vs
eXp World Holdings, Inc.（EXPI）与M/I HOMES, INC.（MHO）财务数据对比。点击上方公司名可切换其他公司
eXp World Holdings, Inc.的季度营收约是M/I HOMES, INC.的1.0倍（$1.2B vs $1.1B），M/I HOMES, INC.净利率更高（5.6% vs -1.1%，领先6.7%），eXp World Holdings, Inc.同比增速更快（8.5% vs -4.8%），eXp World Holdings, Inc.自由现金流更多（$11.9M vs $-13.0M），过去两年eXp World Holdings, Inc.的营收复合增速更高（12.4% vs 4.7%）
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。
M/I Homes是美国领先的住宅建筑企业，主要设计、建造及销售独栋住宅、联排住宅与复式公寓，业务覆盖美国多州，面向首次置业、改善型及高端置业群体，提供节能住宅产品与个性化定制服务。
EXPI vs MHO — 直观对比
营收规模更大
EXPI
是对方的1.0倍
$1.1B
营收增速更快
EXPI
高出13.3%
-4.8%
净利率更高
MHO
高出6.7%
-1.1%
自由现金流更多
EXPI
多$24.9M
$-13.0M
两年增速更快
EXPI
近两年复合增速
4.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.2B | $1.1B |
| 净利润 | $-12.9M | $64.0M |
| 毛利率 | — | 17.4% |
| 营业利润率 | -1.1% | 6.5% |
| 净利率 | -1.1% | 5.6% |
| 营收同比 | 8.5% | -4.8% |
| 净利润同比 | -35.7% | -52.1% |
| 每股收益（稀释后） | $-0.08 | $2.42 |
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EXPIMHO
| Q4 25 | $1.2B | $1.1B | ||
| Q3 25 | $1.3B | $1.1B | ||
| Q2 25 | $1.3B | $1.2B | ||
| Q1 25 | $954.9M | $976.1M | ||
| Q4 24 | $1.1B | $1.2B | ||
| Q3 24 | $1.2B | $1.1B | ||
| Q2 24 | $1.3B | $1.1B | ||
| Q1 24 | $943.1M | $1.0B |
净利润EXPIMHO
| Q4 25 | $-12.9M | $64.0M | ||
| Q3 25 | $3.5M | $106.5M | ||
| Q2 25 | $-2.3M | $121.2M | ||
| Q1 25 | $-11.0M | $111.2M | ||
| Q4 24 | $-9.5M | $133.5M | ||
| Q3 24 | $-8.5M | $145.4M | ||
| Q2 24 | $12.4M | $146.7M | ||
| Q1 24 | $-15.6M | $138.1M |
毛利率EXPIMHO
| Q4 25 | — | 17.4% | ||
| Q3 25 | — | 24.5% | ||
| Q2 25 | — | 24.7% | ||
| Q1 25 | — | 25.9% | ||
| Q4 24 | — | 24.6% | ||
| Q3 24 | 99.9% | 27.1% | ||
| Q2 24 | 99.9% | 27.9% | ||
| Q1 24 | — | 27.1% |
营业利润率EXPIMHO
| Q4 25 | -1.1% | 6.5% | ||
| Q3 25 | 0.3% | 12.0% | ||
| Q2 25 | -0.2% | 13.4% | ||
| Q1 25 | -1.1% | 14.4% | ||
| Q4 24 | -1.0% | 13.6% | ||
| Q3 24 | -0.7% | 15.9% | ||
| Q2 24 | 1.4% | 16.8% | ||
| Q1 24 | -1.9% | 16.6% |
净利率EXPIMHO
| Q4 25 | -1.1% | 5.6% | ||
| Q3 25 | 0.3% | 9.4% | ||
| Q2 25 | -0.2% | 10.4% | ||
| Q1 25 | -1.2% | 11.4% | ||
| Q4 24 | -0.9% | 11.1% | ||
| Q3 24 | -0.7% | 12.7% | ||
| Q2 24 | 1.0% | 13.2% | ||
| Q1 24 | -1.7% | 13.2% |
每股收益（稀释后）EXPIMHO
| Q4 25 | $-0.08 | $2.42 | ||
| Q3 25 | $0.02 | $3.92 | ||
| Q2 25 | $-0.01 | $4.42 | ||
| Q1 25 | $-0.07 | $3.98 | ||
| Q4 24 | $-0.06 | $4.71 | ||
| Q3 24 | $-0.06 | $5.10 | ||
| Q2 24 | $0.08 | $5.12 | ||
| Q1 24 | $-0.10 | $4.78 |
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 | — |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $242.8M | $3.2B |
