vs
null（GPRO）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
null的季度营收约是Ranger Energy Services, Inc.的1.4倍（$201.7M vs $142.2M），null同比增速更快（0.4% vs -0.6%），Ranger Energy Services, Inc.自由现金流更多（$17.1M vs $15.0M），过去两年null的营收复合增速更高（13.9% vs 1.9%）
GoPro, Inc.是2002年由尼克·伍德曼创立的美国科技企业，最初注册名为伍德曼实验室，总部坐落于加利福尼亚州圣马特奥。该公司主营运动相机生产制造，同时还自主开发配套移动端应用与视频编辑软件。
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。
GPRO vs RNGR — 直观对比
营收规模更大
GPRO
是对方的1.4倍
$142.2M
营收增速更快
GPRO
高出1.0%
-0.6%
自由现金流更多
RNGR
多$2.1M
$15.0M
两年增速更快
GPRO
近两年复合增速
1.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $201.7M | $142.2M |
| 净利润 | — | $3.2M |
| 毛利率 | 31.8% | — |
| 营业利润率 | -4.1% | 2.3% |
| 净利率 | — | 2.3% |
| 营收同比 | 0.4% | -0.6% |
| 净利润同比 | — | -44.8% |
| 每股收益（稀释后） | $-0.06 | $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GPRORNGR
| Q4 25 | $201.7M | $142.2M | ||
| Q3 25 | $162.9M | $128.9M | ||
| Q2 25 | $152.6M | $140.6M | ||
| Q1 25 | $134.3M | $135.2M | ||
| Q4 24 | $200.9M | $143.1M | ||
| Q3 24 | $258.9M | $153.0M | ||
| Q2 24 | $186.2M | $138.1M | ||
| Q1 24 | $155.5M | $136.9M |
净利润GPRORNGR
| Q4 25 | — | $3.2M | ||
| Q3 25 | $-21.3M | $1.2M | ||
| Q2 25 | $-16.4M | $7.3M | ||
| Q1 25 | $-46.7M | $600.0K | ||
| Q4 24 | — | $5.8M | ||
| Q3 24 | $-8.2M | $8.7M | ||
| Q2 24 | $-47.8M | $4.7M | ||
| Q1 24 | $-339.1M | $-800.0K |
毛利率GPRORNGR
| Q4 25 | 31.8% | — | ||
| Q3 25 | 35.1% | — | ||
| Q2 25 | 35.8% | — | ||
| Q1 25 | 32.1% | — | ||
| Q4 24 | 34.7% | — | ||
| Q3 24 | 35.5% | — | ||
| Q2 24 | 30.5% | — | ||
| Q1 24 | 34.1% | — |
营业利润率GPRORNGR
| Q4 25 | -4.1% | 2.3% | ||
| Q3 25 | -9.8% | 2.0% | ||
| Q2 25 | -9.2% | 6.1% | ||
| Q1 25 | -33.7% | 0.7% | ||
| Q4 24 | -19.5% | 6.2% | ||
| Q3 24 | -3.1% | 8.4% | ||
| Q2 24 | -25.0% | 5.3% | ||
| Q1 24 | -26.6% | -0.4% |
净利率GPRORNGR
| Q4 25 | — | 2.3% | ||
| Q3 25 | -13.0% | 0.9% | ||
| Q2 25 | -10.8% | 5.2% | ||
| Q1 25 | -34.8% | 0.4% | ||
| Q4 24 | — | 4.1% | ||
| Q3 24 | -3.2% | 5.7% | ||
| Q2 24 | -25.7% | 3.4% | ||
| Q1 24 | -218.1% | -0.6% |
每股收益（稀释后）GPRORNGR
| Q4 25 | $-0.06 | $0.14 | ||
| Q3 25 | $-0.13 | $0.05 | ||
| Q2 25 | $-0.10 | $0.32 | ||
| Q1 25 | $-0.30 | $0.03 | ||
| Q4 24 | $-0.22 | $0.24 | ||
| Q3 24 | $-0.05 | $0.39 | ||
| Q2 24 | $-0.31 | $0.21 | ||
| Q1 24 | $-2.24 | $-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 | $49.7M | $10.3M |
| 总债务越低越好 | $44.3M | — |
| 股东权益账面价值 | $76.5M | $300.1M |
| 总资产 | $428.0M | $419.3M |
| 负债/权益比越低杠杆越低 | 0.58× | — |
8季度趋势，按日历期对齐
现金及短期投资GPRORNGR
| Q4 25 | $49.7M | $10.3M | ||
| Q3 25 | $152.8M | $45.2M | ||
| Q2 25 | $58.6M | $48.9M | ||
| Q1 25 | $69.6M | $40.3M | ||
