vs
Fathom Holdings Inc.（FTHM）与Ranger Energy Services, Inc.（RNGR）财务数据对比。点击上方公司名可切换其他公司
Ranger Energy Services, Inc.的季度营收约是Fathom Holdings Inc.的1.6倍（$142.2M vs $90.6M），Ranger Energy Services, Inc.净利率更高（2.3% vs -7.4%，领先9.7%），Ranger Energy Services, Inc.同比增速更快（-0.6% vs -1.2%），Ranger Energy Services, Inc.自由现金流更多（$17.1M vs $-20.7M），过去两年Fathom Holdings Inc.的营收复合增速更高（13.4% vs 1.9%）
Fathom Holdings Inc.是一家总部位于美国的房地产科技与服务企业，为房产经纪人、经纪机构和消费者提供数字交易管理、按揭服务、产权保险、住宅经纪等一站式解决方案，业务覆盖美国大部分区域市场。
Ranger Energy Services是北美领先的陆上油田服务提供商，为上游油气运营商提供完井、修井、钻机作业及产能优化等全套解决方案，业务主要覆盖美国本土的页岩和致密资源开采作业区。
FTHM vs RNGR — 直观对比
营收规模更大
RNGR
是对方的1.6倍
$90.6M
营收增速更快
RNGR
高出0.6%
-1.2%
净利率更高
RNGR
高出9.7%
-7.4%
自由现金流更多
RNGR
多$37.8M
$-20.7M
两年增速更快
FTHM
近两年复合增速
1.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $90.6M | $142.2M |
| 净利润 | $-6.7M | $3.2M |
| 毛利率 | — | — |
| 营业利润率 | -5.2% | 2.3% |
| 净利率 | -7.4% | 2.3% |
| 营收同比 | -1.2% | -0.6% |
| 净利润同比 | -7.7% | -44.8% |
| 每股收益（稀释后） | $-0.20 | $0.14 |
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FTHMRNGR
| Q4 25 | $90.6M | $142.2M | ||
| Q3 25 | $115.3M | $128.9M | ||
| Q2 25 | $121.4M | $140.6M | ||
| Q1 25 | $93.1M | $135.2M | ||
| Q4 24 | $91.7M | $143.1M | ||
| Q3 24 | $83.7M | $153.0M | ||
| Q2 24 | $89.2M | $138.1M | ||
| Q1 24 | $70.5M | $136.9M |
净利润FTHMRNGR
| Q4 25 | $-6.7M | $3.2M | ||
| Q3 25 | $-4.4M | $1.2M | ||
| Q2 25 | $-3.6M | $7.3M | ||
| Q1 25 | $-5.6M | $600.0K | ||
| Q4 24 | $-6.2M | $5.8M | ||
| Q3 24 | $-8.1M | $8.7M | ||
| Q2 24 | $-1.3M | $4.7M | ||
| Q1 24 | $-5.9M | $-800.0K |
营业利润率FTHMRNGR
| Q4 25 | -5.2% | 2.3% | ||
| Q3 25 | -3.5% | 2.0% | ||
| Q2 25 | -2.0% | 6.1% | ||
| Q1 25 | -4.8% | 0.7% | ||
| Q4 24 | -7.0% | 6.2% | ||
| Q3 24 | -9.3% | 8.4% | ||
| Q2 24 | -4.1% | 5.3% | ||
| Q1 24 | -8.0% | -0.4% |
净利率FTHMRNGR
| Q4 25 | -7.4% | 2.3% | ||
| Q3 25 | -3.8% | 0.9% | ||
| Q2 25 | -3.0% | 5.2% | ||
| Q1 25 | -6.1% | 0.4% | ||
| Q4 24 | -6.8% | 4.1% | ||
| Q3 24 | -9.7% | 5.7% | ||
| Q2 24 | -1.5% | 3.4% | ||
| Q1 24 | -8.4% | -0.6% |
每股收益（稀释后）FTHMRNGR
| Q4 25 | $-0.20 | $0.14 | ||
| Q3 25 | $-0.15 | $0.05 | ||
| Q2 25 | $-0.13 | $0.32 | ||
| Q1 25 | $-0.24 | $0.03 | ||
| Q4 24 | $-0.29 | $0.24 | ||
| Q3 24 | $-0.40 | $0.39 | ||
| Q2 24 | $-0.07 | $0.21 | ||
| Q1 24 | $-0.31 | $-0.03 |
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 | $5.8M | $10.3M |
| 总债务越低越好 | $5.6M | — |
| 股东权益账面价值 | $37.4M | $300.1M |
| 总资产 | $78.0M | $419.3M |
| 负债/权益比越低杠杆越低 | 0.15× | — |
8季度趋势，按日历期对齐
现金及短期投资FTHMRNGR
| Q4 25 | $5.8M | $10.3M | ||
| Q3 25 | $9.8M | $45.2M | ||
| Q2 25 | $4.9M | $48.9M | ||
| Q1 25 | $8.0M | $40.3M | ||
| Q4 24 | $7.1M | $40.9M | ||
| Q3 24 | $13.1M | $14.8M | ||
| Q2 24 | $10.4M | $8.7M | ||
| Q1 24 | $5.7M | $11.1M |
