vs
FULL HOUSE RESORTS INC（FLL）与JFrog Ltd（FROG）财务数据对比。点击上方公司名可切换其他公司
JFrog Ltd的季度营收约是FULL HOUSE RESORTS INC的1.9倍（$145.3M vs $75.4M），JFrog Ltd净利率更高（-10.5% vs -16.4%，领先5.9%），JFrog Ltd同比增速更快（25.2% vs 3.4%），JFrog Ltd自由现金流更多（$49.9M vs $10.7M），过去两年JFrog Ltd的营收复合增速更高（20.4% vs 3.9%）
富屋度假集团是总部设在美国内华达州萨默林南的赌场开发商与运营商，目前在营赌场共五家。湾流宇航创始人艾伦·保尔森曾于1994年至2000年担任该公司首席执行官，前克莱斯勒董事长李·艾柯卡曾在1995年至2013年间作为大股东参股，丹·李自2014年末起出任公司首席执行官。
JFrog Ltd是全球知名的DevOps技术服务商，面向科技、金融、零售、制造等多个行业客户，提供全链路软件发布、制品管理与安全解决方案，助力企业简化云、本地及混合部署环境下的应用开发与交付流程。
FLL vs FROG — 直观对比
营收规模更大
FROG
是对方的1.9倍
$75.4M
营收增速更快
FROG
高出21.8%
3.4%
净利率更高
FROG
高出5.9%
-16.4%
自由现金流更多
FROG
多$39.2M
$10.7M
两年增速更快
FROG
近两年复合增速
3.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $75.4M | $145.3M |
| 净利润 | $-12.4M | $-15.2M |
| 毛利率 | 93.1% | 77.9% |
| 营业利润率 | -1.3% | -14.7% |
| 净利率 | -16.4% | -10.5% |
| 营收同比 | 3.4% | 25.2% |
| 净利润同比 | -0.6% | 34.4% |
| 每股收益（稀释后） | $-0.35 | $-0.13 |
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FLLFROG
| Q4 25 | $75.4M | $145.3M | ||
| Q3 25 | $78.0M | $136.9M | ||
| Q2 25 | $73.9M | $127.2M | ||
| Q1 25 | $75.1M | $122.4M | ||
| Q4 24 | $73.0M | $116.1M | ||
| Q3 24 | $75.7M | $109.1M | ||
| Q2 24 | $73.5M | $103.0M | ||
| Q1 24 | $69.9M | $100.3M |
净利润FLLFROG
| Q4 25 | $-12.4M | $-15.2M | ||
| Q3 25 | $-7.7M | $-16.4M | ||
| Q2 25 | $-10.4M | $-21.7M | ||
| Q1 25 | $-9.8M | $-18.5M | ||
| Q4 24 | $-12.3M | $-23.2M | ||
| Q3 24 | $-8.5M | $-22.9M | ||
| Q2 24 | $-8.6M | $-14.3M | ||
| Q1 24 | $-11.3M | $-8.8M |
毛利率FLLFROG
| Q4 25 | 93.1% | 77.9% | ||
| Q3 25 | 93.2% | 77.4% | ||
| Q2 25 | 93.5% | 76.3% | ||
| Q1 25 | 93.4% | 75.3% | ||
| Q4 24 | 92.1% | 75.4% | ||
| Q3 24 | 92.2% | 75.0% | ||
| Q2 24 | 92.4% | 78.8% | ||
| Q1 24 | 92.3% | 79.5% |
营业利润率FLLFROG
| Q4 25 | -1.3% | -14.7% | ||
| Q3 25 | 4.4% | -15.8% | ||
| Q2 25 | -0.1% | -20.4% | ||
| Q1 25 | 1.0% | -18.8% | ||
| Q4 24 | -1.9% | -21.9% | ||
| Q3 24 | 3.2% | -27.4% | ||
| Q2 24 | 3.2% | -18.6% | ||
| Q1 24 | -0.9% | -16.6% |
净利率FLLFROG
| Q4 25 | -16.4% | -10.5% | ||
| Q3 25 | -9.8% | -12.0% | ||
| Q2 25 | -14.0% | -17.0% | ||
| Q1 25 | -13.0% | -15.1% | ||
| Q4 24 | -16.9% | -20.0% | ||
| Q3 24 | -11.2% | -21.0% | ||
| Q2 24 | -11.7% | -13.9% | ||
| Q1 24 | -16.1% | -8.8% |
每股收益（稀释后）FLLFROG
| Q4 25 | $-0.35 | $-0.13 | ||
| Q3 25 | $-0.21 | $-0.14 | ||
| Q2 25 | $-0.29 | $-0.19 | ||
| Q1 25 | $-0.27 | $-0.16 | ||
| Q4 24 | $-0.34 | $-0.21 | ||
| Q3 24 | $-0.24 | $-0.21 | ||
| Q2 24 | $-0.25 | $-0.13 | ||
| Q1 24 | $-0.33 | $-0.08 |
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 | $40.7M | $704.4M |
| 总债务越低越好 | $473.6M | — |
| 股东权益账面价值 | $2.5M | $887.4M |
| 总资产 | $649.8M | $1.3B |
| 负债/权益比越低杠杆越低 | 186.62× | — |
8季度趋势，按日历期对齐
现金及短期投资FLLFROG
