vs
First Foundation Inc.（FFWM）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First Foundation Inc.的1.5倍（$71.1M vs $48.4M），RE/MAX Holdings, Inc.净利率更高（2.0% vs -97.9%，领先99.9%），First Foundation Inc.同比增速更快（421.7% vs -1.8%），RE/MAX Holdings, Inc.自由现金流更多（$33.5M vs $-35.2M），过去两年First Foundation Inc.的营收复合增速更高（-2.7% vs -4.7%）
约翰·B·拉克森海事基金会学院是位于菲律宾内格罗斯西部省巴科洛德市的私立海事学院，专注于培养海事领域专业人才，是当地具备影响力的海事专业高等教育机构。
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。
FFWM vs RMAX — 直观对比
营收规模更大
RMAX
是对方的1.5倍
$48.4M
营收增速更快
FFWM
高出423.5%
-1.8%
净利率更高
RMAX
高出99.9%
-97.9%
自由现金流更多
RMAX
多$68.7M
$-35.2M
两年增速更快
FFWM
近两年复合增速
-4.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $48.4M | $71.1M |
| 净利润 | $-8.0M | $1.4M |
| 毛利率 | — | — |
| 营业利润率 | -97.5% | 13.1% |
| 净利率 | -97.9% | 2.0% |
| 营收同比 | 421.7% | -1.8% |
| 净利润同比 | 43.0% | -75.2% |
| 每股收益（稀释后） | $-0.09 | — |
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FFWMRMAX
| Q4 25 | $48.4M | $71.1M | ||
| Q3 25 | $63.6M | $73.2M | ||
| Q2 25 | $51.4M | $72.8M | ||
| Q1 25 | $71.4M | $74.5M | ||
| Q4 24 | $9.3M | $72.5M | ||
| Q3 24 | $9.2M | $78.5M | ||
| Q2 24 | $57.5M | $78.5M | ||
| Q1 24 | $51.1M | $78.3M |
净利润FFWMRMAX
| Q4 25 | $-8.0M | $1.4M | ||
| Q3 25 | $-146.3M | $4.0M | ||
| Q2 25 | $-7.7M | $4.7M | ||
| Q1 25 | $6.9M | $-2.0M | ||
| Q4 24 | $-14.1M | $5.8M | ||
| Q3 24 | $-82.2M | $966.0K | ||
| Q2 24 | $3.1M | $3.7M | ||
| Q1 24 | $793.0K | $-3.4M |
营业利润率FFWMRMAX
| Q4 25 | -97.5% | 13.1% | ||
| Q3 25 | -92.7% | 25.0% | ||
| Q2 25 | -21.1% | 19.3% | ||
| Q1 25 | 8.8% | 7.2% | ||
| Q4 24 | -247.7% | 5.9% | ||
| Q3 24 | -1276.7% | 19.4% | ||
| Q2 24 | 4.6% | 20.6% | ||
| Q1 24 | -0.2% | 5.8% |
净利率FFWMRMAX
| Q4 25 | -97.9% | 2.0% | ||
| Q3 25 | -230.1% | 5.4% | ||
| Q2 25 | -15.0% | 6.4% | ||
| Q1 25 | 9.7% | -2.6% | ||
| Q4 24 | -152.2% | 8.0% | ||
| Q3 24 | -896.9% | 1.2% | ||
| Q2 24 | 5.4% | 4.7% | ||
| Q1 24 | 1.6% | -4.3% |
每股收益（稀释后）FFWMRMAX
| Q4 25 | $-0.09 | — | ||
| Q3 25 | $-1.78 | — | ||
| Q2 25 | $-0.09 | — | ||
| Q1 25 | $0.08 | — | ||
| Q4 24 | $-0.24 | — | ||
| Q3 24 | $-1.23 | — | ||
| Q2 24 | $0.05 | — | ||
| Q1 24 | $0.01 | — |
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 | $1.6B | $118.7M |
| 总债务越低越好 | — | $432.2M |
| 股东权益账面价值 | $912.6M | $452.4M |
| 总资产 | $11.9B | $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FFWMRMAX
| Q4 25 | $1.6B | $118.7M | ||
| Q3 25 | $1.7B | $107.5M | ||
| Q2 25 | $1.1B | $94.3M | ||