| 总资产 | $442.5M | $4.8B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资EXPIMHO
| Q4 25 | $124.2M | — | ||
| Q3 25 | $112.8M | — | ||
| Q2 25 | $94.6M | — | ||
| Q1 25 | $115.7M | — | ||
| Q4 24 | $113.6M | — | ||
| Q3 24 | $130.4M | — | ||
| Q2 24 | $108.4M | — | ||
| Q1 24 | $109.2M | — |
股东权益EXPIMHO
| Q4 25 | $242.8M | $3.2B | ||
| Q3 25 | $235.3M | $3.1B | ||
| Q2 25 | $218.4M | $3.1B | ||
| Q1 25 | $212.0M | $3.0B | ||
| Q4 24 | $204.9M | $2.9B | ||
| Q3 24 | $211.1M | $2.8B | ||
| Q2 24 | $220.3M | $2.7B | ||
| Q1 24 | $222.4M | $2.6B |
总资产EXPIMHO
| Q4 25 | $442.5M | $4.8B | ||
| Q3 25 | $458.7M | $4.8B | ||
| Q2 25 | $481.2M | $4.7B | ||
| Q1 25 | $435.8M | $4.6B | ||
| Q4 24 | $390.7M | $4.5B | ||
| Q3 24 | $432.6M | $4.5B | ||
| Q2 24 | $457.4M | $4.3B | ||
| Q1 24 | $426.7M | $4.2B |
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 | $-8.7M |
| 自由现金流经营现金流 - 资本支出 | $11.9M | $-13.0M |
| 自由现金流率自由现金流/营收 | 1.0% | -1.1% |
| 资本支出强度资本支出/营收 | 0.2% | 0.4% |
| 现金转化率经营现金流/净利润 | — | -0.14× |
| 过去12个月自由现金流最近4个季度 | $109.0M | $127.7M |
8季度趋势，按日历期对齐
经营现金流EXPIMHO
| Q4 25 | $13.8M | $-8.7M | ||
| Q3 25 | $28.9M | $43.4M | ||
| Q2 25 | $36.1M | $37.8M | ||
| Q1 25 | $39.8M | $64.9M | ||
| Q4 24 | $13.7M | $104.4M | ||
| Q3 24 | $46.0M | $-67.9M | ||
| Q2 24 | $71.1M | $27.5M | ||
| Q1 24 | $60.7M | $115.8M |
自由现金流EXPIMHO
| Q4 25 | $11.9M | $-13.0M | ||
| Q3 25 | $26.6M | $42.0M | ||
| Q2 25 | $33.3M | $35.1M | ||
| Q1 25 | $37.3M | $63.5M | ||
| Q4 24 | $11.6M | $102.3M | ||
| Q3 24 | $44.4M | $-68.5M | ||
| Q2 24 | $69.7M | $22.0M | ||
| Q1 24 | $59.3M | $115.5M |
自由现金流率EXPIMHO
| Q4 25 | 1.0% | -1.1% | ||
| Q3 25 | 2.0% | 3.7% | ||
| Q2 25 | 2.5% | 3.0% | ||
| Q1 25 | 3.9% | 6.5% | ||
| Q4 24 | 1.1% | 8.5% | ||
| Q3 24 | 3.6% | -6.0% | ||
| Q2 24 | 5.4% | 2.0% | ||
| Q1 24 | 6.3% | 11.0% |
资本支出强度EXPIMHO
| Q4 25 | 0.2% | 0.4% | ||
| Q3 25 | 0.2% | 0.1% | ||
| Q2 25 | 0.2% | 0.2% | ||
| Q1 25 | 0.3% | 0.1% | ||
| Q4 24 | 0.2% | 0.2% | ||
| Q3 24 | 0.1% | 0.1% | ||
| Q2 24 | 0.1% | 0.5% | ||
| Q1 24 | 0.1% | 0.0% |
现金转化率EXPIMHO
| Q4 25 | — | -0.14× | ||
| Q3 25 | 8.26× | 0.41× | ||
| Q2 25 | — | 0.31× | ||
| Q1 25 | — | 0.58× | ||
| Q4 24 | — | 0.78× | ||
| Q3 24 | — | -0.47× | ||
| Q2 24 | 5.75× | 0.19× | ||
| Q1 24 | — | 0.84× |
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% |
MHO
| Southern Homebuilding | $615.6M | 54% |
| Northern Homebuilding | $503.9M | 44% |
| Financial Service | $27.8M | 2% |
| Land | $4.7M | 0% |
