vs
Primis Financial Corp.（FRST）与RE/MAX Holdings, Inc.（RMAX）财务数据对比。点击上方公司名可切换其他公司
RE/MAX Holdings, Inc.的季度营收约是Primis Financial Corp.的1.6倍（$71.1M vs $45.6M），Primis Financial Corp.净利率更高（16.0% vs 2.0%，领先14.0%），过去两年Primis Financial Corp.的营收复合增速更高（13.0% vs -4.7%）
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。
RE/MAX是全球知名的房地产特许经营机构，业务遍布全球一百多个国家和地区，旗下拥有数千家门店，总计超过十万名房产经纪人，在国际房产中介领域拥有极高的品牌知名度与市场影响力。
FRST vs RMAX — 直观对比
营收规模更大
RMAX
是对方的1.6倍
$45.6M
净利率更高
FRST
高出14.0%
2.0%
两年增速更快
FRST
近两年复合增速
-4.7%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $45.6M | $71.1M |
| 净利润 | $7.3M | $1.4M |
| 毛利率 | — | — |
| 营业利润率 | — | 13.1% |
| 净利率 | 16.0% | 2.0% |
| 营收同比 | — | -1.8% |
| 净利润同比 | 200.0% | -75.2% |
| 每股收益（稀释后） | $0.30 | — |
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FRSTRMAX
| Q1 26 | $45.6M | — | ||
| Q4 25 | $80.9M | $71.1M | ||
| Q3 25 | $41.0M | $73.2M | ||
| Q2 25 | $43.2M | $72.8M | ||
| Q1 25 | $58.7M | $74.5M | ||
| Q4 24 | $38.8M | $72.5M | ||
| Q3 24 | $37.3M | $78.5M | ||
| Q2 24 | $35.7M | $78.5M |
净利润FRSTRMAX
| Q1 26 | $7.3M | — | ||
| Q4 25 | $29.5M | $1.4M | ||
| Q3 25 | $6.8M | $4.0M | ||
| Q2 25 | $2.4M | $4.7M | ||
| Q1 25 | $22.6M | $-2.0M | ||
| Q4 24 | $-26.2M | $5.8M | ||
| Q3 24 | $1.2M | $966.0K | ||
| Q2 24 | $3.4M | $3.7M |
营业利润率FRSTRMAX
| Q1 26 | — | — | ||
| Q4 25 | 44.8% | 13.1% | ||
| Q3 25 | 21.3% | 25.0% | ||
| Q2 25 | 6.9% | 19.3% | ||
| Q1 25 | 41.9% | 7.2% | ||
| Q4 24 | -123.0% | 5.9% | ||
| Q3 24 | -3.1% | 19.4% | ||
| Q2 24 | 7.8% | 20.6% |
净利率FRSTRMAX
| Q1 26 | 16.0% | — | ||
| Q4 25 | 36.5% | 2.0% | ||
| Q3 25 | 16.7% | 5.4% | ||
| Q2 25 | 5.6% | 6.4% | ||
| Q1 25 | 38.6% | -2.6% | ||
| Q4 24 | -100.3% | 8.0% | ||
| Q3 24 | 3.3% | 1.2% | ||
| Q2 24 | 9.6% | 4.7% |
每股收益（稀释后）FRSTRMAX
| Q1 26 | $0.30 | — | ||
| Q4 25 | $1.19 | — | ||
| Q3 25 | $0.28 | — | ||
| Q2 25 | $0.10 | — | ||
| Q1 25 | $0.92 | — | ||
| Q4 24 | $-0.95 | — | ||
| Q3 24 | $0.05 | — | ||
| Q2 24 | $0.14 | — |
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 | $118.7M |
| 总债务越低越好 | — | $432.2M |
| 股东权益账面价值 | $427.2M | $452.4M |
| 总资产 | $4.3B | $582.5M |
| 负债/权益比越低杠杆越低 | — | 0.96× |
8季度趋势，按日历期对齐
现金及短期投资FRSTRMAX
| Q1 26 | $159.9M | — | ||
| Q4 25 | $143.6M | $118.7M | ||
| Q3 25 | $63.9M | $107.5M | ||
| Q2 25 | $94.1M | $94.3M | ||
| Q1 25 | $57.0M | $89.1M | ||
| Q4 24 | $64.5M | $96.6M | ||
| Q3 24 | $77.3M | $83.8M | ||
| Q2 24 | $66.6M | $66.1M |
总债务FRSTRMAX