| Q4 24 | $102.8M | $40.9M | ||
| Q3 24 | $130.2M | $14.8M | ||
| Q2 24 | $133.0M | $8.7M | ||
| Q1 24 | $133.7M | $11.1M |
总债务GPRORNGR
| Q4 25 | $44.3M | — | ||
| Q3 25 | $43.9M | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $0 | $0 | ||
| Q3 24 | $93.1M | $0 | ||
| Q2 24 | $92.9M | $0 | ||
| Q1 24 | $92.7M | $0 |
股东权益GPRORNGR
| Q4 25 | $76.5M | $300.1M | ||
| Q3 25 | $80.5M | $270.0M | ||
| Q2 25 | $97.9M | $276.9M | ||
| Q1 25 | $110.0M | $272.6M | ||
| Q4 24 | $151.7M | $273.8M | ||
| Q3 24 | $183.9M | $267.6M | ||
| Q2 24 | $184.7M | $260.5M | ||
| Q1 24 | $224.9M | $261.7M |
总资产GPRORNGR
| Q4 25 | $428.0M | $419.3M | ||
| Q3 25 | $538.6M | $372.8M | ||
| Q2 25 | $439.0M | $381.7M | ||
| Q1 25 | $462.5M | $376.5M | ||
| Q4 24 | $543.7M | $381.6M | ||
| Q3 24 | $661.6M | $373.9M | ||
| Q2 24 | $556.8M | $359.6M | ||
| Q1 24 | $575.8M | $355.5M |
负债/权益比GPRORNGR
| Q4 25 | 0.58× | — | ||
| Q3 25 | 0.55× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.00× | 0.00× | ||
| Q3 24 | 0.51× | 0.00× | ||
| Q2 24 | 0.50× | 0.00× | ||
| Q1 24 | 0.41× | 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 | $15.6M | $24.1M |
| 自由现金流经营现金流 - 资本支出 | $15.0M | $17.1M |
| 自由现金流率自由现金流/营收 | 7.4% | 12.0% |
| 资本支出强度资本支出/营收 | 0.3% | 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 | $-24.0M | $42.9M |
8季度趋势，按日历期对齐
经营现金流GPRORNGR
| Q4 25 | $15.6M | $24.1M | ||
| Q3 25 | $12.2M | $13.6M | ||
| Q2 25 | $8.8M | $20.7M | ||
| Q1 25 | $-57.2M | $10.6M | ||
| Q4 24 | $-25.1M | $32.7M | ||
| Q3 24 | $-2.2M | $17.7M | ||
| Q2 24 | $605.0K | $22.1M | ||
| Q1 24 | $-98.4M | $12.0M |
自由现金流GPRORNGR
| Q4 25 | $15.0M | $17.1M | ||
| Q3 25 | $11.2M | $8.0M | ||
| Q2 25 | $8.3M | $14.4M | ||
| Q1 25 | $-58.5M | $3.4M | ||
| Q4 24 | $-25.5M | $27.3M | ||
| Q3 24 | $-4.2M | $10.8M | ||
| Q2 24 | $-111.0K | $6.8M | ||
| Q1 24 | $-99.4M | $5.5M |
自由现金流率GPRORNGR
| Q4 25 | 7.4% | 12.0% | ||
| Q3 25 | 6.9% | 6.2% | ||
| Q2 25 | 5.4% | 10.2% | ||
| Q1 25 | -43.5% | 2.5% | ||
| Q4 24 | -12.7% | 19.1% | ||
| Q3 24 | -1.6% | 7.1% | ||
| Q2 24 | -0.1% | 4.9% | ||
| Q1 24 | -63.9% | 4.0% |
资本支出强度GPRORNGR
| Q4 25 | 0.3% | 4.9% | ||
| Q3 25 | 0.6% | 4.3% | ||
| Q2 25 | 0.3% | 4.5% | ||
| Q1 25 | 1.0% | 5.3% | ||
| Q4 24 | 0.2% | 3.8% | ||
| Q3 24 | 0.8% | 4.5% | ||
| Q2 24 | 0.4% | 11.1% | ||
| Q1 24 | 0.6% | 4.7% |
现金转化率GPRORNGR
| 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
GPRO
| Subscription And Services | $106.3M | 53% |
| Other | $95.4M | 47% |
RNGR
| High Specification Rigs | $92.3M | 65% |
| Processing Solutions And Ancillary Services | $37.5M | 26% |
| Wireline Services | $12.4M | 9% |
