vs
eXp World Holdings, Inc.（EXPI）与Ubiquiti Inc.（UI）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Ubiquiti Inc.的1.5倍（$1.2B vs $814.9M），Ubiquiti Inc.净利率更高（28.7% vs -1.1%，领先29.8%），Ubiquiti Inc.同比增速更快（35.8% vs 8.5%），Ubiquiti Inc.自由现金流更多（$260.3M vs $11.9M），过去两年Ubiquiti Inc.的营收复合增速更高（28.6% vs 12.4%）
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。
Ubiquiti Inc.是一家美国科技企业，2003年于加利福尼亚州圣何塞成立，目前总部位于纽约。公司旗下拥有多个品牌，主营面向企业及家庭用户的有线、无线数据通信产品的研发、生产与销售。
EXPI vs UI — 直观对比
营收规模更大
EXPI
是对方的1.5倍
$814.9M
营收增速更快
UI
高出27.3%
8.5%
净利率更高
UI
高出29.8%
-1.1%
自由现金流更多
UI
多$248.4M
$11.9M
两年增速更快
UI
近两年复合增速
12.4%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.2B | $814.9M |
| 净利润 | $-12.9M | $233.6M |
| 毛利率 | — | 45.9% |
| 营业利润率 | -1.1% | 35.9% |
| 净利率 | -1.1% | 28.7% |
| 营收同比 | 8.5% | 35.8% |
| 净利润同比 | -35.7% | 70.8% |
| 每股收益（稀释后） | $-0.08 | $3.86 |
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EXPIUI
| Q4 25 | $1.2B | $814.9M | ||
| Q3 25 | $1.3B | $733.8M | ||
| Q2 25 | $1.3B | $759.2M | ||
| Q1 25 | $954.9M | $664.2M | ||
| Q4 24 | $1.1B | $599.9M | ||
| Q3 24 | $1.2B | $550.3M | ||
| Q2 24 | $1.3B | $507.5M | ||
| Q1 24 | $943.1M | $493.0M |
净利润EXPIUI
| Q4 25 | $-12.9M | $233.6M | ||
| Q3 25 | $3.5M | $207.9M | ||
| Q2 25 | $-2.3M | $266.7M | ||
| Q1 25 | $-11.0M | $180.4M | ||
| Q4 24 | $-9.5M | $136.8M | ||
| Q3 24 | $-8.5M | $128.0M | ||
| Q2 24 | $12.4M | $103.8M | ||
| Q1 24 | $-15.6M | $76.3M |
毛利率EXPIUI
| Q4 25 | — | 45.9% | ||
| Q3 25 | — | 46.0% | ||
| Q2 25 | — | 45.1% | ||
| Q1 25 | — | 44.5% | ||
| Q4 24 | — | 41.2% | ||
| Q3 24 | 99.9% | 42.1% | ||
| Q2 24 | 99.9% | 40.2% | ||
| Q1 24 | — | 35.3% |
营业利润率EXPIUI
| Q4 25 | -1.1% | 35.9% | ||
| Q3 25 | 0.3% | 35.7% | ||
| Q2 25 | -0.2% | 34.4% | ||
| Q1 25 | -1.1% | 34.2% | ||
| Q4 24 | -1.0% | 29.8% | ||
| Q3 24 | -0.7% | 30.7% | ||
| Q2 24 | 1.4% | 27.3% | ||
| Q1 24 | -1.9% | 22.6% |
净利率EXPIUI
| Q4 25 | -1.1% | 28.7% | ||
| Q3 25 | 0.3% | 28.3% | ||
| Q2 25 | -0.2% | 35.1% | ||
| Q1 25 | -1.2% | 27.2% | ||
| Q4 24 | -0.9% | 22.8% | ||
| Q3 24 | -0.7% | 23.3% | ||
| Q2 24 | 1.0% | 20.5% | ||
| Q1 24 | -1.7% | 15.5% |
每股收益（稀释后）EXPIUI
| Q4 25 | $-0.08 | $3.86 | ||
| Q3 25 | $0.02 | $3.43 | ||
| Q2 25 | $-0.01 | $4.40 | ||
| Q1 25 | $-0.07 | $2.98 | ||
| Q4 24 | $-0.06 | $2.26 | ||
| Q3 24 | $-0.06 | $2.12 | ||
| Q2 24 | $0.08 | $1.72 | ||
| Q1 24 | $-0.10 | $1.26 |
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 | $302.8M |
| 总债务越低越好 | — | $47.5M |
| 股东权益账面价值 | $242.8M | $1.0B |
| 总资产 | $442.5M | $1.6B |
| 负债/权益比越低杠杆越低 | — | 0.05× |
8季度趋势，按日历期对齐
现金及短期投资EXPIUI
| Q4 25 | $124.2M | $302.8M | ||
| Q3 25 | $112.8M | $177.2M | ||
| Q2 25 | $94.6M | $149.7M | ||
| Q1 25 | $115.7M | $151.0M | ||
