vs
High-Trend International Group（HTCO）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
High-Trend International Group的季度营收约是RE/MAX Holdings, Inc.的1.4倍（$99.4M vs $71.1M），RE/MAX Holdings, Inc.净利率更高（2.0% vs -13.4%，领先15.4%），High-Trend International Group同比增速更快（185.2% vs -1.8%），RE/MAX Holdings, Inc.自由现金流更多（$33.5M vs $6.5M）
Motor Trend集团有限责任公司是一家主打汽车爱好者内容品牌的传媒公司，旗下拥有Motor Trend、Hot Rod等知名品牌，总部位于加利福尼亚州埃尔塞贡多。2024年之前，该公司是华纳兄弟探索TNT体育部门的子公司，后于2024年出售给赫斯特通信集团。
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。
HTCO vs RMAX — 直观对比
营收规模更大
HTCO
是对方的1.4倍
$71.1M
营收增速更快
HTCO
高出187.1%
-1.8%
净利率更高
RMAX
高出15.4%
-13.4%
自由现金流更多
RMAX
多$27.0M
$6.5M
损益表 — Q2 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $99.4M | $71.1M |
| 净利润 | $-13.3M | $1.4M |
| 毛利率 | 4.0% | — |
| 营业利润率 | -12.5% | 13.1% |
| 净利率 | -13.4% | 2.0% |
| 营收同比 | 185.2% | -1.8% |
| 净利润同比 | -1624.0% | -75.2% |
| 每股收益（稀释后） | $-3.29 | — |
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HTCORMAX
| Q4 25 | — | $71.1M | ||
| Q3 25 | — | $73.2M | ||
| Q2 25 | $99.4M | $72.8M | ||
| Q1 25 | — | $74.5M | ||
| Q4 24 | — | $72.5M | ||
| Q3 24 | — | $78.5M | ||
| Q2 24 | $34.9M | $78.5M | ||
| Q1 24 | — | $78.3M |
净利润HTCORMAX
| Q4 25 | — | $1.4M | ||
| Q3 25 | — | $4.0M | ||
| Q2 25 | $-13.3M | $4.7M | ||
| Q1 25 | — | $-2.0M | ||
| Q4 24 | — | $5.8M | ||
| Q3 24 | — | $966.0K | ||
| Q2 24 | $-771.7K | $3.7M | ||
| Q1 24 | — | $-3.4M |
毛利率HTCORMAX
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 4.0% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 7.0% | — | ||
| Q1 24 | — | — |
营业利润率HTCORMAX
| Q4 25 | — | 13.1% | ||
| Q3 25 | — | 25.0% | ||
| Q2 25 | -12.5% | 19.3% | ||
| Q1 25 | — | 7.2% | ||
| Q4 24 | — | 5.9% | ||
| Q3 24 | — | 19.4% | ||
| Q2 24 | 0.4% | 20.6% | ||
| Q1 24 | — | 5.8% |
净利率HTCORMAX
| Q4 25 | — | 2.0% | ||
| Q3 25 | — | 5.4% | ||
| Q2 25 | -13.4% | 6.4% | ||
| Q1 25 | — | -2.6% | ||
| Q4 24 | — | 8.0% | ||
| Q3 24 | — | 1.2% | ||
| Q2 24 | -2.2% | 4.7% | ||
| Q1 24 | — | -4.3% |
每股收益（稀释后）HTCORMAX
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | $-3.29 | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | $-0.37 | — | ||
| Q1 24 | — | — |
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 | $13.2M | $118.7M |
| 总债务越低越好 | $1.0M | $432.2M |
| 股东权益账面价值 | $21.2M | $452.4M |
| 总资产 | $41.7M | $582.5M |
| 负债/权益比越低杠杆越低 | 0.05× | 0.96× |
8季度趋势，按日历期对齐
现金及短期投资HTCORMAX
