vs
EZCORP INC（EZPW）与世纪互联（VNET）财务数据对比。点击上方公司名可切换其他公司
EZCORP INC的季度营收约是世纪互联的1.1倍（$382.0M vs $362.7M），EZCORP INC净利率更高（11.6% vs -10.7%，领先22.3%），EZCORP INC自由现金流更多（$31.7M vs $-193.1M），过去两年世纪互联的营收复合增速更高（17.4% vs 15.6%）
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。
VNET Group即世纪互联，是中国领先的第三方中立数据中心服务商，提供机柜托管、云基础设施、混合云部署及网络管理等解决方案，服务覆盖科技、金融、零售等多领域企业客户，为企业数字化运营提供稳定的算力与网络支撑。
EZPW vs VNET — 直观对比
营收规模更大
EZPW
是对方的1.1倍
$362.7M
净利率更高
EZPW
高出22.3%
-10.7%
自由现金流更多
EZPW
多$224.8M
$-193.1M
两年增速更快
VNET
近两年复合增速
15.6%
损益表 — Q1 FY2026 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $382.0M | $362.7M |
| 净利润 | $44.3M | $-38.7M |
| 毛利率 | 58.4% | 20.9% |
| 营业利润率 | 15.9% | 0.5% |
| 净利率 | 11.6% | -10.7% |
| 营收同比 | 19.3% | — |
| 净利润同比 | 42.8% | — |
| 每股收益（稀释后） | $0.55 | — |
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EZPWVNET
| Q4 25 | $382.0M | — | ||
| Q3 25 | $336.8M | $362.7M | ||
| Q2 25 | $311.0M | — | ||
| Q1 25 | $306.3M | $309.5M | ||
| Q4 24 | $320.2M | — | ||
| Q3 24 | $294.6M | $302.2M | ||
| Q2 24 | $281.4M | $274.4M | ||
| Q1 24 | $285.6M | $262.9M |
净利润EZPWVNET
| Q4 25 | $44.3M | — | ||
| Q3 25 | $26.7M | $-38.7M | ||
| Q2 25 | $26.5M | — | ||
| Q1 25 | $25.4M | $-2.4M | ||
| Q4 24 | $31.0M | — | ||
| Q3 24 | $15.2M | $-2.1M | ||
| Q2 24 | $17.9M | $-1.1M | ||
| Q1 24 | $21.5M | $-22.0M |
毛利率EZPWVNET
| Q4 25 | 58.4% | — | ||
| Q3 25 | 59.0% | 20.9% | ||
| Q2 25 | 59.1% | — | ||
| Q1 25 | 58.3% | 25.2% | ||
| Q4 24 | 57.9% | — | ||
| Q3 24 | 59.5% | 23.2% | ||
| Q2 24 | 59.2% | 21.3% | ||
| Q1 24 | 58.7% | 21.6% |
营业利润率EZPWVNET
| Q4 25 | 15.9% | — | ||
| Q3 25 | 11.0% | 0.5% | ||
| Q2 25 | 11.6% | — | ||
| Q1 25 | 11.2% | 0.1% | ||
| Q4 24 | 13.1% | — | ||
| Q3 24 | 8.8% | 24.5% | ||
| Q2 24 | 7.9% | 0.2% | ||
| Q1 24 | 9.6% | 0.2% |
净利率EZPWVNET
| Q4 25 | 11.6% | — | ||
| Q3 25 | 7.9% | -10.7% | ||
| Q2 25 | 8.5% | — | ||
| Q1 25 | 8.3% | -0.8% | ||
| Q4 24 | 9.7% | — | ||
| Q3 24 | 5.2% | -0.7% | ||
| Q2 24 | 6.4% | -0.4% | ||
| Q1 24 | 7.5% | -8.4% |
每股收益（稀释后）EZPWVNET
| Q4 25 | $0.55 | — | ||
| Q3 25 | $0.35 | — | ||
| Q2 25 | $0.34 | — | ||
| Q1 25 | $0.33 | — | ||
| Q4 24 | $0.40 | — | ||
| Q3 24 | $0.20 | — | ||
| Q2 24 | $0.25 | — | ||
| Q1 24 | $0.29 | — |
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 | $492.1M |
| 总债务越低越好 | $518.6M | — |
| 股东权益账面价值 | $1.1B | $890.8M |
| 总资产 | $2.0B | $6.1B |
| 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EZPWVNET
| Q4 25 | $465.9M | — | ||
