vs
FLUSHING FINANCIAL CORP（FFIC）与RE/MAX Holdings, Inc.（RMAX）财务数据对比。点击上方公司名可切换其他公司
RE/MAX Holdings, Inc.的季度营收约是FLUSHING FINANCIAL CORP的1.2倍（$71.1M vs $58.8M），FLUSHING FINANCIAL CORP净利率更高（6.8% vs 2.0%，领先4.8%），FLUSHING FINANCIAL CORP同比增速更快（2597.7% vs -1.8%），FLUSHING FINANCIAL CORP自由现金流更多（$55.8M vs $33.5M），过去两年FLUSHING FINANCIAL CORP的营收复合增速更高（13.7% vs -4.7%）
弗拉格斯塔夫银行（Flagstar Bank, N.A.）是美国区域性金融服务控股集团，总部位于纽约希克斯维尔。2023年该行共运营395家分支机构，并于2024年2月21日完成全部分支机构的品牌统一，全部更名为Flagstar品牌。
RE/MAX是全球知名的房地产特许经营机构，业务遍布全球一百多个国家和地区，旗下拥有数千家门店，总计超过十万名房产经纪人，在国际房产中介领域拥有极高的品牌知名度与市场影响力。
FFIC vs RMAX — 直观对比
营收规模更大
RMAX
是对方的1.2倍
$58.8M
营收增速更快
FFIC
高出2599.5%
-1.8%
净利率更高
FFIC
高出4.8%
2.0%
自由现金流更多
FFIC
多$22.3M
$33.5M
两年增速更快
FFIC
近两年复合增速
-4.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $58.8M | $71.1M |
| 净利润 | $4.0M | $1.4M |
| 毛利率 | — | — |
| 营业利润率 | 13.3% | 13.1% |
| 净利率 | 6.8% | 2.0% |
| 营收同比 | 2597.7% | -1.8% |
| 净利润同比 | 108.2% | -75.2% |
| 每股收益（稀释后） | $0.12 | — |
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FFICRMAX
| Q4 25 | $58.8M | $71.1M | ||
| Q3 25 | $58.6M | $73.2M | ||
| Q2 25 | $63.5M | $72.8M | ||
| Q1 25 | $58.1M | $74.5M | ||
| Q4 24 | $2.2M | $72.5M | ||
| Q3 24 | $51.9M | $78.5M | ||
| Q2 24 | $47.0M | $78.5M | ||
| Q1 24 | $45.5M | $78.3M |
净利润FFICRMAX
| Q4 25 | $4.0M | $1.4M | ||
| Q3 25 | $10.4M | $4.0M | ||
| Q2 25 | $14.2M | $4.7M | ||
| Q1 25 | $-9.8M | $-2.0M | ||
| Q4 24 | $-49.2M | $5.8M | ||
| Q3 24 | $8.9M | $966.0K | ||
| Q2 24 | $5.3M | $3.7M | ||
| Q1 24 | $3.7M | $-3.4M |
营业利润率FFICRMAX
| Q4 25 | 13.3% | 13.1% | ||
| Q3 25 | 23.4% | 25.0% | ||
| Q2 25 | 29.8% | 19.3% | ||
| Q1 25 | -10.2% | 7.2% | ||
| Q4 24 | -3296.2% | 5.9% | ||
| Q3 24 | 22.1% | 19.4% | ||
| Q2 24 | 15.2% | 20.6% | ||
| Q1 24 | 11.0% | 5.8% |
净利率FFICRMAX
| Q4 25 | 6.8% | 2.0% | ||
| Q3 25 | 17.8% | 5.4% | ||
| Q2 25 | 22.4% | 6.4% | ||
| Q1 25 | -16.9% | -2.6% | ||
| Q4 24 | -2258.9% | 8.0% | ||
| Q3 24 | 17.2% | 1.2% | ||
| Q2 24 | 11.3% | 4.7% | ||
| Q1 24 | 8.1% | -4.3% |
每股收益（稀释后）FFICRMAX
| Q4 25 | $0.12 | — | ||
| Q3 25 | $0.30 | — | ||
| Q2 25 | $0.41 | — | ||
| Q1 25 | $-0.29 | — | ||
| Q4 24 | $-1.67 | — | ||
| Q3 24 | $0.30 | — | ||
| Q2 24 | $0.18 | — | ||
| Q1 24 | $0.12 | — |
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 | — | $118.7M |
| 总债务越低越好 | — | $432.2M |
| 股东权益账面价值 | $708.0M | $452.4M |
| 总资产 | $8.7B | $582.5M |
| 负债/权益比越低杠杆越低 | — | 0.96× |
8季度趋势，按日历期对齐
现金及短期投资FFICRMAX
| Q4 25 | — | $118.7M | ||
| Q3 25 | — | $107.5M | ||
| Q2 25 | — | $94.3M | ||
| Q1 25 | — | $89.1M | ||
| Q4 24 | — | $96.6M | ||
| Q3 24 | — | $83.8M | ||
| Q2 24 | — | $66.1M | ||
| Q1 24 | — | $82.1M |