| Q4 25 | — | $118.7M | ||
| Q3 25 | — | $107.5M | ||
| Q2 25 | $13.2M | $94.3M | ||
| Q1 25 | — | $89.1M | ||
| Q4 24 | — | $96.6M | ||
| Q3 24 | — | $83.8M | ||
| Q2 24 | $3.4M | $66.1M | ||
| Q1 24 | — | $82.1M |
总债务HTCORMAX
| Q4 25 | — | $432.2M | ||
| Q3 25 | — | $433.3M | ||
| Q2 25 | $1.0M | $434.4M | ||
| Q1 25 | — | $435.3M | ||
| Q4 24 | — | $436.2M | ||
| Q3 24 | — | $437.2M | ||
| Q2 24 | $2.0M | $438.1M | ||
| Q1 24 | — | $439.0M |
股东权益HTCORMAX
| Q4 25 | — | $452.4M | ||
| Q3 25 | — | $448.1M | ||
| Q2 25 | $21.2M | $442.4M | ||
| Q1 25 | — | $433.5M | ||
| Q4 24 | — | $429.5M | ||
| Q3 24 | — | $423.1M | ||
| Q2 24 | $-5.3M | $418.4M | ||
| Q1 24 | — | $412.0M |
总资产HTCORMAX
| Q4 25 | — | $582.5M | ||
| Q3 25 | — | $582.2M | ||
| Q2 25 | $41.7M | $574.8M | ||
| Q1 25 | — | $571.4M | ||
| Q4 24 | — | $581.6M | ||
| Q3 24 | — | $578.6M | ||
| Q2 24 | $13.4M | $571.4M | ||
| Q1 24 | — | $566.7M |
负债/权益比HTCORMAX
| Q4 25 | — | 0.96× | ||
| Q3 25 | — | 0.97× | ||
| Q2 25 | 0.05× | 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 | $6.5M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | $6.5M | $33.5M |
| 自由现金流率自由现金流/营收 | 6.6% | 47.1% |
| 资本支出强度资本支出/营收 | 0.0% | 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HTCORMAX
| Q4 25 | — | $40.9M | ||
| Q3 25 | — | $17.7M | ||
| Q2 25 | $6.5M | $4.6M | ||
| Q1 25 | — | $5.7M | ||
| Q4 24 | — | $59.7M | ||
| Q3 24 | — | $17.6M | ||
| Q2 24 | $-3.5M | $15.9M | ||
| Q1 24 | — | $9.4M |
自由现金流HTCORMAX
| Q4 25 | — | $33.5M | ||
| Q3 25 | — | $16.4M | ||
| Q2 25 | $6.5M | $2.9M | ||
| Q1 25 | — | $4.0M | ||
| Q4 24 | — | $53.0M | ||
| Q3 24 | — | $16.3M | ||
| Q2 24 | — | $14.0M | ||
| Q1 24 | — | $6.8M |
自由现金流率HTCORMAX
| Q4 25 | — | 47.1% | ||
| Q3 25 | — | 22.4% | ||
| Q2 25 | 6.6% | 4.0% | ||
| Q1 25 | — | 5.3% | ||
| Q4 24 | — | 73.2% | ||
| Q3 24 | — | 20.8% | ||
| Q2 24 | — | 17.8% | ||
| Q1 24 | — | 8.6% |
资本支出强度HTCORMAX
| Q4 25 | — | 10.4% | ||
| Q3 25 | — | 1.8% | ||
| Q2 25 | 0.0% | 2.2% | ||
| Q1 25 | — | 2.3% | ||
| Q4 24 | — | 9.1% | ||
| Q3 24 | — | 1.7% | ||
| Q2 24 | — | 2.4% | ||
| Q1 24 | — | 3.3% |
现金转化率HTCORMAX
| Q4 25 | — | 28.39× | ||
| Q3 25 | — | 4.45× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 10.28× | ||
| Q3 24 | — | 18.22× | ||
| Q2 24 | — | 4.29× | ||
| 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
HTCO
暂无分部数据
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
