vs
牛津地产（IIPR）与Prairie Operating Co.（PROP）财务数据对比。点击上方公司名可切换其他公司
Prairie Operating Co.的季度营收约是牛津地产的1.2倍（$77.7M vs $66.7M），牛津地产净利率更高（47.8% vs 1.7%，领先46.1%），过去两年Prairie Operating Co.的营收复合增速更高（9784.4% vs -6.0%）
牛津地产是一家加拿大跨国企业，业务涵盖房地产投资、开发与物业管理。其投资组合包含写字楼、零售、工业、多户住宅、生命科学及酒店类资产。该公司1960年以私营企业形式创立，自2003年起成为安大略省市政雇员退休系统（OMERS）的全资子公司，总部设于多伦多，在纽约、伦敦、澳大利亚、新加坡及卢森堡均设有区域总部。
草原农场乳业是一家成立于伊利诺伊州卡林维尔的乳业合作社，现总部设于该州爱德华兹维尔。企业向奶源生产者收奶，将其加工为奶酪、黄油、冰淇淋、酸奶油、农家干酪、蘸酱、酸奶、液态奶等多种乳制品，同时也生产销售果汁、风味饮品与预制冰茶。
IIPR vs PROP — 直观对比
营收规模更大
PROP
是对方的1.2倍
$66.7M
净利率更高
IIPR
高出46.1%
1.7%
两年增速更快
PROP
近两年复合增速
-6.0%
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $66.7M | $77.7M |
| 净利润 | $31.8M | $1.3M |
| 毛利率 | — | — |
| 营业利润率 | 47.8% | 34.8% |
| 净利率 | 47.8% | 1.7% |
| 营收同比 | -13.1% | — |
| 净利润同比 | -20.4% | 111.3% |
| 每股收益（稀释后） | $1.07 | $-0.44 |
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IIPRPROP
| Q4 25 | $66.7M | — | ||
| Q3 25 | $64.7M | $77.7M | ||
| Q2 25 | $62.9M | $68.1M | ||
| Q1 25 | $71.7M | $13.6M | ||
| Q4 24 | $76.7M | — | ||
| Q3 24 | $76.5M | $0 | ||
| Q2 24 | $79.8M | — | ||
| Q1 24 | $75.5M | — |
净利润IIPRPROP
| Q4 25 | $31.8M | — | ||
| Q3 25 | $29.3M | $1.3M | ||
| Q2 25 | $26.0M | $35.7M | ||
| Q1 25 | $31.1M | $-2.6M | ||
| Q4 24 | $40.0M | — | ||
| Q3 24 | $40.2M | $-11.4M | ||
| Q2 24 | $42.0M | — | ||
| Q1 24 | $39.4M | — |
营业利润率IIPRPROP
| Q4 25 | 47.8% | — | ||
| Q3 25 | 45.5% | 34.8% | ||
| Q2 25 | 45.9% | 27.8% | ||
| Q1 25 | 47.4% | 12.9% | ||
| Q4 24 | 54.7% | — | ||
| Q3 24 | 54.8% | — | ||
| Q2 24 | 53.1% | — | ||
| Q1 24 | 55.7% | — |
净利率IIPRPROP
| Q4 25 | 47.8% | — | ||
| Q3 25 | 45.3% | 1.7% | ||
| Q2 25 | 41.4% | 52.4% | ||
| Q1 25 | 43.3% | -19.3% | ||
| Q4 24 | 52.2% | — | ||
| Q3 24 | 52.6% | — | ||
| Q2 24 | 52.6% | — | ||
| Q1 24 | 52.3% | — |
每股收益（稀释后）IIPRPROP
| Q4 25 | $1.07 | — | ||
| Q3 25 | $0.97 | $-0.44 | ||
| Q2 25 | $0.86 | $0.18 | ||
| Q1 25 | $1.03 | $-3.49 | ||
| Q4 24 | $1.35 | — | ||
| Q3 24 | $1.37 | $-0.68 | ||
| Q2 24 | $1.44 | — | ||
| Q1 24 | $1.36 | — |
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 | $47.6M | $10.6M |
| 总债务越低越好 | $393.7M | — |
| 股东权益账面价值 | $1.8B | $101.8M |
| 总资产 | $2.4B | $939.8M |
| 负债/权益比越低杠杆越低 | 0.21× | — |
8季度趋势，按日历期对齐
现金及短期投资IIPRPROP
| Q4 25 | $47.6M | — | ||
| Q3 25 | $41.9M | $10.6M | ||
| Q2 25 | $104.9M | $10.7M | ||
| Q1 25 | $133.3M | $15.0M | ||
| Q4 24 | $151.2M | — | ||
| Q3 24 | $172.4M | $40.1M | ||
| Q2 24 | $160.9M | — | ||
| Q1 24 | $173.5M | — |
总债务IIPRPROP
| Q4 25 | $393.7M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | $387.0M | ||
| Q1 25 | — | $377.0M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益IIPRPROP
| Q4 25 | $1.8B | — | ||
| Q3 25 | $1.9B | $101.8M | ||
| Q2 25 | $1.9B | $94.2M | ||
| Q1 25 | $1.9B | $34.0M | ||
| Q4 24 | $1.9B | — | ||
| Q3 24 | $1.9B | $61.3M | ||
| Q2 24 | $1.9B | — | ||
| Q1 24 | $2.0B | — |
总资产IIPRPROP
| Q4 25 | $2.4B | — | ||
| Q3 25 | $2.3B | $939.8M | ||
| Q2 25 | $2.3B | $858.5M | ||
| Q1 25 | $2.4B | $775.4M | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | $2.4B | $107.2M | ||
| Q2 24 | $2.4B | — | ||
| Q1 24 | $2.4B | — |
负债/权益比IIPRPROP
| Q4 25 | 0.21× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 4.11× | ||
| Q1 25 | — | 11.07× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $198.2M | $57.7M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | 6.22× | 44.80× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流IIPRPROP
| Q4 25 | $198.2M | — | ||
| Q3 25 | $45.6M | $57.7M | ||
| Q2 25 | $48.4M | $-7.2M | ||
| Q1 25 | $54.2M | $16.9M | ||
| Q4 24 | $258.4M | — | ||
| Q3 24 | $64.9M | $2.8M | ||
| Q2 24 | $64.2M | — | ||
| Q1 24 | $71.6M | — |
现金转化率IIPRPROP
| Q4 25 | 6.22× | — | ||
| Q3 25 | 1.56× | 44.80× | ||
| Q2 25 | 1.86× | -0.20× | ||
| Q1 25 | 1.75× | — | ||
| Q4 24 | 6.46× | — | ||
| Q3 24 | 1.61× | — | ||
| Q2 24 | 1.53× | — | ||
| Q1 24 | 1.82× | — |
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
IIPR
暂无分部数据
PROP
| Crude Oil Sales | $64.9M | 84% |
| Natural Gas Sales | $7.6M | 10% |
| Natural Gas Liquids Reserves | $5.2M | 7% |
