vs
富兰克林柯维（FC）与Prairie Operating Co.（PROP）财务数据对比。点击上方公司名可切换其他公司
Prairie Operating Co.的季度营收约是富兰克林柯维的1.2倍（$77.7M vs $64.0M），Prairie Operating Co.净利率更高（1.7% vs -5.1%，领先6.8%），过去两年Prairie Operating Co.的营收复合增速更高（9784.4% vs 2.2%）
富兰克林柯维总部位于美国犹他州盐湖城，是一家专业培训指导企业，面向各类组织与个人提供领导力提升、个人效能成长与业务执行领域的培训及评估服务。公司由富兰克林奎斯特与柯维领导力中心于1997年合并成立，最为人熟知的产品包括富兰克林柯维规划系统等。
草原农场乳业是一家成立于伊利诺伊州卡林维尔的乳业合作社，现总部设于该州爱德华兹维尔。企业向奶源生产者收奶，将其加工为奶酪、黄油、冰淇淋、酸奶油、农家干酪、蘸酱、酸奶、液态奶等多种乳制品，同时也生产销售果汁、风味饮品与预制冰茶。
FC vs PROP — 直观对比
营收规模更大
PROP
是对方的1.2倍
$64.0M
净利率更高
PROP
高出6.8%
-5.1%
两年增速更快
PROP
近两年复合增速
2.2%
损益表 — Q1 FY2026 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $64.0M | $77.7M |
| 净利润 | $-3.3M | $1.3M |
| 毛利率 | 75.5% | — |
| 营业利润率 | -5.7% | 34.8% |
| 净利率 | -5.1% | 1.7% |
| 营收同比 | -7.3% | — |
| 净利润同比 | -378.5% | 111.3% |
| 每股收益（稀释后） | $-0.27 | $-0.44 |
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FCPROP
| Q4 25 | $64.0M | — | ||
| Q3 25 | $71.2M | $77.7M | ||
| Q2 25 | $67.1M | $68.1M | ||
| Q1 25 | $59.6M | $13.6M | ||
| Q4 24 | $69.1M | — | ||
| Q3 24 | $84.1M | $0 | ||
| Q2 24 | $73.4M | — | ||
| Q1 24 | $61.3M | — |
净利润FCPROP
| Q4 25 | $-3.3M | — | ||
| Q3 25 | $4.4M | $1.3M | ||
| Q2 25 | $-1.4M | $35.7M | ||
| Q1 25 | $-1.1M | $-2.6M | ||
| Q4 24 | $1.2M | — | ||
| Q3 24 | $12.0M | $-11.4M | ||
| Q2 24 | $5.7M | — | ||
| Q1 24 | $874.0K | — |
毛利率FCPROP
| Q4 25 | 75.5% | — | ||
| Q3 25 | 75.5% | — | ||
| Q2 25 | 76.5% | — | ||
| Q1 25 | 76.7% | — | ||
| Q4 24 | 76.3% | — | ||
| Q3 24 | 78.1% | — | ||
| Q2 24 | 76.6% | — | ||
| Q1 24 | 76.4% | — |
营业利润率FCPROP
| Q4 25 | -5.7% | — | ||
| Q3 25 | 11.1% | 34.8% | ||
| Q2 25 | -3.3% | 27.8% | ||
| Q1 25 | -2.4% | 12.9% | ||
| Q4 24 | 2.1% | — | ||
| Q3 24 | 21.3% | — | ||
| Q2 24 | 11.4% | — | ||
| Q1 24 | 2.4% | — |
净利率FCPROP
| Q4 25 | -5.1% | — | ||
| Q3 25 | 6.1% | 1.7% | ||
| Q2 25 | -2.1% | 52.4% | ||
| Q1 25 | -1.8% | -19.3% | ||
| Q4 24 | 1.7% | — | ||
| Q3 24 | 14.2% | — | ||
| Q2 24 | 7.8% | — | ||
| Q1 24 | 1.4% | — |
每股收益（稀释后）FCPROP
| Q4 25 | $-0.27 | — | ||
| Q3 25 | $0.34 | $-0.44 | ||
| Q2 25 | $-0.11 | $0.18 | ||
| Q1 25 | $-0.08 | $-3.49 | ||
| Q4 24 | $0.09 | — | ||
| Q3 24 | $0.89 | $-0.68 | ||
| Q2 24 | $0.43 | — | ||
| Q1 24 | $0.06 | — |
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 | $17.5M | $10.6M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $54.0M | $101.8M |
| 总资产 | $221.3M | $939.8M |
| 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FCPROP
