $344.0M | ||
| Q4 24 | $-9.5M | $314.0M | ||
| Q3 24 | $-8.5M | $332.0M | ||
| Q2 24 | $12.4M | $266.0M | ||
| Q1 24 | $-15.6M | $243.0M |
毛利率EXPIHWM
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 99.9% | — | ||
| Q2 24 | 99.9% | — | ||
| Q1 24 | — | — |
营业利润率EXPIHWM
| Q4 25 | -1.1% | 22.6% | ||
| Q3 25 | 0.3% | 25.9% | ||
| Q2 25 | -0.2% | 25.4% | ||
| Q1 25 | -1.1% | 25.4% | ||
| Q4 24 | -1.0% | 23.5% | ||
| Q3 24 | -0.7% | 22.9% | ||
| Q2 24 | 1.4% | 21.2% | ||
| Q1 24 | -1.9% | 20.2% |
净利率EXPIHWM
| Q4 25 | -1.1% | 17.2% | ||
| Q3 25 | 0.3% | 18.4% | ||
| Q2 25 | -0.2% | 19.8% | ||
| Q1 25 | -1.2% | 17.7% | ||
| Q4 24 | -0.9% | 16.6% | ||
| Q3 24 | -0.7% | 18.1% | ||
| Q2 24 | 1.0% | 14.1% | ||
| Q1 24 | -1.7% | 13.3% |
每股收益（稀释后）EXPIHWM
| Q4 25 | $-0.08 | $0.92 | ||
| Q3 25 | $0.02 | $0.95 | ||
| Q2 25 | $-0.01 | $1.00 | ||
| Q1 25 | $-0.07 | $0.84 | ||
| Q4 24 | $-0.06 | $0.76 | ||
| Q3 24 | $-0.06 | $0.81 | ||
| Q2 24 | $0.08 | $0.65 | ||
| Q1 24 | $-0.10 | $0.59 |
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 | $124.2M | $742.0M |
| 总债务越低越好 | — | $3.0B |
| 股东权益账面价值 | $242.8M | $5.4B |
| 总资产 | $442.5M | $11.2B |
| 负债/权益比越低杠杆越低 | — | 0.57× |
8季度趋势，按日历期对齐
现金及短期投资EXPIHWM
| Q4 25 | $124.2M | $742.0M | ||
| Q3 25 | $112.8M | $659.0M | ||
| Q2 25 | $94.6M | $545.0M | ||
| Q1 25 | $115.7M | $536.0M | ||
| Q4 24 | $113.6M | $564.0M | ||
| Q3 24 | $130.4M | $475.0M | ||
| Q2 24 | $108.4M | $752.0M | ||
| Q1 24 | $109.2M | $533.0M |
总债务EXPIHWM
| Q4 25 | — | $3.0B | ||
| Q3 25 | — | $3.2B | ||
| Q2 25 | — | $3.3B | ||
| Q1 25 | — | $3.3B | ||
| Q4 24 | — | $3.3B | ||
| Q3 24 | — | $3.4B | ||
| Q2 24 | — | $3.7B | ||
| Q1 24 | — | $3.7B |
股东权益EXPIHWM
| Q4 25 | $242.8M | $5.4B | ||
| Q3 25 | $235.3M | $5.1B | ||
| Q2 25 | $218.4M | $5.0B | ||
| Q1 25 | $212.0M | $4.8B | ||
| Q4 24 | $204.9M | $4.6B | ||
| Q3 24 | $211.1M | $4.5B | ||
| Q2 24 | $220.3M | $4.3B | ||
| Q1 24 | $222.4M | $4.1B |
总资产EXPIHWM
| Q4 25 | $442.5M | $11.2B | ||
| Q3 25 | $458.7M | $11.2B | ||
| Q2 25 | $481.2M | $11.0B | ||
| Q1 25 | $435.8M | $10.8B | ||
| Q4 24 | $390.7M | $10.5B | ||