| Q3 25 | $469.5M | $492.1M | ||
| Q2 25 | $472.1M | — | ||
| Q1 25 | $505.2M | $544.3M | ||
| Q4 24 | $174.5M | — | ||
| Q3 24 | $170.5M | $219.5M | ||
| Q2 24 | $218.0M | $247.2M | ||
| Q1 24 | $229.1M | $246.9M |
总债务EZPWVNET
| Q4 25 | $518.6M | — | ||
| Q3 25 | $518.1M | — | ||
| Q2 25 | $517.6M | — | ||
| Q1 25 | $620.5M | — | ||
| Q4 24 | $327.7M | — | ||
| Q3 24 | $327.3M | $1.2B | ||
| Q2 24 | $361.3M | — | ||
| Q1 24 | $360.9M | — |
股东权益EZPWVNET
| Q4 25 | $1.1B | — | ||
| Q3 25 | $1.0B | $890.8M | ||
| Q2 25 | $990.1M | — | ||
| Q1 25 | $851.6M | $927.8M | ||
| Q4 24 | $823.9M | — | ||
| Q3 24 | $804.6M | $902.9M | ||
| Q2 24 | $801.5M | $900.6M | ||
| Q1 24 | $800.4M | $895.1M |
总资产EZPWVNET
| Q4 25 | $2.0B | — | ||
| Q3 25 | $2.0B | $6.1B | ||
| Q2 25 | $1.9B | — | ||
| Q1 25 | $1.8B | $5.4B | ||
| Q4 24 | $1.5B | — | ||
| Q3 24 | $1.5B | $4.3B | ||
| Q2 24 | $1.5B | $4.0B | ||
| Q1 24 | $1.5B | $3.9B |
负债/权益比EZPWVNET
| Q4 25 | 0.48× | — | ||
| Q3 25 | 0.51× | — | ||
| Q2 25 | 0.52× | — | ||
| Q1 25 | 0.73× | — | ||
| Q4 24 | 0.40× | — | ||
| Q3 24 | 0.41× | 1.28× | ||
| Q2 24 | 0.45× | — | ||
| Q1 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 | $113.8M |
| 自由现金流经营现金流 - 资本支出 | $31.7M | $-193.1M |
| 自由现金流率自由现金流/营收 | 8.3% | -53.2% |
| 资本支出强度资本支出/营收 | 2.0% | 84.6% |
| 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 | $-589.7M |
8季度趋势，按日历期对齐
经营现金流EZPWVNET
| Q4 25 | $39.1M | — | ||
| Q3 25 | $51.3M | $113.8M | ||
| Q2 25 | $34.8M | — | ||
| Q1 25 | $36.9M | $27.0M | ||
| Q4 24 | $26.0M | — | ||
| Q3 24 | $43.3M | $108.3M | ||
| Q2 24 | $33.7M | $55.8M | ||
| Q1 24 | $15.1M | $37.1M |
自由现金流EZPWVNET
| Q4 25 | $31.7M | — | ||
| Q3 25 | $35.7M | $-193.1M | ||
| Q2 25 | $25.7M | — | ||
| Q1 25 | $28.6M | $-220.0M | ||
| Q4 24 | $20.4M | — | ||
| Q3 24 | $24.4M | $-95.0M | ||
| Q2 24 | $30.5M | $-81.6M | ||
| Q1 24 | $8.6M | $-102.2M |
自由现金流率EZPWVNET
| Q4 25 | 8.3% | — | ||
| Q3 25 | 10.6% | -53.2% | ||
| Q2 25 | 8.3% | — | ||
| Q1 25 | 9.3% | -71.1% | ||
| Q4 24 | 6.4% | — | ||
| Q3 24 | 8.3% | -31.4% | ||
| Q2 24 | 10.8% | -29.8% | ||
| Q1 24 | 3.0% | -38.9% |
资本支出强度EZPWVNET
| Q4 25 | 2.0% | — | ||
| Q3 25 | 4.6% | 84.6% | ||
| Q2 25 | 2.9% | — | ||
| Q1 25 | 2.7% | 79.8% | ||
| Q4 24 | 1.8% | — | ||
| Q3 24 | 6.4% | 67.3% | ||
| Q2 24 | 1.1% | 50.1% | ||
| Q1 24 | 2.3% | 53.0% |
现金转化率EZPWVNET
| Q4 25 | 0.88× | — | ||
| Q3 25 | 1.92× | — | ||
| 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% |
VNET
暂无分部数据