| Q4 25 | $40.7M | $704.4M | ||
| Q3 25 | $30.9M | $651.1M | ||
| Q2 25 | $32.1M | $611.7M | ||
| Q1 25 | $30.7M | $563.5M | ||
| Q4 24 | $40.2M | $522.0M | ||
| Q3 24 | $25.9M | $467.8M | ||
| Q2 24 | $31.1M | $591.3M | ||
| Q1 24 | $25.7M | $579.6M |
总债务FLLFROG
| Q4 25 | $473.6M | — | ||
| Q3 25 | $473.1M | — | ||
| Q2 25 | $467.5M | — | ||
| Q1 25 | $471.7M | — | ||
| Q4 24 | $468.1M | — | ||
| Q3 24 | $467.4M | — | ||
| Q2 24 | $466.6M | — | ||
| Q1 24 | $465.9M | — |
股东权益FLLFROG
| Q4 25 | $2.5M | $887.4M | ||
| Q3 25 | $14.2M | $859.4M | ||
| Q2 25 | $21.2M | $826.5M | ||
| Q1 25 | $31.0M | $800.0M | ||
| Q4 24 | $40.5M | $773.5M | ||
| Q3 24 | $51.8M | $756.2M | ||
| Q2 24 | $59.5M | $721.4M | ||
| Q1 24 | $67.3M | $707.8M |
总资产FLLFROG
| Q4 25 | $649.8M | $1.3B | ||
| Q3 25 | $644.4M | $1.3B | ||
| Q2 25 | $651.5M | $1.2B | ||
| Q1 25 | $657.2M | $1.2B | ||
| Q4 24 | $673.3M | $1.1B | ||
| Q3 24 | $668.7M | $1.1B | ||
| Q2 24 | $673.9M | $1.0B | ||
| Q1 24 | $670.4M | $997.1M |
负债/权益比FLLFROG
| Q4 25 | 186.62× | — | ||
| Q3 25 | 33.30× | — | ||
| Q2 25 | 22.04× | — | ||
| Q1 25 | 15.22× | — | ||
| Q4 24 | 11.56× | — | ||
| Q3 24 | 9.02× | — | ||
| Q2 24 | 7.85× | — | ||
| Q1 24 | 6.92× | — |
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 | $12.0M | $50.7M |
| 自由现金流经营现金流 - 资本支出 | $10.7M | $49.9M |
| 自由现金流率自由现金流/营收 | 14.1% | 34.3% |
| 资本支出强度资本支出/营收 | 1.8% | 0.6% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $-2.7M | $142.3M |
8季度趋势，按日历期对齐
经营现金流FLLFROG
| Q4 25 | $12.0M | $50.7M | ||
| Q3 25 | $-472.0K | $30.2M | ||
| Q2 25 | $7.9M | $36.1M | ||
| Q1 25 | $-9.5M | $28.8M | ||
| Q4 24 | $14.8M | $49.1M | ||
| Q3 24 | $-6.7M | $27.6M | ||
| Q2 24 | $10.1M | $16.7M | ||
| Q1 24 | $-4.4M | $17.5M |
自由现金流FLLFROG
| Q4 25 | $10.7M | $49.9M | ||
| Q3 25 | $-5.5M | $28.8M | ||
| Q2 25 | $4.5M | $35.5M | ||
| Q1 25 | $-12.3M | $28.1M | ||
| Q4 24 | $6.9M | $48.5M | ||
| Q3 24 | $-17.4M | $26.7M | ||
| Q2 24 | $-1.2M | $16.0M | ||
| Q1 24 | $-27.0M | $16.6M |
自由现金流率FLLFROG
| Q4 25 | 14.1% | 34.3% | ||
| Q3 25 | -7.1% | 21.0% | ||
| Q2 25 | 6.1% | 27.9% | ||
| Q1 25 | -16.4% | 23.0% | ||
| Q4 24 | 9.4% | 41.8% | ||
| Q3 24 | -23.0% | 24.5% | ||
| Q2 24 | -1.6% | 15.5% | ||
| Q1 24 | -38.7% | 16.6% |
资本支出强度FLLFROG
| Q4 25 | 1.8% | 0.6% | ||
| Q3 25 | 6.5% | 1.0% | ||
| Q2 25 | 4.5% | 0.5% | ||
| Q1 25 | 3.8% | 0.5% | ||
| Q4 24 | 10.9% | 0.5% | ||
| Q3 24 | 14.1% | 0.9% | ||
| Q2 24 | 15.4% | 0.7% | ||
| Q1 24 | 32.4% | 0.8% |
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
FLL
| Midwest And South | $58.2M | 77% |
| Food And Beverage | $9.7M | 13% |
| Other Operations | $3.6M | 5% |
| Other | $2.3M | 3% |
| Contracted Sports Wagering | $1.7M | 2% |
FROG
暂无分部数据