| Q3 24 | $432.6M | $10.6B | ||
| Q2 24 | $457.4M | $10.7B | ||
| Q1 24 | $426.7M | $10.4B |
负债/权益比EXPIHWM
| Q4 25 | — | 0.57× | ||
| Q3 25 | — | 0.62× | ||
| Q2 25 | — | 0.65× | ||
| Q1 25 | — | 0.69× | ||
| Q4 24 | — | 0.73× | ||
| Q3 24 | — | 0.75× | ||
| Q2 24 | — | 0.86× | ||
| Q1 24 | — | 0.90× |
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 | $13.8M | $654.0M |
| 自由现金流经营现金流 - 资本支出 | $11.9M | $530.0M |
| 自由现金流率自由现金流/营收 | 1.0% | 24.4% |
| 资本支出强度资本支出/营收 | 0.2% | 5.7% |
| 现金转化率经营现金流/净利润 | — | 1.76× |
| 过去12个月自由现金流最近4个季度 | $109.0M | $1.4B |
8季度趋势，按日历期对齐
经营现金流EXPIHWM
| Q4 25 | $13.8M | $654.0M | ||
| Q3 25 | $28.9M | $531.0M | ||
| Q2 25 | $36.1M | $446.0M | ||
| Q1 25 | $39.8M | $253.0M | ||
| Q4 24 | $13.7M | $480.0M | ||
| Q3 24 | $46.0M | $244.0M | ||
| Q2 24 | $71.1M | $397.0M | ||
| Q1 24 | $60.7M | $177.0M |
自由现金流EXPIHWM
| Q4 25 | $11.9M | $530.0M | ||
| Q3 25 | $26.6M | $423.0M | ||
| Q2 25 | $33.3M | $344.0M | ||
| Q1 25 | $37.3M | $134.0M | ||
| Q4 24 | $11.6M | $378.0M | ||
| Q3 24 | $44.4M | $162.0M | ||
| Q2 24 | $69.7M | $342.0M | ||
| Q1 24 | $59.3M | $95.0M |
自由现金流率EXPIHWM
| Q4 25 | 1.0% | 24.4% | ||
| Q3 25 | 2.0% | 20.2% | ||
| Q2 25 | 2.5% | 16.8% | ||
| Q1 25 | 3.9% | 6.9% | ||
| Q4 24 | 1.1% | 20.0% | ||
| Q3 24 | 3.6% | 8.8% | ||
| Q2 24 | 5.4% | 18.2% | ||
| Q1 24 | 6.3% | 5.2% |
资本支出强度EXPIHWM
| Q4 25 | 0.2% | 5.7% | ||
| Q3 25 | 0.2% | 5.2% | ||
| Q2 25 | 0.2% | 5.0% | ||
| Q1 25 | 0.3% | 6.1% | ||
| Q4 24 | 0.2% | 5.4% | ||
| Q3 24 | 0.1% | 4.5% | ||
| Q2 24 | 0.1% | 2.9% | ||
| Q1 24 | 0.1% | 4.5% |
现金转化率EXPIHWM
| Q4 25 | — | 1.76× | ||
| Q3 25 | 8.26× | 1.38× | ||
| Q2 25 | — | 1.10× | ||
| Q1 25 | — | 0.74× | ||
| Q4 24 | — | 1.53× | ||
| Q3 24 | — | 0.73× | ||
| Q2 24 | 5.75× | 1.49× | ||
| Q1 24 | — | 0.73× |
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
EXPI
| North American Realty | $1.1B | 96% |
| International Realty | $42.2M | 4% |
HWM
| Engine Products Segment | $1.2B | 54% |
| Fastening Systems | $454.0M | 21% |
| Forged Wheels | $264.0M | 12% |
| Aerospace Defense | $236.0M | 11% |
| Commercial Transportation | $46.0M | 2% |
