vs
EZCORP INC（EZPW）与BOSTON BEER CO INC（SAM）财务数据对比。点击上方公司名可切换其他公司
BOSTON BEER CO INC的季度营收约是EZCORP INC的1.2倍（$461.6M vs $382.0M），EZCORP INC同比增速更快（19.3% vs -4.1%），过去两年EZCORP INC的营收复合增速更高（15.6% vs -10.7%）
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。
波士顿啤酒公司是美国知名酿酒企业，1984年由吉姆·科赫与朗达·卡尔曼联合创立。旗下首款产品以美国开国元勋、独立运动先驱塞缪尔·亚当斯命名，后续陆续推出多个自有品牌，2019年正式完成与角鲨头酿酒厂的合并，是北美精酿啤酒行业的核心参与者之一。
EZPW vs SAM — 直观对比
营收规模更大
SAM
是对方的1.2倍
$382.0M
营收增速更快
EZPW
高出23.4%
-4.1%
两年增速更快
EZPW
近两年复合增速
-10.7%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $382.0M | $461.6M |
| 净利润 | $44.3M | — |
| 毛利率 | 58.4% | 46.4% |
| 营业利润率 | 15.9% | 12.4% |
| 净利率 | 11.6% | — |
| 营收同比 | 19.3% | -4.1% |
| 净利润同比 | 42.8% | — |
| 每股收益（稀释后） | $0.55 | $2.16 |
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EZPWSAM
| Q1 26 | — | $461.6M | ||
| Q4 25 | $382.0M | $385.7M | ||
| Q3 25 | $336.8M | $537.5M | ||
| Q2 25 | $311.0M | $587.9M | ||
| Q1 25 | $306.3M | $453.9M | ||
| Q4 24 | $320.2M | $402.3M | ||
| Q3 24 | $294.6M | $605.5M | ||
| Q2 24 | $281.4M | $579.1M |
净利润EZPWSAM
| Q1 26 | — | — | ||
| Q4 25 | $44.3M | $-22.5M | ||
| Q3 25 | $26.7M | $46.2M | ||
| Q2 25 | $26.5M | $60.4M | ||
| Q1 25 | $25.4M | $24.4M | ||
| Q4 24 | $31.0M | $-38.8M | ||
| Q3 24 | $15.2M | $33.5M | ||
| Q2 24 | $17.9M | $52.3M |
毛利率EZPWSAM
| Q1 26 | — | 46.4% | ||
| Q4 25 | 58.4% | 43.5% | ||
| Q3 25 | 59.0% | 50.8% | ||
| Q2 25 | 59.1% | 49.8% | ||
| Q1 25 | 58.3% | 48.3% | ||
| Q4 24 | 57.9% | 39.9% | ||
| Q3 24 | 59.5% | 46.3% | ||
| Q2 24 | 59.2% | 46.0% |
营业利润率EZPWSAM
| Q1 26 | — | 12.4% | ||
| Q4 25 | 15.9% | -8.6% | ||
| Q3 25 | 11.0% | 11.5% | ||
| Q2 25 | 11.6% | 14.0% | ||
| Q1 25 | 11.2% | 7.4% | ||
| Q4 24 | 13.1% | -13.9% | ||
| Q3 24 | 8.8% | 7.6% | ||
| Q2 24 | 7.9% | 12.2% |
净利率EZPWSAM
| Q1 26 | — | — | ||
| Q4 25 | 11.6% | -5.8% | ||
| Q3 25 | 7.9% | 8.6% | ||
| Q2 25 | 8.5% | 10.3% | ||
| Q1 25 | 8.3% | 5.4% | ||
| Q4 24 | 9.7% | -9.6% | ||
| Q3 24 | 5.2% | 5.5% | ||
| Q2 24 | 6.4% | 9.0% |
每股收益（稀释后）EZPWSAM
| Q1 26 | — | $2.16 | ||
| Q4 25 | $0.55 | $-1.97 | ||
| Q3 25 | $0.35 | $4.25 | ||
| Q2 25 | $0.34 | $5.45 | ||
| Q1 25 | $0.33 | $2.16 | ||
| Q4 24 | $0.40 | $-3.23 | ||
| Q3 24 | $0.20 | $2.86 | ||
| Q2 24 | $0.25 | $4.39 |
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 | $164.1M |
| 总债务越低越好 | $518.6M | — |
| 股东权益账面价值 | $1.1B | $682.6M |
| 总资产 | $2.0B | $1.2B |
| 负债/权益比越低杠杆越低 | 0.48× | — |
8季度趋势，按日历期对齐
现金及短期投资EZPWSAM
| Q1 26 | — | $164.1M | ||
| Q4 25 | $465.9M | $223.4M | ||
| Q3 25 | $469.5M | $250.5M | ||
| Q2 25 | $472.1M | $212.4M | ||
