vs
Primis Financial Corp.（FRST）与REGIS CORP（RGS）财务数据对比。点击上方公司名可切换其他公司
REGIS CORP的季度营收约是Primis Financial Corp.的1.3倍（$57.1M vs $45.6M），Primis Financial Corp.净利率更高（16.0% vs 0.8%，领先15.2%），过去两年Primis Financial Corp.的营收复合增速更高（13.0% vs 7.8%）
Primis金融集团是一家总部位于美国的金融控股公司，运营多家全服务银行子公司，面向个人及企业客户提供存款、贷款、按揭、财富管理等多元化金融服务，核心业务覆盖美国中大西洋沿岸区域。
瑞吉斯公司是一家美国美发沙龙运营商，总部位于明尼苏达州明尼阿波利斯市。截至2021年8月，该集团旗下拥有5563家加盟沙龙以及276家直营门店，是北美地区规模领先的美发沙龙连锁经营企业。
FRST vs RGS — 直观对比
营收规模更大
RGS
是对方的1.3倍
$45.6M
净利率更高
FRST
高出15.2%
0.8%
两年增速更快
FRST
近两年复合增速
7.8%
损益表 — Q1 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $45.6M | $57.1M |
| 净利润 | $7.3M | $456.0K |
| 毛利率 | — | — |
| 营业利润率 | — | 10.8% |
| 净利率 | 16.0% | 0.8% |
| 营收同比 | — | 22.3% |
| 净利润同比 | 200.0% | -94.0% |
| 每股收益（稀释后） | $0.30 | $0.16 |
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FRSTRGS
| Q1 26 | $45.6M | — | ||
| Q4 25 | $80.9M | $57.1M | ||
| Q3 25 | $41.0M | $59.0M | ||
| Q2 25 | $43.2M | $60.4M | ||
| Q1 25 | $58.7M | $57.0M | ||
| Q4 24 | $38.8M | $46.7M | ||
| Q3 24 | $37.3M | $46.1M | ||
| Q2 24 | $35.7M | $49.4M |
净利润FRSTRGS
| Q1 26 | $7.3M | — | ||
| Q4 25 | $29.5M | $456.0K | ||
| Q3 25 | $6.8M | $1.4M | ||
| Q2 25 | $2.4M | $116.5M | ||
| Q1 25 | $22.6M | $250.0K | ||
| Q4 24 | $-26.2M | $7.6M | ||
| Q3 24 | $1.2M | $-853.0K | ||
| Q2 24 | $3.4M | $91.2M |
营业利润率FRSTRGS
| Q1 26 | — | — | ||
| Q4 25 | 44.8% | 10.8% | ||
| Q3 25 | 21.3% | 10.0% | ||
| Q2 25 | 6.9% | 12.1% | ||
| Q1 25 | 41.9% | 8.8% | ||
| Q4 24 | -123.0% | 11.8% | ||
| Q3 24 | -3.1% | 4.6% | ||
| Q2 24 | 7.8% | — |
净利率FRSTRGS
| Q1 26 | 16.0% | — | ||
| Q4 25 | 36.5% | 0.8% | ||
| Q3 25 | 16.7% | 2.3% | ||
| Q2 25 | 5.6% | 192.9% | ||
| Q1 25 | 38.6% | 0.4% | ||
| Q4 24 | -100.3% | 16.4% | ||
| Q3 24 | 3.3% | -1.9% | ||
| Q2 24 | 9.6% | 184.7% |
每股收益（稀释后）FRSTRGS
| Q1 26 | $0.30 | — | ||
| Q4 25 | $1.19 | $0.16 | ||
| Q3 25 | $0.28 | $0.49 | ||
| Q2 25 | $0.10 | $43.67 | ||
| Q1 25 | $0.92 | $0.08 | ||
| Q4 24 | $-0.95 | $2.71 | ||
| Q3 24 | $0.05 | $-0.36 | ||
| Q2 24 | $0.14 | $38.40 |
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 | $159.9M | $18.4M |
| 总债务越低越好 | — | $113.3M |
| 股东权益账面价值 | $427.2M | $188.7M |
| 总资产 | $4.3B | $588.3M |
| 负债/权益比越低杠杆越低 | — | 0.60× |
8季度趋势，按日历期对齐
现金及短期投资FRSTRGS
| Q1 26 | $159.9M | — | ||
| Q4 25 | $143.6M | $18.4M | ||
| Q3 25 | $63.9M | $16.6M | ||
| Q2 25 | $94.1M | $17.0M | ||
| Q1 25 | $57.0M | $13.3M | ||
| Q4 24 | $64.5M | $10.2M | ||
| Q3 24 | $77.3M | $6.3M | ||
| Q2 24 | $66.6M | $10.1M |
总债务FRSTRGS
| Q1 26 | — | — | ||
| Q4 25 | — | $113.3M | ||
