vs
FRANKLIN FINANCIAL SERVICES CORP（FRAF）与万物新生（RERE）财务数据对比。点击上方公司名可切换其他公司
万物新生的季度营收约是FRANKLIN FINANCIAL SERVICES CORP的1.9倍（$43.2M vs $23.3M），FRANKLIN FINANCIAL SERVICES CORP净利率更高（25.9% vs 16.9%，领先9.0%）
富兰克林金融服务公司（宾夕法尼亚州）是美国地区性银行控股企业，主要在宾夕法尼亚州展业，为个人消费者、本地中小企业及区域机构客户提供存贷款、按揭融资、财富管理等综合零售及商业银行服务。
万物新生集团（ATRenew Inc.）是中国领先的二手消费电子产品交易与服务平台运营商，核心业务覆盖数码产品回收、质检、翻新及售卖，运营有爱回收等知名品牌，服务覆盖个人消费者及企业客户，市场遍及国内及部分东南亚地区。
FRAF vs RERE — 直观对比
营收规模更大
RERE
是对方的1.9倍
$23.3M
净利率更高
FRAF
高出9.0%
16.9%
损益表 — Q4 FY2025 vs Q1 FY2023
| 指标 | | |
|---|---|---|
| 营收 | $23.3M | $43.2M |
| 净利润 | $6.0M | $7.3M |
| 毛利率 | — | — |
| 营业利润率 | 32.1% | — |
| 净利率 | 25.9% | 16.9% |
| 营收同比 | 51.5% | — |
| 净利润同比 | 1140.7% | — |
| 每股收益（稀释后） | $1.35 | — |
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FRAFRERE
| Q4 25 | $23.3M | — | ||
| Q3 25 | $23.0M | — | ||
| Q2 25 | $22.3M | — | ||
| Q1 25 | $20.2M | — | ||
| Q4 24 | $15.4M | — | ||
| Q3 24 | $19.5M | — | ||
| Q2 24 | $18.6M | — | ||
| Q1 24 | $17.7M | — |
净利润FRAFRERE
| Q4 25 | $6.0M | — | ||
| Q3 25 | $5.4M | — | ||
| Q2 25 | $5.9M | — | ||
| Q1 25 | $3.9M | — | ||
| Q4 24 | $487.0K | — | ||
| Q3 24 | $4.2M | — | ||
| Q2 24 | $3.0M | — | ||
| Q1 24 | $3.4M | — |
营业利润率FRAFRERE
| Q4 25 | 32.1% | — | ||
| Q3 25 | 28.9% | — | ||
| Q2 25 | 32.8% | — | ||
| Q1 25 | 23.9% | — | ||
| Q4 24 | 3.4% | — | ||
| Q3 24 | 26.2% | — | ||
| Q2 24 | 19.8% | — | ||
| Q1 24 | 22.6% | — |
净利率FRAFRERE
| Q4 25 | 25.9% | — | ||
| Q3 25 | 23.3% | — | ||
| Q2 25 | 26.4% | — | ||
| Q1 25 | 19.4% | — | ||
| Q4 24 | 3.2% | — | ||
| Q3 24 | 21.6% | — | ||
| Q2 24 | 16.3% | — | ||
| Q1 24 | 18.9% | — |
每股收益（稀释后）FRAFRERE
| Q4 25 | $1.35 | — | ||
| Q3 25 | $1.19 | — | ||
| Q2 25 | $1.32 | — | ||
| Q1 25 | $0.88 | — | ||
| Q4 24 | $0.13 | — | ||
| Q3 24 | $0.95 | — | ||
| Q2 24 | $0.66 | — | ||
| Q1 24 | $0.77 | — |
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 | $127.7M | $228.0M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $175.2M | $557.1M |
| 总资产 | $2.2B | $722.9M |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资FRAFRERE
| Q4 25 | $127.7M | — | ||
| Q3 25 | $188.1M | — | ||
| Q2 25 | $207.8M | — | ||
| Q1 25 | $225.0M | — | ||
| Q4 24 | $203.6M | — | ||
| Q3 24 | $236.3M | — | ||
| Q2 24 | $179.7M | — | ||
| Q1 24 | $182.6M | — |
股东权益FRAFRERE
| Q4 25 | $175.2M | — | ||
| Q3 25 | $166.3M | — | ||
| Q2 25 | $157.4M | — | ||
| Q1 25 | $151.4M | — | ||
| Q4 24 | $144.7M | — | ||
| Q3 24 | $149.9M | — | ||
| Q2 24 | $136.8M | — | ||
| Q1 24 | $134.2M | — |
总资产FRAFRERE
| Q4 25 | $2.2B | — | ||
| Q3 25 | $2.3B | — | ||
| Q2 25 | $2.3B | — | ||
| Q1 25 | $2.3B | — | ||
| Q4 24 | $2.2B | — | ||
| Q3 24 | $2.2B | — | ||
| Q2 24 | $2.0B | — | ||
| Q1 24 | $2.0B | — |
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 | $25.4M | — |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | 4.21× | — |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流FRAFRERE
| Q4 25 | $25.4M | — | ||
| Q3 25 | $8.3M | — | ||
| Q2 25 | $5.1M | — | ||
| Q1 25 | $8.8M | — | ||
| Q4 24 | $21.8M | — | ||
| Q3 24 | $7.8M | — | ||
| Q2 24 | $2.4M | — | ||
| Q1 24 | $7.3M | — |
现金转化率FRAFRERE
| Q4 25 | 4.21× | — | ||
| Q3 25 | 1.55× | — | ||
| Q2 25 | 0.87× | — | ||
| Q1 25 | 2.25× | — | ||
| Q4 24 | 44.67× | — | ||
| Q3 24 | 1.85× | — | ||
| Q2 24 | 0.80× | — | ||
| Q1 24 | 2.17× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