| Q1 25 | $505.2M | $152.5M | ||
| Q4 24 | $174.5M | $211.8M | ||
| Q3 24 | $170.5M | $255.6M | ||
| Q2 24 | $218.0M | $219.3M |
总债务EZPWSAM
| Q1 26 | — | — | ||
| Q4 25 | $518.6M | — | ||
| Q3 25 | $518.1M | — | ||
| Q2 25 | $517.6M | — | ||
| Q1 25 | $620.5M | — | ||
| Q4 24 | $327.7M | — | ||
| Q3 24 | $327.3M | — | ||
| Q2 24 | $361.3M | — |
股东权益EZPWSAM
| Q1 26 | — | $682.6M | ||
| Q4 25 | $1.1B | $846.3M | ||
| Q3 25 | $1.0B | $911.0M | ||
| Q2 25 | $990.1M | $912.3M | ||
| Q1 25 | $851.6M | $897.0M | ||
| Q4 24 | $823.9M | $916.2M | ||
| Q3 24 | $804.6M | $1.0B | ||
| Q2 24 | $801.5M | $1.0B |
总资产EZPWSAM
| Q1 26 | — | $1.2B | ||
| Q4 25 | $2.0B | $1.2B | ||
| Q3 25 | $2.0B | $1.2B | ||
| Q2 25 | $1.9B | $1.3B | ||
| Q1 25 | $1.8B | $1.2B | ||
| Q4 24 | $1.5B | $1.3B | ||
| Q3 24 | $1.5B | $1.4B | ||
| Q2 24 | $1.5B | $1.4B |
负债/权益比EZPWSAM
| Q1 26 | — | — | ||
| Q4 25 | 0.48× | — | ||
| Q3 25 | 0.51× | — | ||
| Q2 25 | 0.52× | — | ||
| Q1 25 | 0.73× | — | ||
| Q4 24 | 0.40× | — | ||
| Q3 24 | 0.41× | — | ||
| Q2 24 | 0.45× | — |
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 | — |
| 自由现金流经营现金流 - 资本支出 | $31.7M | — |
| 自由现金流率自由现金流/营收 | 8.3% | — |
| 资本支出强度资本支出/营收 | 2.0% | — |
| 现金转化率经营现金流/净利润 | 0.88× | — |
| 过去12个月自由现金流最近4个季度 | $121.7M | — |
8季度趋势，按日历期对齐
经营现金流EZPWSAM
| Q1 26 | — | — | ||
| Q4 25 | $39.1M | $39.9M | ||
| Q3 25 | $51.3M | $101.8M | ||
| Q2 25 | $34.8M | $126.5M | ||
| Q1 25 | $36.9M | $1.9M | ||
| Q4 24 | $26.0M | $41.9M | ||
| Q3 24 | $43.3M | $115.9M | ||
| Q2 24 | $33.7M | $96.0M |
自由现金流EZPWSAM
| Q1 26 | — | — | ||
| Q4 25 | $31.7M | $22.1M | ||
| Q3 25 | $35.7M | $89.2M | ||
| Q2 25 | $25.7M | $112.2M | ||
| Q1 25 | $28.6M | $-8.0M | ||
| Q4 24 | $20.4M | $18.4M | ||
| Q3 24 | $24.4M | $99.2M | ||
| Q2 24 | $30.5M | $75.6M |
自由现金流率EZPWSAM
| Q1 26 | — | — | ||
| Q4 25 | 8.3% | 5.7% | ||
| Q3 25 | 10.6% | 16.6% | ||
| Q2 25 | 8.3% | 19.1% | ||
| Q1 25 | 9.3% | -1.8% | ||
| Q4 24 | 6.4% | 4.6% | ||
| Q3 24 | 8.3% | 16.4% | ||
| Q2 24 | 10.8% | 13.1% |
资本支出强度EZPWSAM
| Q1 26 | — | — | ||
| Q4 25 | 2.0% | 4.6% | ||
| Q3 25 | 4.6% | 2.3% | ||
| Q2 25 | 2.9% | 2.4% | ||
| Q1 25 | 2.7% | 2.2% | ||
| Q4 24 | 1.8% | 5.8% | ||
| Q3 24 | 6.4% | 2.8% | ||
| Q2 24 | 1.1% | 3.5% |
现金转化率EZPWSAM
| Q1 26 | — | — | ||
| Q4 25 | 0.88× | — | ||
| Q3 25 | 1.92× | 2.21× | ||
| Q2 25 | 1.31× | 2.09× | ||
| Q1 25 | 1.45× | 0.08× | ||
| Q4 24 | 0.84× | — | ||
| Q3 24 | 2.85× | 3.46× | ||
| Q2 24 | 1.88× | 1.83× |
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% |
SAM
暂无分部数据
