vs
FULL HOUSE RESORTS INC（FLL）与null（SWIM）财务数据对比。点击上方公司名可切换其他公司
null的季度营收约是FULL HOUSE RESORTS INC的1.3倍（$100.0M vs $75.4M），null净利率更高（-7.0% vs -16.4%，领先9.4%），null同比增速更快（14.5% vs 3.4%），null自由现金流更多（$14.1M vs $10.7M），过去两年FULL HOUSE RESORTS INC的营收复合增速更高（3.9% vs -4.9%）
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。
该企业是一家源自美国的跨国律师事务所，1934年创立于加利福尼亚州洛杉矶，在诉讼业务、公司法务以及监管合规法律领域拥有深厚的行业积累与知名度，是全球颇具影响力的综合性律所之一。
FLL vs SWIM — 直观对比
营收规模更大
SWIM
是对方的1.3倍
$75.4M
营收增速更快
SWIM
高出11.2%
3.4%
净利率更高
SWIM
高出9.4%
-16.4%
自由现金流更多
SWIM
多$3.4M
$10.7M
两年增速更快
FLL
近两年复合增速
-4.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $75.4M | $100.0M |
| 净利润 | $-12.4M | $-7.0M |
| 毛利率 | 93.1% | 28.0% |
| 营业利润率 | -1.3% | -10.7% |
| 净利率 | -16.4% | -7.0% |
| 营收同比 | 3.4% | 14.5% |
| 净利润同比 | -0.6% | 76.0% |
| 每股收益（稀释后） | $-0.35 | $-0.06 |
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FLLSWIM
| Q4 25 | $75.4M | $100.0M | ||
| Q3 25 | $78.0M | $161.9M | ||
| Q2 25 | $73.9M | $172.6M | ||
| Q1 25 | $75.1M | $111.4M | ||
| Q4 24 | $73.0M | $87.3M | ||
| Q3 24 | $75.7M | $150.5M | ||
| Q2 24 | $73.5M | $160.1M | ||
| Q1 24 | $69.9M | $110.6M |
净利润FLLSWIM
| Q4 25 | $-12.4M | $-7.0M | ||
| Q3 25 | $-7.7M | $8.1M | ||
| Q2 25 | $-10.4M | $16.0M | ||
| Q1 25 | $-9.8M | $-6.0M | ||
| Q4 24 | $-12.3M | $-29.2M | ||
| Q3 24 | $-8.5M | $5.9M | ||
| Q2 24 | $-8.6M | $13.3M | ||
| Q1 24 | $-11.3M | $-7.9M |
毛利率FLLSWIM
| Q4 25 | 93.1% | 28.0% | ||
| Q3 25 | 93.2% | 35.4% | ||
| Q2 25 | 93.5% | 37.1% | ||
| Q1 25 | 93.4% | 29.5% | ||
| Q4 24 | 92.1% | 24.6% | ||
| Q3 24 | 92.2% | 32.4% | ||
| Q2 24 | 92.4% | 33.1% | ||
| Q1 24 | 92.3% | 27.7% |
营业利润率FLLSWIM
| Q4 25 | -1.3% | -10.7% | ||
| Q3 25 | 4.4% | 13.3% | ||
| Q2 25 | -0.1% | 14.3% | ||
| Q1 25 | 1.0% | -4.4% | ||
| Q4 24 | -1.9% | -14.9% | ||
| Q3 24 | 3.2% | 8.9% | ||
| Q2 24 | 3.2% | 12.5% | ||
| Q1 24 | -0.9% | -1.9% |
净利率FLLSWIM
| Q4 25 | -16.4% | -7.0% | ||
| Q3 25 | -9.8% | 5.0% | ||
| Q2 25 | -14.0% | 9.3% | ||
| Q1 25 | -13.0% | -5.4% | ||
| Q4 24 | -16.9% | -33.4% | ||
| Q3 24 | -11.2% | 3.9% | ||
| Q2 24 | -11.7% | 8.3% | ||
| Q1 24 | -16.1% | -7.1% |
每股收益（稀释后）FLLSWIM
| Q4 25 | $-0.35 | $-0.06 | ||
| Q3 25 | $-0.21 | $0.07 | ||
| Q2 25 | $-0.29 | $0.13 | ||
| Q1 25 | $-0.27 | $-0.05 | ||
| Q4 24 | $-0.34 | $-0.24 | ||
| Q3 24 | $-0.24 | $0.05 | ||
| Q2 24 | $-0.25 | $0.11 | ||
| Q1 24 | $-0.33 | $-0.07 |
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 | — |
| 总债务越低越好 | $473.6M | $279.8M |
| 股东权益账面价值 | $2.5M | $405.9M |
| 总资产 | $649.8M | $823.2M |
| 负债/权益比越低杠杆越低 | 186.62× | 0.69× |
8季度趋势，按日历期对齐
现金及短期投资FLLSWIM
| Q4 25 | $40.7M | — | ||
| Q3 25 | $30.9M | — | ||
| Q2 25 | $32.1M | — | ||
| Q1 25 | $30.7M | — | ||
| Q4 24 | $40.2M | — | ||
| Q3 24 | $25.9M | — | ||
