vs
Genie Energy Ltd.（GNE）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
Genie Energy Ltd.的季度营收约是RE/MAX Holdings, Inc.的1.9倍（$138.3M vs $71.1M），Genie Energy Ltd.净利率更高（4.9% vs 2.0%，领先2.9%），Genie Energy Ltd.同比增速更快（23.6% vs -1.8%），过去两年Genie Energy Ltd.的营收复合增速更高（14.8% vs -4.7%）
Genie Energy Ltd.是一家总部位于美国新泽西州纽瓦克的能源企业，作为控股公司，旗下业务涵盖零售能源、国际零售能源、能源服务以及油气业务，迈克尔·斯坦因现任该公司首席执行官。
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。
GNE vs RMAX — 直观对比
营收规模更大
GNE
是对方的1.9倍
$71.1M
营收增速更快
GNE
高出25.4%
-1.8%
净利率更高
GNE
高出2.9%
2.0%
两年增速更快
GNE
近两年复合增速
-4.7%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $138.3M | $71.1M |
| 净利润 | $6.7M | $1.4M |
| 毛利率 | 21.7% | — |
| 营业利润率 | 5.0% | 13.1% |
| 净利率 | 4.9% | 2.0% |
| 营收同比 | 23.6% | -1.8% |
| 净利润同比 | -33.9% | -75.2% |
| 每股收益（稀释后） | $0.26 | — |
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GNERMAX
| Q4 25 | — | $71.1M | ||
| Q3 25 | $138.3M | $73.2M | ||
| Q2 25 | $105.3M | $72.8M | ||
| Q1 25 | $136.8M | $74.5M | ||
| Q4 24 | $102.9M | $72.5M | ||
| Q3 24 | $111.9M | $78.5M | ||
| Q2 24 | $90.7M | $78.5M | ||
| Q1 24 | $119.7M | $78.3M |
净利润GNERMAX
| Q4 25 | — | $1.4M | ||
| Q3 25 | $6.7M | $4.0M | ||
| Q2 25 | $2.8M | $4.7M | ||
| Q1 25 | $10.3M | $-2.0M | ||
| Q4 24 | $-15.3M | $5.8M | ||
| Q3 24 | $10.2M | $966.0K | ||
| Q2 24 | $9.6M | $3.7M | ||
| Q1 24 | $8.1M | $-3.4M |
毛利率GNERMAX
| Q4 25 | — | — | ||
| Q3 25 | 21.7% | — | ||
| Q2 25 | 22.3% | — | ||
| Q1 25 | 27.3% | — | ||
| Q4 24 | 32.5% | — | ||
| Q3 24 | 33.9% | — | ||
| Q2 24 | 36.8% | — | ||
| Q1 24 | 28.2% | — |
营业利润率GNERMAX
| Q4 25 | — | 13.1% | ||
| Q3 25 | 5.0% | 25.0% | ||
| Q2 25 | 1.9% | 19.3% | ||
| Q1 25 | 9.4% | 7.2% | ||
| Q4 24 | -20.2% | 5.9% | ||
| Q3 24 | 10.4% | 19.4% | ||
| Q2 24 | 11.6% | 20.6% | ||
| Q1 24 | 8.2% | 5.8% |
净利率GNERMAX
| Q4 25 | — | 2.0% | ||
| Q3 25 | 4.9% | 5.4% | ||
| Q2 25 | 2.7% | 6.4% | ||
| Q1 25 | 7.5% | -2.6% | ||
| Q4 24 | -14.9% | 8.0% | ||
| Q3 24 | 9.1% | 1.2% | ||
| Q2 24 | 10.6% | 4.7% | ||
| Q1 24 | 6.8% | -4.3% |
每股收益（稀释后）GNERMAX
| Q4 25 | — | — | ||
| Q3 25 | $0.26 | — | ||
| Q2 25 | $0.11 | — | ||
| Q1 25 | $0.40 | — | ||
| Q4 24 | $-0.58 | — | ||
| Q3 24 | $0.38 | — | ||
| Q2 24 | $0.36 | — | ||
| Q1 24 | $0.30 | — |
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 | $109.8M | $118.7M |
| 总债务越低越好 | — | $432.2M |
| 股东权益账面价值 | $198.8M | $452.4M |
| 总资产 | $394.1M | $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GNERMAX
| Q4 25 | — | $118.7M | ||
| Q3 25 | $109.8M | $107.5M | ||