| Q3 25 | — | $111.3M | ||
| Q2 25 | — | $110.8M | ||
| Q1 25 | — | $112.0M | ||
| Q4 24 | — | $111.5M | ||
| Q3 24 | — | $95.2M | ||
| Q2 24 | — | $99.5M |
股东权益FRSTRGS
| Q1 26 | $427.2M | — | ||
| Q4 25 | $422.9M | $188.7M | ||
| Q3 25 | $382.2M | $187.6M | ||
| Q2 25 | $376.4M | $185.6M | ||
| Q1 25 | $375.6M | $68.6M | ||
| Q4 24 | $351.8M | $66.7M | ||
| Q3 24 | $381.0M | $56.4M | ||
| Q2 24 | $376.0M | $56.8M |
总资产FRSTRGS
| Q1 26 | $4.3B | — | ||
| Q4 25 | $4.0B | $588.3M | ||
| Q3 25 | $4.0B | $592.1M | ||
| Q2 25 | $3.9B | $599.0M | ||
| Q1 25 | $3.7B | $511.2M | ||
| Q4 24 | $3.7B | $530.1M | ||
| Q3 24 | $4.0B | $508.9M | ||
| Q2 24 | $4.0B | $530.5M |
负债/权益比FRSTRGS
| Q1 26 | — | — | ||
| Q4 25 | — | 0.60× | ||
| Q3 25 | — | 0.59× | ||
| Q2 25 | — | 0.60× | ||
| Q1 25 | — | 1.63× | ||
| Q4 24 | — | 1.67× | ||
| Q3 24 | — | 1.69× | ||
| Q2 24 | — | 1.75× |
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 | — | $1.7M |
| 自由现金流经营现金流 - 资本支出 | — | $891.0K |
| 自由现金流率自由现金流/营收 | — | 1.6% |
| 资本支出强度资本支出/营收 | — | 1.4% |
| 现金转化率经营现金流/净利润 | — | 3.65× |
| 过去12个月自由现金流最近4个季度 | — | $14.9M |
8季度趋势，按日历期对齐
经营现金流FRSTRGS
| Q1 26 | — | — | ||
| Q4 25 | $10.8M | $1.7M | ||
| Q3 25 | $-11.4M | $2.3M | ||
| Q2 25 | $-41.0M | $6.8M | ||
| Q1 25 | $34.4M | $6.2M | ||
| Q4 24 | $19.5M | $2.1M | ||
| Q3 24 | $6.1M | $-1.3M | ||
| Q2 24 | $52.3M | $5.1M |
自由现金流FRSTRGS
| Q1 26 | — | — | ||
| Q4 25 | $9.0M | $891.0K | ||
| Q3 25 | — | $1.9M | ||
| Q2 25 | — | $6.2M | ||
| Q1 25 | — | $5.9M | ||
| Q4 24 | $18.3M | $1.7M | ||
| Q3 24 | — | $-1.4M | ||
| Q2 24 | — | $5.1M |
自由现金流率FRSTRGS
| Q1 26 | — | — | ||
| Q4 25 | 11.2% | 1.6% | ||
| Q3 25 | — | 3.2% | ||
| Q2 25 | — | 10.3% | ||
| Q1 25 | — | 10.3% | ||
| Q4 24 | 47.3% | 3.6% | ||
| Q3 24 | — | -3.0% | ||
| Q2 24 | — | 10.3% |
资本支出强度FRSTRGS
| Q1 26 | — | — | ||
| Q4 25 | 2.1% | 1.4% | ||
| Q3 25 | — | 0.7% | ||
| Q2 25 | — | 0.9% | ||
| Q1 25 | — | 0.6% | ||
| Q4 24 | 3.1% | 0.9% | ||
| Q3 24 | 0.0% | 0.0% | ||
| Q2 24 | 0.0% | 0.0% |
现金转化率FRSTRGS
| Q1 26 | — | — | ||
| Q4 25 | 0.36× | 3.65× | ||
| Q3 25 | -1.67× | 1.68× | ||
| Q2 25 | -16.82× | 0.06× | ||
| Q1 25 | 1.52× | 24.80× | ||
| Q4 24 | — | 0.28× | ||
| Q3 24 | 4.93× | — | ||
| Q2 24 | 15.21× | 0.06× |
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
FRST
| Net Interest Income | $32.1M | 70% |
| Noninterest Income | $13.6M | 30% |
RGS
| Franchise Segment | $37.9M | 66% |
| Royalty | $13.6M | 24% |
| Other | $2.8M | 5% |
| Fees | $1.8M | 3% |
| Franchise Fees | $1.0M | 2% |