| Q1 26 | — | — | ||
| Q4 25 | — | $432.2M | ||
| Q3 25 | — | $433.3M | ||
| Q2 25 | — | $434.4M | ||
| Q1 25 | — | $435.3M | ||
| Q4 24 | — | $436.2M | ||
| Q3 24 | — | $437.2M | ||
| Q2 24 | — | $438.1M |
股东权益FRSTRMAX
| Q1 26 | $427.2M | — | ||
| Q4 25 | $422.9M | $452.4M | ||
| Q3 25 | $382.2M | $448.1M | ||
| Q2 25 | $376.4M | $442.4M | ||
| Q1 25 | $375.6M | $433.5M | ||
| Q4 24 | $351.8M | $429.5M | ||
| Q3 24 | $381.0M | $423.1M | ||
| Q2 24 | $376.0M | $418.4M |
总资产FRSTRMAX
| Q1 26 | $4.3B | — | ||
| Q4 25 | $4.0B | $582.5M | ||
| Q3 25 | $4.0B | $582.2M | ||
| Q2 25 | $3.9B | $574.8M | ||
| Q1 25 | $3.7B | $571.4M | ||
| Q4 24 | $3.7B | $581.6M | ||
| Q3 24 | $4.0B | $578.6M | ||
| Q2 24 | $4.0B | $571.4M |
负债/权益比FRSTRMAX
| Q1 26 | — | — | ||
| Q4 25 | — | 0.96× | ||
| Q3 25 | — | 0.97× | ||
| Q2 25 | — | 0.98× | ||
| Q1 25 | — | 1.00× | ||
| Q4 24 | — | 1.02× | ||
| Q3 24 | — | 1.03× | ||
| Q2 24 | — | 1.05× |
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 | — | $40.9M |
| 自由现金流经营现金流 - 资本支出 | — | $33.5M |
| 自由现金流率自由现金流/营收 | — | 47.1% |
| 资本支出强度资本支出/营收 | — | 10.4% |
| 现金转化率经营现金流/净利润 | — | 28.39× |
| 过去12个月自由现金流最近4个季度 | — | $56.8M |
8季度趋势，按日历期对齐
经营现金流FRSTRMAX
| Q1 26 | — | — | ||
| Q4 25 | $10.8M | $40.9M | ||
| Q3 25 | $-11.4M | $17.7M | ||
| Q2 25 | $-41.0M | $4.6M | ||
| Q1 25 | $34.4M | $5.7M | ||
| Q4 24 | $19.5M | $59.7M | ||
| Q3 24 | $6.1M | $17.6M | ||
| Q2 24 | $52.3M | $15.9M |
自由现金流FRSTRMAX
| Q1 26 | — | — | ||
| Q4 25 | $9.0M | $33.5M | ||
| Q3 25 | — | $16.4M | ||
| Q2 25 | — | $2.9M | ||
| Q1 25 | — | $4.0M | ||
| Q4 24 | $18.3M | $53.0M | ||
| Q3 24 | — | $16.3M | ||
| Q2 24 | — | $14.0M |
自由现金流率FRSTRMAX
| Q1 26 | — | — | ||
| Q4 25 | 11.2% | 47.1% | ||
| Q3 25 | — | 22.4% | ||
| Q2 25 | — | 4.0% | ||
| Q1 25 | — | 5.3% | ||
| Q4 24 | 47.3% | 73.2% | ||
| Q3 24 | — | 20.8% | ||
| Q2 24 | — | 17.8% |
资本支出强度FRSTRMAX
| Q1 26 | — | — | ||
| Q4 25 | 2.1% | 10.4% | ||
| Q3 25 | — | 1.8% | ||
| Q2 25 | — | 2.2% | ||
| Q1 25 | — | 2.3% | ||
| Q4 24 | 3.1% | 9.1% | ||
| Q3 24 | 0.0% | 1.7% | ||
| Q2 24 | 0.0% | 2.4% |
现金转化率FRSTRMAX
| Q1 26 | — | — | ||
| Q4 25 | 0.36× | 28.39× | ||
| Q3 25 | -1.67× | 4.45× | ||
| Q2 25 | -16.82× | 0.97× | ||
| Q1 25 | 1.52× | — | ||
| Q4 24 | — | 10.28× | ||
| Q3 24 | 4.93× | 18.22× | ||
| Q2 24 | 15.21× | 4.29× |
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% |
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
