vs
FTAI Infrastructure Inc.（FIP）与BRC Group Holdings, Inc.（RILY）财务数据对比。点击上方公司名可切换其他公司
BRC Group Holdings, Inc.的季度营收约是FTAI Infrastructure Inc.的1.3倍（$188.3M vs $143.5M），BRC Group Holdings, Inc.净利率更高（47.9% vs -68.1%，领先116.0%），FTAI Infrastructure Inc.同比增速更快（77.7% vs -21.9%），过去两年FTAI Infrastructure Inc.的营收复合增速更高（31.9% vs -15.4%）
FTAI基础设施有限公司持有、运营并投资交通物流、中游能源、发电等核心领域的优质关键基础设施资产，主要面向北美市场，聚焦拥有稳定长期现金流、合同约定收入流的项目，为利益相关方创造可持续回报。
FIP vs RILY — 直观对比
营收规模更大
RILY
是对方的1.3倍
$143.5M
营收增速更快
FIP
高出99.6%
-21.9%
净利率更高
RILY
高出116.0%
-68.1%
两年增速更快
FIP
近两年复合增速
-15.4%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $143.5M | $188.3M |
| 净利润 | $-97.7M | $90.3M |
| 毛利率 | — | 79.5% |
| 营业利润率 | -45.7% | 32.3% |
| 净利率 | -68.1% | 47.9% |
| 营收同比 | 77.7% | -21.9% |
| 净利润同比 | 21.6% | 1710.8% |
| 每股收益（稀释后） | $-1.04 | $2.78 |
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FIPRILY
| Q4 25 | $143.5M | $188.3M | ||
| Q3 25 | $140.6M | $215.3M | ||
| Q2 25 | $122.3M | $188.2M | ||
| Q1 25 | $96.2M | $197.2M | ||
| Q4 24 | $80.8M | $241.0M | ||
| Q3 24 | $83.3M | $225.5M | ||
| Q2 24 | $84.9M | $256.0M | ||
| Q1 24 | $82.5M | $263.4M |
净利润FIPRILY
| Q4 25 | $-97.7M | $90.3M | ||
| Q3 25 | $-104.5M | $91.1M | ||
| Q2 25 | $-70.0M | $139.5M | ||
| Q1 25 | $120.2M | $-10.0M | ||
| Q4 24 | $-124.7M | $-5.6M | ||
| Q3 24 | $-43.0M | $-284.4M | ||
| Q2 24 | $-48.1M | $-433.6M | ||
| Q1 24 | $-50.3M | $-49.2M |
毛利率FIPRILY
| Q4 25 | — | 79.5% | ||
| Q3 25 | — | 83.7% | ||
| Q2 25 | — | 81.3% | ||
| Q1 25 | — | 81.4% | ||
| Q4 24 | — | 79.8% | ||
| Q3 24 | — | 82.1% | ||
| Q2 24 | — | 84.5% | ||
| Q1 24 | — | 85.3% |
营业利润率FIPRILY
| Q4 25 | -45.7% | 32.3% | ||
| Q3 25 | -70.8% | 30.4% | ||
| Q2 25 | -56.4% | 5.7% | ||
| Q1 25 | 81.8% | -31.2% | ||
| Q4 24 | -152.7% | -69.2% | ||
| Q3 24 | -51.7% | -36.4% | ||
| Q2 24 | -56.4% | -90.8% | ||
| Q1 24 | -58.8% | -6.1% |
净利率FIPRILY
| Q4 25 | -68.1% | 47.9% | ||
| Q3 25 | -74.4% | 42.3% | ||
| Q2 25 | -57.2% | 74.1% | ||
| Q1 25 | 125.0% | -5.1% | ||
| Q4 24 | -154.4% | -2.3% | ||
| Q3 24 | -51.6% | -126.1% | ||
| Q2 24 | -56.7% | -169.4% | ||
| Q1 24 | -60.9% | -18.7% |
每股收益（稀释后）FIPRILY
| Q4 25 | $-1.04 | $2.78 | ||
| Q3 25 | $-1.38 | $2.91 | ||
| Q2 25 | $-0.73 | $4.50 | ||
| Q1 25 | $0.89 | $-0.39 | ||
| Q4 24 | $-1.21 | $-0.01 | ||
| Q3 24 | $-0.45 | $-9.39 | ||
| Q2 24 | $-0.52 | $-14.35 | ||
| Q1 24 | $-0.54 | $-1.71 |
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 | $57.4M | $226.6M |
| 总债务越低越好 | $3.8B | $1.4B |
| 股东权益账面价值 | $21.3M | $-171.5M |
| 总资产 | $5.7B | $1.7B |
| 负债/权益比越低杠杆越低 | 176.99× | — |
8季度趋势，按日历期对齐
现金及短期投资FIPRILY
| Q4 25 | $57.4M | $226.6M | ||
| Q3 25 | $34.7M | $184.2M | ||
| Q2 25 | $33.6M | $267.4M | ||
| Q1 25 | $26.3M | $138.3M | ||
| Q4 24 | $27.8M | $146.9M | ||
| Q3 24 | $20.3M | $159.2M | ||
| Q2 24 | $33.1M | $236.9M | ||
| Q1 24 | $23.0M | $190.7M |