| Q4 25 | $17.5M | — | ||
| Q3 25 | $31.7M | $10.6M | ||
| Q2 25 | $33.7M | $10.7M | ||
| Q1 25 | $40.4M | $15.0M | ||
| Q4 24 | $53.3M | — | ||
| Q3 24 | $48.7M | $40.1M | ||
| Q2 24 | $36.6M | — | ||
| Q1 24 | $40.9M | — |
总债务FCPROP
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | $387.0M | ||
| Q1 25 | — | $377.0M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益FCPROP
| Q4 25 | $54.0M | — | ||
| Q3 25 | $66.9M | $101.8M | ||
| Q2 25 | $65.6M | $94.2M | ||
| Q1 25 | $72.5M | $34.0M | ||
| Q4 24 | $80.6M | — | ||
| Q3 24 | $83.1M | $61.3M | ||
| Q2 24 | $72.2M | — | ||
| Q1 24 | $70.8M | — |
总资产FCPROP
| Q4 25 | $221.3M | — | ||
| Q3 25 | $242.9M | $939.8M | ||
| Q2 25 | $218.3M | $858.5M | ||
| Q1 25 | $221.3M | $775.4M | ||
| Q4 24 | $239.9M | — | ||
| Q3 24 | $261.5M | $107.2M | ||
| Q2 24 | $221.0M | — | ||
| Q1 24 | $221.9M | — |
负债/权益比FCPROP
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 4.11× | ||
| Q1 25 | — | 11.07× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $98.0K | $57.7M |
| 自由现金流经营现金流 - 资本支出 | $-1.6M | — |
| 自由现金流率自由现金流/营收 | -2.5% | — |
| 资本支出强度资本支出/营收 | 2.7% | — |
| 现金转化率经营现金流/净利润 | — | 44.80× |
| 过去12个月自由现金流最近4个季度 | $5.9M | — |
8季度趋势，按日历期对齐
经营现金流FCPROP
| Q4 25 | $98.0K | — | ||
| Q3 25 | $9.9M | $57.7M | ||
| Q2 25 | $6.3M | $-7.2M | ||
| Q1 25 | $-1.4M | $16.9M | ||
| Q4 24 | $14.1M | — | ||
| Q3 24 | $21.9M | $2.8M | ||
| Q2 24 | $8.2M | — | ||
| Q1 24 | $12.8M | — |
自由现金流FCPROP
| Q4 25 | $-1.6M | — | ||
| Q3 25 | $5.7M | — | ||
| Q2 25 | $4.5M | — | ||
| Q1 25 | $-2.6M | — | ||
| Q4 24 | $13.1M | — | ||
| Q3 24 | $20.8M | — | ||
| Q2 24 | $7.3M | — | ||
| Q1 24 | $12.1M | — |
自由现金流率FCPROP
| Q4 25 | -2.5% | — | ||
| Q3 25 | 8.0% | — | ||
| Q2 25 | 6.7% | — | ||
| Q1 25 | -4.4% | — | ||
| Q4 24 | 19.0% | — | ||
| Q3 24 | 24.7% | — | ||
| Q2 24 | 9.9% | — | ||
| Q1 24 | 19.8% | — |
资本支出强度FCPROP
| Q4 25 | 2.7% | — | ||
| Q3 25 | 5.9% | — | ||
| Q2 25 | 2.7% | — | ||
| Q1 25 | 2.1% | — | ||
| Q4 24 | 1.4% | — | ||
| Q3 24 | 1.3% | — | ||
| Q2 24 | 1.2% | — | ||
| Q1 24 | 1.0% | — |
现金转化率FCPROP
| Q4 25 | — | — | ||
| Q3 25 | 2.27× | 44.80× | ||
| Q2 25 | — | -0.20× | ||
| Q1 25 | — | — | ||
| Q4 24 | 11.98× | — | ||
| Q3 24 | 1.83× | — | ||
| Q2 24 | 1.43× | — | ||
| Q1 24 | 14.62× | — |
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
FC
暂无分部数据
PROP
| Crude Oil Sales | $64.9M | 84% |
| Natural Gas Sales | $7.6M | 10% |
| Natural Gas Liquids Reserves | $5.2M | 7% |
