vs
EZCORP INC（EZPW）与花花公子（PLBY）财务数据对比。点击上方公司名可切换其他公司
EZCORP INC的季度营收约是花花公子的10.9倍（$382.0M vs $34.9M）。EZCORP INC净利率更高（11.6% vs 10.3%，领先1.3%）。EZCORP INC同比增速更快（19.3% vs 4.2%）。EZCORP INC自由现金流更多（$31.7M vs $1.1M）。过去两年EZCORP INC的营收复合增速更高（15.6% vs 11.0%）
EZCORP是总部位于美国得克萨斯州奥斯汀的典当行运营商，业务覆盖美国及拉丁美洲地区，是美国第二大典当行运营商，仅次于Cash America International，目前在纳斯达克挂牌上市。
花花公子集团（Playboy, Inc.）起源于1953年由休·海夫纳联合合伙人在美国芝加哥创立，初始部分资金来自海夫纳母亲提供的1000美元贷款，是美国知名生活方式与娱乐内容品牌，旗下核心《花花公子》杂志同时发行电子版与纸质版。
EZPW vs PLBY — 直观对比
营收规模更大
EZPW
是对方的10.9倍
$34.9M
营收增速更快
EZPW
高出15.1%
4.2%
净利率更高
EZPW
高出1.3%
10.3%
自由现金流更多
EZPW
多$30.6M
$1.1M
两年增速更快
EZPW
近两年复合增速
11.0%
损益表 — Q1 2026 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $382.0M | $34.9M |
| 净利润 | $44.3M | $3.6M |
| 毛利率 | 58.4% | 73.3% |
| 营业利润率 | 15.9% | 7.9% |
| 净利率 | 11.6% | 10.3% |
| 营收同比 | 19.3% | 4.2% |
| 净利润同比 | 42.8% | 128.6% |
| 每股收益（稀释后） | $0.55 | $0.05 |
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EZPWPLBY
| Q4 25 | $382.0M | $34.9M | ||
| Q3 25 | $336.8M | $29.0M | ||
| Q2 25 | $311.0M | $28.1M | ||
| Q1 25 | $306.3M | $28.9M | ||
| Q4 24 | $320.2M | $33.5M | ||
| Q3 24 | $294.6M | $29.4M | ||
| Q2 24 | $281.4M | $24.9M | ||
| Q1 24 | $285.6M | $28.3M |
净利润EZPWPLBY
| Q4 25 | $44.3M | $3.6M | ||
| Q3 25 | $26.7M | $460.0K | ||
| Q2 25 | $26.5M | $-7.7M | ||
| Q1 25 | $25.4M | $-9.0M | ||
| Q4 24 | $31.0M | $-12.5M | ||
| Q3 24 | $15.2M | $-33.8M | ||
| Q2 24 | $17.9M | $-16.7M | ||
| Q1 24 | $21.5M | $-16.4M |
毛利率EZPWPLBY
| Q4 25 | 58.4% | 73.3% | ||
| Q3 25 | 59.0% | 76.0% | ||
| Q2 25 | 59.1% | 65.4% | ||
| Q1 25 | 58.3% | 68.6% | ||
| Q4 24 | 57.9% | 70.8% | ||
| Q3 24 | 59.5% | 61.0% | ||
| Q2 24 | 59.2% | 67.8% | ||
| Q1 24 | 58.7% | 55.8% |
营业利润率EZPWPLBY
| Q4 25 | 15.9% | 7.9% | ||
| Q3 25 | 11.0% | 4.7% | ||
| Q2 25 | 11.6% | -20.9% | ||
| Q1 25 | 11.2% | -21.7% | ||
| Q4 24 | 13.1% | -13.3% | ||
| Q3 24 | 8.8% | -96.0% | ||
| Q2 24 | 7.9% | -37.0% | ||
| Q1 24 | 9.6% | -31.5% |
净利率EZPWPLBY
| Q4 25 | 11.6% | 10.3% | ||
| Q3 25 | 7.9% | 1.6% | ||
| Q2 25 | 8.5% | -27.3% | ||
| Q1 25 | 8.3% | -31.3% | ||
| Q4 24 | 9.7% | -37.4% | ||
| Q3 24 | 5.2% | -114.7% | ||
| Q2 24 | 6.4% | -66.9% | ||
| Q1 24 | 7.5% | -58.1% |
每股收益（稀释后）EZPWPLBY
| Q4 25 | $0.55 | $0.05 | ||
| Q3 25 | $0.35 | $0.00 | ||
| Q2 25 | $0.34 | $-0.08 | ||
| Q1 25 | $0.33 | $-0.10 | ||
| Q4 24 | $0.40 | $-0.13 | ||
| Q3 24 | $0.20 | $-0.45 | ||
| Q2 24 | $0.25 | $-0.23 | ||
| Q1 24 | $0.29 | $-0.23 |
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 | $465.9M | $37.8M |
| 总债务越低越好 | $518.6M | $174.2M |
| 股东权益账面价值 | $1.1B | $18.4M |
| 总资产 | $2.0B | $292.4M |
| 负债/权益比越低杠杆越低 | 0.48× | 9.48× |
8季度趋势，按日历期对齐
现金及短期投资EZPWPLBY
| Q4 25 | $465.9M | $37.8M | ||
| Q3 25 | $469.5M | $27.5M | ||
| Q2 25 | $472.1M | $19.6M | ||
| Q1 25 | $505.2M | $23.7M | ||
| Q4 24 | $174.5M | $30.9M | ||
| Q3 24 | $170.5M | $9.5M | ||