总债务FTHMRNGR
| Q4 25 | $5.6M | — | ||
| Q3 25 | $5.1M | — | ||
| Q2 25 | $5.1M | — | ||
| Q1 25 | $5.1M | — | ||
| Q4 24 | $9.5M | $0 | ||
| Q3 24 | $8.8M | $0 | ||
| Q2 24 | $3.6M | $0 | ||
| Q1 24 | $3.7M | $0 |
股东权益FTHMRNGR
| Q4 25 | $37.4M | $300.1M | ||
| Q3 25 | $43.4M | $270.0M | ||
| Q2 25 | $40.7M | $276.9M | ||
| Q1 25 | $43.4M | $272.6M | ||
| Q4 24 | $44.7M | $273.8M | ||
| Q3 24 | $47.1M | $267.6M | ||
| Q2 24 | $53.1M | $260.5M | ||
| Q1 24 | $51.9M | $261.7M |
总资产FTHMRNGR
| Q4 25 | $78.0M | $419.3M | ||
| Q3 25 | $83.2M | $372.8M | ||
| Q2 25 | $80.4M | $381.7M | ||
| Q1 25 | $81.0M | $376.5M | ||
| Q4 24 | $75.4M | $381.6M | ||
| Q3 24 | $80.9M | $373.9M | ||
| Q2 24 | $80.2M | $359.6M | ||
| Q1 24 | $78.2M | $355.5M |
负债/权益比FTHMRNGR
| Q4 25 | 0.15× | — | ||
| Q3 25 | 0.12× | — | ||
| Q2 25 | 0.12× | — | ||
| Q1 25 | 0.12× | — | ||
| Q4 24 | 0.21× | 0.00× | ||
| Q3 24 | 0.19× | 0.00× | ||
| Q2 24 | 0.07× | 0.00× | ||
| Q1 24 | 0.07× | 0.00× |
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 | $-20.5M | $24.1M |
| 自由现金流经营现金流 - 资本支出 | $-20.7M | $17.1M |
| 自由现金流率自由现金流/营收 | -22.8% | 12.0% |
| 资本支出强度资本支出/营收 | 0.1% | 4.9% |
| 现金转化率经营现金流/净利润 | — | 7.53× |
| 过去12个月自由现金流最近4个季度 | $-29.4M | $42.9M |
8季度趋势，按日历期对齐
经营现金流FTHMRNGR
| Q4 25 | $-20.5M | $24.1M | ||
| Q3 25 | $3.0M | $13.6M | ||
| Q2 25 | $-5.9M | $20.7M | ||
| Q1 25 | $-5.7M | $10.6M | ||
| Q4 24 | $-4.7M | $32.7M | ||
| Q3 24 | $-330.0K | $17.7M | ||
| Q2 24 | $-3.1M | $22.1M | ||
| Q1 24 | $-947.0K | $12.0M |
自由现金流FTHMRNGR
| Q4 25 | $-20.7M | $17.1M | ||
| Q3 25 | $3.0M | $8.0M | ||
| Q2 25 | $-6.0M | $14.4M | ||
| Q1 25 | $-5.8M | $3.4M | ||
| Q4 24 | $-4.7M | $27.3M | ||
| Q3 24 | $-364.0K | $10.8M | ||
| Q2 24 | $-3.1M | $6.8M | ||
| Q1 24 | $-948.0K | $5.5M |
自由现金流率FTHMRNGR
| Q4 25 | -22.8% | 12.0% | ||
| Q3 25 | 2.6% | 6.2% | ||
| Q2 25 | -4.9% | 10.2% | ||
| Q1 25 | -6.2% | 2.5% | ||
| Q4 24 | -5.2% | 19.1% | ||
| Q3 24 | -0.4% | 7.1% | ||
| Q2 24 | -3.5% | 4.9% | ||
| Q1 24 | -1.3% | 4.0% |
资本支出强度FTHMRNGR
| Q4 25 | 0.1% | 4.9% | ||
| Q3 25 | 0.0% | 4.3% | ||
| Q2 25 | 0.0% | 4.5% | ||
| Q1 25 | 0.0% | 5.3% | ||
| Q4 24 | 0.1% | 3.8% | ||
| Q3 24 | 0.0% | 4.5% | ||
| Q2 24 | 0.0% | 11.1% | ||
| Q1 24 | 0.0% | 4.7% |
现金转化率FTHMRNGR
| Q4 25 | — | 7.53× | ||
| Q3 25 | — | 11.33× | ||
| Q2 25 | — | 2.84× | ||
| Q1 25 | — | 17.67× | ||
| Q4 24 | — | 5.64× | ||
| Q3 24 | — | 2.03× | ||
| Q2 24 | — | 4.70× | ||
| 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
FTHM
| Real Estate Brokerage | $84.9M | 94% |
| Mortgage Segment | $3.4M | 4% |
| Other | $2.3M | 3% |
RNGR
| High Specification Rigs | $92.3M | 65% |
| Processing Solutions And Ancillary Services | $37.5M | 26% |
| Wireline Services | $12.4M | 9% |