总债务FIPRILY
| Q4 25 | $3.8B | $1.4B | ||
| Q3 25 | $3.7B | $1.3B | ||
| Q2 25 | $3.1B | $1.3B | ||
| Q1 25 | $2.8B | $1.4B | ||
| Q4 24 | $1.6B | $1.5B | ||
| Q3 24 | $1.5B | — | ||
| Q2 24 | $1.6B | — | ||
| Q1 24 | $1.3B | — |
股东权益FIPRILY
| Q4 25 | $21.3M | $-171.5M | ||
| Q3 25 | $181.1M | $-260.5M | ||
| Q2 25 | $375.5M | $-351.7M | ||
| Q1 25 | $476.2M | $-496.8M | ||
| Q4 24 | $202.7M | $-488.2M | ||
| Q3 24 | $370.8M | $-497.6M | ||
| Q2 24 | $394.8M | $-218.3M | ||
| Q1 24 | $402.5M | $228.4M |
总资产FIPRILY
| Q4 25 | $5.7B | $1.7B | ||
| Q3 25 | $5.5B | $1.7B | ||
| Q2 25 | $4.4B | $1.5B | ||
| Q1 25 | $4.1B | $1.5B | ||
| Q4 24 | $2.4B | $1.8B | ||
| Q3 24 | $2.4B | $2.2B | ||
| Q2 24 | $2.5B | $3.2B | ||
| Q1 24 | $2.3B | $5.0B |
负债/权益比FIPRILY
| Q4 25 | 176.99× | — | ||
| Q3 25 | 20.59× | — | ||
| Q2 25 | 8.21× | — | ||
| Q1 25 | 5.79× | — | ||
| Q4 24 | 7.84× | — | ||
| Q3 24 | 4.14× | — | ||
| Q2 24 | 3.94× | — | ||
| Q1 24 | 3.34× | — |
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 | $-2.8M | $26.2M |
| 自由现金流经营现金流 - 资本支出 | $-68.6M | — |
| 自由现金流率自由现金流/营收 | -47.8% | — |
| 资本支出强度资本支出/营收 | 45.9% | — |
| 现金转化率经营现金流/净利润 | — | 0.29× |
| 过去12个月自由现金流最近4个季度 | $-398.5M | — |
8季度趋势，按日历期对齐
经营现金流FIPRILY
| Q4 25 | $-2.8M | $26.2M | ||
| Q3 25 | $-24.4M | $-60.6M | ||
| Q2 25 | $-5.2M | $-25.6M | ||
| Q1 25 | $-85.7M | $184.0K | ||
| Q4 24 | $-8.1M | $-2.7M | ||
| Q3 24 | $14.2M | $19.5M | ||
| Q2 24 | $-17.6M | $111.5M | ||
| Q1 24 | $-3.9M | $135.4M |
自由现金流FIPRILY
| Q4 25 | $-68.6M | — | ||
| Q3 25 | $-90.7M | — | ||
| Q2 25 | $-87.5M | — | ||
| Q1 25 | $-151.7M | — | ||
| Q4 24 | $-34.3M | — | ||
| Q3 24 | $-11.7M | — | ||
| Q2 24 | $-32.1M | — | ||
| Q1 24 | $-16.7M | — |
自由现金流率FIPRILY
| Q4 25 | -47.8% | — | ||
| Q3 25 | -64.5% | — | ||
| Q2 25 | -71.6% | — | ||
| Q1 25 | -157.7% | — | ||
| Q4 24 | -42.4% | — | ||
| Q3 24 | -14.0% | — | ||
| Q2 24 | -37.9% | — | ||
| Q1 24 | -20.3% | — |
资本支出强度FIPRILY
| Q4 25 | 45.9% | — | ||
| Q3 25 | 47.2% | — | ||
| Q2 25 | 67.3% | — | ||
| Q1 25 | 68.6% | — | ||
| Q4 24 | 32.5% | — | ||
| Q3 24 | 31.1% | — | ||
| Q2 24 | 17.2% | — | ||
| Q1 24 | 15.6% | — |
现金转化率FIPRILY
| Q4 25 | — | 0.29× | ||
| Q3 25 | — | -0.66× | ||
| Q2 25 | — | -0.18× | ||
| Q1 25 | -0.71× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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
FIP
| Power Revenues | $45.9M | 32% |
| Rail Revenue | $44.6M | 31% |
| Service Other | $22.8M | 16% |
| Gas Revenues | $15.3M | 11% |
| Roadside Services Revenues | $11.5M | 8% |
| Rapauno | $1.2M | 1% |
RILY
| Transferred At Point In Time | $101.4M | 54% |
| Wealth Management Segment | $30.7M | 16% |
| Corporate Finance Consulting And Investment Banking Fees | $27.1M | 14% |
| Services And Fees | $24.8M | 13% |
| Commissions Fees And Reimbursed Expenses | $4.8M | 3% |