| Q2 24 | $218.0M | $16.9M | ||
| Q1 24 | $229.1M | $19.0M |
总债务EZPWPLBY
| Q4 25 | $518.6M | $174.2M | ||
| Q3 25 | $518.1M | $176.8M | ||
| Q2 25 | $517.6M | $177.5M | ||
| Q1 25 | $620.5M | $176.3M | ||
| Q4 24 | $327.7M | $176.6M | ||
| Q3 24 | $327.3M | $200.0M | ||
| Q2 24 | $361.3M | $196.3M | ||
| Q1 24 | $360.9M | $193.4M |
股东权益EZPWPLBY
| Q4 25 | $1.1B | $18.4M | ||
| Q3 25 | $1.0B | $3.8M | ||
| Q2 25 | $990.1M | $-17.5M | ||
| Q1 25 | $851.6M | $-11.4M | ||
| Q4 24 | $823.9M | $-7.7M | ||
| Q3 24 | $804.6M | $-15.7M | ||
| Q2 24 | $801.5M | $15.7M | ||
| Q1 24 | $800.4M | $29.5M |
总资产EZPWPLBY
| Q4 25 | $2.0B | $292.4M | ||
| Q3 25 | $2.0B | $278.3M | ||
| Q2 25 | $1.9B | $264.1M | ||
| Q1 25 | $1.8B | $270.6M | ||
| Q4 24 | $1.5B | $284.7M | ||
| Q3 24 | $1.5B | $271.5M | ||
| Q2 24 | $1.5B | $301.8M | ||
| Q1 24 | $1.5B | $309.1M |
负债/权益比EZPWPLBY
| Q4 25 | 0.48× | 9.48× | ||
| Q3 25 | 0.51× | 46.86× | ||
| Q2 25 | 0.52× | — | ||
| Q1 25 | 0.73× | — | ||
| Q4 24 | 0.40× | — | ||
| Q3 24 | 0.41× | — | ||
| Q2 24 | 0.45× | 12.51× | ||
| Q1 24 | 0.45× | 6.54× |
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 | $39.1M | $1.4M |
| 自由现金流经营现金流 - 资本支出 | $31.7M | $1.1M |
| 自由现金流率自由现金流/营收 | 8.3% | 3.2% |
| 资本支出强度资本支出/营收 | 2.0% | 0.8% |
| 现金转化率经营现金流/净利润 | 0.88× | 0.39× |
| 过去12个月自由现金流最近4个季度 | $121.7M | $-1.0M |
8季度趋势，按日历期对齐
经营现金流EZPWPLBY
| Q4 25 | $39.1M | $1.4M | ||
| Q3 25 | $51.3M | $10.1M | ||
| Q2 25 | $34.8M | $-3.9M | ||
| Q1 25 | $36.9M | $-7.6M | ||
| Q4 24 | $26.0M | $161.0K | ||
| Q3 24 | $43.3M | $-6.5M | ||
| Q2 24 | $33.7M | $-3.0M | ||
| Q1 24 | $15.1M | $-9.8M |
自由现金流EZPWPLBY
| Q4 25 | $31.7M | $1.1M | ||
| Q3 25 | $35.7M | $9.8M | ||
| Q2 25 | $25.7M | $-4.3M | ||
| Q1 25 | $28.6M | $-7.7M | ||
| Q4 24 | $20.4M | $-401.0K | ||
| Q3 24 | $24.4M | $-7.0M | ||
| Q2 24 | $30.5M | $-3.7M | ||
| Q1 24 | $8.6M | $-10.3M |
自由现金流率EZPWPLBY
| Q4 25 | 8.3% | 3.2% | ||
| Q3 25 | 10.6% | 33.8% | ||
| Q2 25 | 8.3% | -15.2% | ||
| Q1 25 | 9.3% | -26.5% | ||
| Q4 24 | 6.4% | -1.2% | ||
| Q3 24 | 8.3% | -23.7% | ||
| Q2 24 | 10.8% | -14.8% | ||
| Q1 24 | 3.0% | -36.5% |
资本支出强度EZPWPLBY
| Q4 25 | 2.0% | 0.8% | ||
| Q3 25 | 4.6% | 1.1% | ||
| Q2 25 | 2.9% | 1.4% | ||
| Q1 25 | 2.7% | 0.1% | ||
| Q4 24 | 1.8% | 1.7% | ||
| Q3 24 | 6.4% | 1.5% | ||
| Q2 24 | 1.1% | 2.6% | ||
| Q1 24 | 2.3% | 2.1% |
现金转化率EZPWPLBY
| Q4 25 | 0.88× | 0.39× | ||
| Q3 25 | 1.92× | 22.02× | ||
| Q2 25 | 1.31× | — | ||
| Q1 25 | 1.45× | — | ||
| Q4 24 | 0.84× | — | ||
| Q3 24 | 2.85× | — | ||
| Q2 24 | 1.88× | — | ||
| Q1 24 | 0.70× | — |
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
EZPW
| Merchandise | $210.1M | 55% |
| Pawn Service | $131.9M | 35% |
| Jewelry Scrap | $39.9M | 10% |
PLBY
| Transferred At Point In Time | $22.2M | 64% |
| Trademark Licensing | $6.5M | 19% |
| Related Party | $5.0M | 14% |
| Other | $1.1M | 3% |