| Q1 25 | $1.0B | $89.1M | ||
| Q4 24 | $1.0B | $96.6M | ||
| Q3 24 | $1.1B | $83.8M | ||
| Q2 24 | $1.4B | $66.1M | ||
| Q1 24 | $1.6B | $82.1M |
总债务FFWMRMAX
| 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FFWMRMAX
| Q4 25 | $912.6M | $452.4M | ||
| Q3 25 | $917.9M | $448.1M | ||
| Q2 25 | $1.1B | $442.4M | ||
| Q1 25 | $1.1B | $433.5M | ||
| Q4 24 | $1.1B | $429.5M | ||
| Q3 24 | $1.1B | $423.1M | ||
| Q2 24 | $933.2M | $418.4M | ||
| Q1 24 | $928.7M | $412.0M |
总资产FFWMRMAX
| Q4 25 | $11.9B | $582.5M | ||
| Q3 25 | $11.9B | $582.2M | ||
| Q2 25 | $11.6B | $574.8M | ||
| Q1 25 | $12.6B | $571.4M | ||
| Q4 24 | $12.6B | $581.6M | ||
| Q3 24 | $13.4B | $578.6M | ||
| Q2 24 | $13.7B | $571.4M | ||
| Q1 24 | $13.6B | $566.7M |
负债/权益比FFWMRMAX
| 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 | $-31.9M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | $-35.2M | $33.5M |
| 自由现金流率自由现金流/营收 | -72.8% | 47.1% |
| 资本支出强度资本支出/营收 | 6.9% | 10.4% |
| 现金转化率经营现金流/净利润 | — | 28.39× |
| 过去12个月自由现金流最近4个季度 | $-45.9M | $56.8M |
8季度趋势，按日历期对齐
经营现金流FFWMRMAX
| Q4 25 | $-31.9M | $40.9M | ||
| Q3 25 | $9.2M | $17.7M | ||
| Q2 25 | $-16.3M | $4.6M | ||
| Q1 25 | $-552.0K | $5.7M | ||
| Q4 24 | $-8.7M | $59.7M | ||
| Q3 24 | $14.2M | $17.6M | ||
| Q2 24 | $-9.1M | $15.9M | ||
| Q1 24 | $7.2M | $9.4M |
自由现金流FFWMRMAX
| Q4 25 | $-35.2M | $33.5M | ||
| Q3 25 | $8.6M | $16.4M | ||
| Q2 25 | $-16.7M | $2.9M | ||
| Q1 25 | $-2.5M | $4.0M | ||
| Q4 24 | $-11.4M | $53.0M | ||
| Q3 24 | $13.4M | $16.3M | ||
| Q2 24 | $-9.4M | $14.0M | ||
| Q1 24 | $5.9M | $6.8M |
自由现金流率FFWMRMAX
| Q4 25 | -72.8% | 47.1% | ||
| Q3 25 | 13.5% | 22.4% | ||
| Q2 25 | -32.4% | 4.0% | ||
| Q1 25 | -3.5% | 5.3% | ||
| Q4 24 | -123.5% | 73.2% | ||
| Q3 24 | 146.2% | 20.8% | ||
| Q2 24 | -16.3% | 17.8% | ||
| Q1 24 | 11.6% | 8.6% |
资本支出强度FFWMRMAX
| Q4 25 | 6.9% | 10.4% | ||
| Q3 25 | 1.0% | 1.8% | ||
| Q2 25 | 0.8% | 2.2% | ||
| Q1 25 | 2.8% | 2.3% | ||
| Q4 24 | 29.4% | 9.1% | ||
| Q3 24 | 9.0% | 1.7% | ||
| Q2 24 | 0.4% | 2.4% | ||
| Q1 24 | 2.5% | 3.3% |
现金转化率FFWMRMAX
| Q4 25 | — | 28.39× | ||
| Q3 25 | — | 4.45× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | -0.08× | — | ||
| Q4 24 | — | 10.28× | ||
| Q3 24 | — | 18.22× | ||
| Q2 24 | -2.96× | 4.29× | ||
| Q1 24 | 9.09× | — |
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
FFWM
暂无分部数据
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