总债务FFICRMAX
| Q4 25 | — | $432.2M | ||
| Q3 25 | — | $433.3M | ||
| Q2 25 | — | $434.4M | ||
| Q1 25 | — | $435.3M | ||
| Q4 24 | — | $436.2M | ||
| Q3 24 | — | $437.2M | ||
| Q2 24 | — | $438.1M | ||
| Q1 24 | — | $439.0M |
股东权益FFICRMAX
| Q4 25 | $708.0M | $452.4M | ||
| Q3 25 | $711.2M | $448.1M | ||
| Q2 25 | $706.4M | $442.4M | ||
| Q1 25 | $702.9M | $433.5M | ||
| Q4 24 | $724.5M | $429.5M | ||
| Q3 24 | $666.9M | $423.1M | ||
| Q2 24 | $665.3M | $418.4M | ||
| Q1 24 | $669.8M | $412.0M |
总资产FFICRMAX
| Q4 25 | $8.7B | $582.5M | ||
| Q3 25 | $8.9B | $582.2M | ||
| Q2 25 | $8.8B | $574.8M | ||
| Q1 25 | $9.0B | $571.4M | ||
| Q4 24 | $9.0B | $581.6M | ||
| Q3 24 | $9.3B | $578.6M | ||
| Q2 24 | $9.1B | $571.4M | ||
| Q1 24 | $8.8B | $566.7M |
负债/权益比FFICRMAX
| Q4 25 | — | 0.96× | ||
| Q3 25 | — | 0.97× | ||
| Q2 25 | — | 0.98× | ||
| Q1 25 | — | 1.00× | ||
| Q4 24 | — | 1.02× | ||
| Q3 24 | — | 1.03× | ||
| Q2 24 | — | 1.05× | ||
| Q1 24 | — | 1.07× |
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 | $61.0M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | $55.8M | $33.5M |
| 自由现金流率自由现金流/营收 | 94.9% | 47.1% |
| 资本支出强度资本支出/营收 | 8.9% | 10.4% |
| 现金转化率经营现金流/净利润 | 15.16× | 28.39× |
| 过去12个月自由现金流最近4个季度 | $104.7M | $56.8M |
8季度趋势，按日历期对齐
经营现金流FFICRMAX
| Q4 25 | $61.0M | $40.9M | ||
| Q3 25 | $19.6M | $17.7M | ||
| Q2 25 | $25.8M | $4.6M | ||
| Q1 25 | $6.9M | $5.7M | ||
| Q4 24 | $12.4M | $59.7M | ||
| Q3 24 | $5.4M | $17.6M | ||
| Q2 24 | $9.6M | $15.9M | ||
| Q1 24 | $-6.2M | $9.4M |
自由现金流FFICRMAX
| Q4 25 | $55.8M | $33.5M | ||
| Q3 25 | $19.3M | $16.4M | ||
| Q2 25 | $24.4M | $2.9M | ||
| Q1 25 | $5.2M | $4.0M | ||
| Q4 24 | $10.1M | $53.0M | ||
| Q3 24 | $4.8M | $16.3M | ||
| Q2 24 | $8.8M | $14.0M | ||
| Q1 24 | $-6.5M | $6.8M |
自由现金流率FFICRMAX
| Q4 25 | 94.9% | 47.1% | ||
| Q3 25 | 33.0% | 22.4% | ||
| Q2 25 | 38.5% | 4.0% | ||
| Q1 25 | 8.9% | 5.3% | ||
| Q4 24 | 463.4% | 73.2% | ||
| Q3 24 | 9.3% | 20.8% | ||
| Q2 24 | 18.7% | 17.8% | ||
| Q1 24 | -14.3% | 8.6% |
资本支出强度FFICRMAX
| Q4 25 | 8.9% | 10.4% | ||
| Q3 25 | 0.4% | 1.8% | ||
| Q2 25 | 2.1% | 2.2% | ||
| Q1 25 | 2.9% | 2.3% | ||
| Q4 24 | 106.0% | 9.1% | ||
| Q3 24 | 1.1% | 1.7% | ||
| Q2 24 | 1.7% | 2.4% | ||
| Q1 24 | 0.6% | 3.3% |
现金转化率FFICRMAX
| Q4 25 | 15.16× | 28.39× | ||
| Q3 25 | 1.87× | 4.45× | ||
| Q2 25 | 1.81× | 0.97× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 10.28× | ||
| Q3 24 | 0.61× | 18.22× | ||
| Q2 24 | 1.80× | 4.29× | ||
| Q1 24 | -1.69× | — |
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
FFIC
暂无分部数据
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