| Q2 24 | $31.1M | — | ||
| Q1 24 | $25.7M | — |
总债务FLLSWIM
| Q4 25 | $473.6M | $279.8M | ||
| Q3 25 | $473.1M | $281.1M | ||
| Q2 25 | $467.5M | $281.5M | ||
| Q1 25 | $471.7M | $306.9M | ||
| Q4 24 | $468.1M | $281.5M | ||
| Q3 24 | $467.4M | $282.8M | ||
| Q2 24 | $466.6M | $282.4M | ||
| Q1 24 | $465.9M | $282.8M |
股东权益FLLSWIM
| Q4 25 | $2.5M | $405.9M | ||
| Q3 25 | $14.2M | $408.4M | ||
| Q2 25 | $21.2M | $398.4M | ||
| Q1 25 | $31.0M | $381.1M | ||
| Q4 24 | $40.5M | $387.2M | ||
| Q3 24 | $51.8M | $416.6M | ||
| Q2 24 | $59.5M | $408.1M | ||
| Q1 24 | $67.3M | $391.8M |
总资产FLLSWIM
| Q4 25 | $649.8M | $823.2M | ||
| Q3 25 | $644.4M | $844.4M | ||
| Q2 25 | $651.5M | $822.1M | ||
| Q1 25 | $657.2M | $824.6M | ||
| Q4 24 | $673.3M | $794.2M | ||
| Q3 24 | $668.7M | $853.4M | ||
| Q2 24 | $673.9M | $830.0M | ||
| Q1 24 | $670.4M | $808.6M |
负债/权益比FLLSWIM
| Q4 25 | 186.62× | 0.69× | ||
| Q3 25 | 33.30× | 0.69× | ||
| Q2 25 | 22.04× | 0.71× | ||
| Q1 25 | 15.22× | 0.81× | ||
| Q4 24 | 11.56× | 0.73× | ||
| Q3 24 | 9.02× | 0.68× | ||
| Q2 24 | 7.85× | 0.69× | ||
| Q1 24 | 6.92× | 0.72× |
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 | $23.3M |
| 自由现金流经营现金流 - 资本支出 | $10.7M | $14.1M |
| 自由现金流率自由现金流/营收 | 14.1% | 14.1% |
| 资本支出强度资本支出/营收 | 1.8% | 9.2% |
| 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 | $38.0M |
8季度趋势，按日历期对齐
经营现金流FLLSWIM
| Q4 25 | $12.0M | $23.3M | ||
| Q3 25 | $-472.0K | $51.0M | ||
| Q2 25 | $7.9M | $36.0M | ||
| Q1 25 | $-9.5M | $-46.9M | ||
| Q4 24 | $14.8M | $6.2M | ||
| Q3 24 | $-6.7M | $37.2M | ||
| Q2 24 | $10.1M | $52.4M | ||
| Q1 24 | $-4.4M | $-34.5M |
自由现金流FLLSWIM
| Q4 25 | $10.7M | $14.1M | ||
| Q3 25 | $-5.5M | $45.2M | ||
| Q2 25 | $4.5M | $29.1M | ||
| Q1 25 | $-12.3M | $-50.3M | ||
| Q4 24 | $6.9M | $-98.0K | ||
| Q3 24 | $-17.4M | $33.2M | ||
| Q2 24 | $-1.2M | $47.9M | ||
| Q1 24 | $-27.0M | $-39.9M |
自由现金流率FLLSWIM
| Q4 25 | 14.1% | 14.1% | ||
| Q3 25 | -7.1% | 27.9% | ||
| Q2 25 | 6.1% | 16.8% | ||
| Q1 25 | -16.4% | -45.2% | ||
| Q4 24 | 9.4% | -0.1% | ||
| Q3 24 | -23.0% | 22.1% | ||
| Q2 24 | -1.6% | 29.9% | ||
| Q1 24 | -38.7% | -36.0% |
资本支出强度FLLSWIM
| Q4 25 | 1.8% | 9.2% | ||
| Q3 25 | 6.5% | 3.6% | ||
| Q2 25 | 4.5% | 4.0% | ||
| Q1 25 | 3.8% | 3.1% | ||
| Q4 24 | 10.9% | 7.2% | ||
| Q3 24 | 14.1% | 2.7% | ||
| Q2 24 | 15.4% | 2.8% | ||
| Q1 24 | 32.4% | 4.8% |
现金转化率FLLSWIM
| Q4 25 | — | — | ||
| Q3 25 | — | 6.29× | ||
| Q2 25 | — | 2.25× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 6.32× | ||
| Q2 24 | — | 3.95× | ||
| 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
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% |
SWIM
| In Ground Swimming Pools | $50.2M | 50% |
| Covers | $37.0M | 37% |
| Liners | $12.7M | 13% |