| Q4 24 | $113.6M | $133.1M | ||
| Q3 24 | $130.4M | $165.2M | ||
| Q2 24 | $108.4M | $126.3M | ||
| Q1 24 | $109.2M | $102.5M |
总债务EXPIUI
| Q4 25 | — | $47.5M | ||
| Q3 25 | — | $133.8M | ||
| Q2 25 | — | $250.0M | ||
| Q1 25 | — | $340.0M | ||
| Q4 24 | — | $406.3M | ||
| Q3 24 | — | $552.5M | ||
| Q2 24 | — | $708.1M | ||
| Q1 24 | — | $877.5M |
股东权益EXPIUI
| Q4 25 | $242.8M | $1.0B | ||
| Q3 25 | $235.3M | $828.4M | ||
| Q2 25 | $218.4M | $668.3M | ||
| Q1 25 | $212.0M | $436.1M | ||
| Q4 24 | $204.9M | $290.4M | ||
| Q3 24 | $211.1M | $188.1M | ||
| Q2 24 | $220.3M | $95.1M | ||
| Q1 24 | $222.4M | $25.9M |
总资产EXPIUI
| Q4 25 | $442.5M | $1.6B | ||
| Q3 25 | $458.7M | $1.5B | ||
| Q2 25 | $481.2M | $1.5B | ||
| Q1 25 | $435.8M | $1.3B | ||
| Q4 24 | $390.7M | $1.2B | ||
| Q3 24 | $432.6M | $1.2B | ||
| Q2 24 | $457.4M | $1.2B | ||
| Q1 24 | $426.7M | $1.2B |
负债/权益比EXPIUI
| Q4 25 | — | 0.05× | ||
| Q3 25 | — | 0.16× | ||
| Q2 25 | — | 0.37× | ||
| Q1 25 | — | 0.78× | ||
| Q4 24 | — | 1.40× | ||
| Q3 24 | — | 2.94× | ||
| Q2 24 | — | 7.45× | ||
| Q1 24 | — | 33.92× |
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 | $263.9M |
| 自由现金流经营现金流 - 资本支出 | $11.9M | $260.3M |
| 自由现金流率自由现金流/营收 | 1.0% | 31.9% |
| 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 | — | 1.13× |
| 过去12个月自由现金流最近4个季度 | $109.0M | $699.5M |
8季度趋势，按日历期对齐
经营现金流EXPIUI
| Q4 25 | $13.8M | $263.9M | ||
| Q3 25 | $28.9M | $198.5M | ||
| Q2 25 | $36.1M | $130.4M | ||
| Q1 25 | $39.8M | $123.6M | ||
| Q4 24 | $13.7M | $152.4M | ||
| Q3 24 | $46.0M | $233.7M | ||
| Q2 24 | $71.1M | $231.4M | ||
| Q1 24 | $60.7M | $163.9M |
自由现金流EXPIUI
| Q4 25 | $11.9M | $260.3M | ||
| Q3 25 | $26.6M | $193.3M | ||
| Q2 25 | $33.3M | $125.2M | ||
| Q1 25 | $37.3M | $120.7M | ||
| Q4 24 | $11.6M | $150.4M | ||
| Q3 24 | $44.4M | $231.1M | ||
| Q2 24 | $69.7M | $229.5M | ||
| Q1 24 | $59.3M | $160.6M |
自由现金流率EXPIUI
| Q4 25 | 1.0% | 31.9% | ||
| Q3 25 | 2.0% | 26.3% | ||
| Q2 25 | 2.5% | 16.5% | ||
| Q1 25 | 3.9% | 18.2% | ||
| Q4 24 | 1.1% | 25.1% | ||
| Q3 24 | 3.6% | 42.0% | ||
| Q2 24 | 5.4% | 45.2% | ||
| Q1 24 | 6.3% | 32.6% |
资本支出强度EXPIUI
| Q4 25 | 0.2% | 0.4% | ||
| Q3 25 | 0.2% | 0.7% | ||
| Q2 25 | 0.2% | 0.7% | ||
| Q1 25 | 0.3% | 0.4% | ||
| Q4 24 | 0.2% | 0.3% | ||
| Q3 24 | 0.1% | 0.5% | ||
| Q2 24 | 0.1% | 0.4% | ||
| Q1 24 | 0.1% | 0.7% |
现金转化率EXPIUI
| Q4 25 | — | 1.13× | ||
| Q3 25 | 8.26× | 0.95× | ||
| Q2 25 | — | 0.49× | ||
| Q1 25 | — | 0.68× | ||
| Q4 24 | — | 1.11× | ||
| Q3 24 | — | 1.83× | ||
| Q2 24 | 5.75× | 2.23× | ||
| Q1 24 | — | 2.15× |
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% |
UI
| Enterprise Technology | $729.0M | 89% |
| Service Provider Technology | $85.9M | 11% |