| Q2 25 | $106.0M | $94.3M | ||
| Q1 25 | $118.3M | $89.1M | ||
| Q4 24 | $110.1M | $96.6M | ||
| Q3 24 | $141.8M | $83.8M | ||
| Q2 24 | $126.8M | $66.1M | ||
| Q1 24 | $106.9M | $82.1M |
总债务GNERMAX
| 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 | ||
| Q1 24 | — | $439.0M |
股东权益GNERMAX
| Q4 25 | — | $452.4M | ||
| Q3 25 | $198.8M | $448.1M | ||
| Q2 25 | $197.0M | $442.4M | ||
| Q1 25 | $198.0M | $433.5M | ||
| Q4 24 | $190.5M | $429.5M | ||
| Q3 24 | $211.1M | $423.1M | ||
| Q2 24 | $202.1M | $418.4M | ||
| Q1 24 | $192.9M | $412.0M |
总资产GNERMAX
| Q4 25 | — | $582.5M | ||
| Q3 25 | $394.1M | $582.2M | ||
| Q2 25 | $383.1M | $574.8M | ||
| Q1 25 | $384.4M | $571.4M | ||
| Q4 24 | $371.3M | $581.6M | ||
| Q3 24 | $341.7M | $578.6M | ||
| Q2 24 | $322.8M | $571.4M | ||
| Q1 24 | $328.3M | $566.7M |
负债/权益比GNERMAX
| 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× | ||
| Q1 24 | — | 1.07× |
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 | $13.9M | $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 | 2.07× | 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GNERMAX
| Q4 25 | — | $40.9M | ||
| Q3 25 | $13.9M | $17.7M | ||
| Q2 25 | $1.1M | $4.6M | ||
| Q1 25 | $15.3M | $5.7M | ||
| Q4 24 | $13.0M | $59.7M | ||
| Q3 24 | $24.4M | $17.6M | ||
| Q2 24 | $20.4M | $15.9M | ||
| Q1 24 | $12.9M | $9.4M |
自由现金流GNERMAX
| Q4 25 | — | $33.5M | ||
| Q3 25 | — | $16.4M | ||
| Q2 25 | — | $2.9M | ||
| Q1 25 | $13.6M | $4.0M | ||
| Q4 24 | — | $53.0M | ||
| Q3 24 | $21.9M | $16.3M | ||
| Q2 24 | $20.1M | $14.0M | ||
| Q1 24 | $11.7M | $6.8M |
自由现金流率GNERMAX
| Q4 25 | — | 47.1% | ||
| Q3 25 | — | 22.4% | ||
| Q2 25 | — | 4.0% | ||
| Q1 25 | 9.9% | 5.3% | ||
| Q4 24 | — | 73.2% | ||
| Q3 24 | 19.6% | 20.8% | ||
| Q2 24 | 22.1% | 17.8% | ||
| Q1 24 | 9.8% | 8.6% |
资本支出强度GNERMAX
| Q4 25 | — | 10.4% | ||
| Q3 25 | — | 1.8% | ||
| Q2 25 | — | 2.2% | ||
| Q1 25 | 1.3% | 2.3% | ||
| Q4 24 | — | 9.1% | ||
| Q3 24 | 2.2% | 1.7% | ||
| Q2 24 | 0.4% | 2.4% | ||
| Q1 24 | 1.0% | 3.3% |
现金转化率GNERMAX
| Q4 25 | — | 28.39× | ||
| Q3 25 | 2.07× | 4.45× | ||
| Q2 25 | 0.40× | 0.97× | ||
| Q1 25 | 1.49× | — | ||
| Q4 24 | — | 10.28× | ||
| Q3 24 | 2.39× | 18.22× | ||
| Q2 24 | 2.12× | 4.29× | ||
| Q1 24 | 1.59× | — |
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
GNE
| Sales Channel Directly To Consumer | $108.8M | 79% |
| Sales Channel Through Intermediary | $23.5M | 17% |
| Genie Renewables GREW | $6.0M | 4% |
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
