vs
ST JOE Co（JOE）与Repay Holdings Corp（RPAY）财务数据对比。点击上方公司名可切换其他公司
ST JOE Co的季度营收约是Repay Holdings Corp的1.6倍（$128.9M vs $78.6M），ST JOE Co净利率更高（23.2% vs -178.3%，领先201.5%），ST JOE Co同比增速更快（23.5% vs 0.4%），ST JOE Co自由现金流更多（$186.6M vs $23.2M），过去两年ST JOE Co的营收复合增速更高（21.2% vs -1.3%）
圣乔公司是一家总部位于美国佛罗里达州巴拿马城海滩的土地开发企业，成立于1936年，1966年前名为圣乔造纸公司。目前公司仍保留林业业务板块，核心经营方向为房地产开发与资产管理，所持土地集中在佛罗里达州西北部，大部分位于贝县和沃尔顿县，在两县区域规划范围内共持有11.05万英亩土地。
Repay Holdings Corp是一家聚焦北美市场的支付技术服务商，为零售、医疗、汽车服务、电商等领域的企业提供整合支付处理方案，涵盖银行卡收单、ACH转账、POS系统集成等数字化支付工具，助力客户简化交易流程、提升运营效率。
JOE vs RPAY — 直观对比
营收规模更大
JOE
是对方的1.6倍
$78.6M
营收增速更快
JOE
高出23.1%
0.4%
净利率更高
JOE
高出201.5%
-178.3%
自由现金流更多
JOE
多$163.4M
$23.2M
两年增速更快
JOE
近两年复合增速
-1.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $128.9M | $78.6M |
| 净利润 | $29.9M | $-140.1M |
| 毛利率 | 45.4% | 74.2% |
| 营业利润率 | 30.6% | -182.2% |
| 净利率 | 23.2% | -178.3% |
| 营收同比 | 23.5% | 0.4% |
| 净利润同比 | 58.2% | -3304.1% |
| 每股收益（稀释后） | $0.51 | $-1.68 |
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JOERPAY
| Q4 25 | $128.9M | $78.6M | ||
| Q3 25 | $161.1M | $77.7M | ||
| Q2 25 | $129.1M | $75.6M | ||
| Q1 25 | $94.2M | $77.3M | ||
| Q4 24 | $104.3M | $78.3M | ||
| Q3 24 | $99.0M | $79.1M | ||
| Q2 24 | $111.6M | $74.9M | ||
| Q1 24 | $87.8M | $80.7M |
净利润JOERPAY
| Q4 25 | $29.9M | $-140.1M | ||
| Q3 25 | $38.7M | $-6.4M | ||
| Q2 25 | $29.5M | $-102.3M | ||
| Q1 25 | $17.5M | $-7.9M | ||
| Q4 24 | $18.9M | $-4.1M | ||
| Q3 24 | $16.8M | $3.2M | ||
| Q2 24 | $24.5M | $-4.1M | ||
| Q1 24 | $13.9M | $-5.2M |
毛利率JOERPAY
| Q4 25 | 45.4% | 74.2% | ||
| Q3 25 | 44.4% | 74.4% | ||
| Q2 25 | 42.9% | 75.7% | ||
| Q1 25 | 37.8% | 75.9% | ||
| Q4 24 | 42.3% | 76.3% | ||
| Q3 24 | 39.4% | 77.8% | ||
| Q2 24 | 44.6% | 78.2% | ||
| Q1 24 | 39.0% | 76.2% |
营业利润率JOERPAY
| Q4 25 | 30.6% | -182.2% | ||
| Q3 25 | 32.9% | -3.9% | ||
| Q2 25 | 28.6% | -138.7% | ||
| Q1 25 | 17.9% | -4.7% | ||
| Q4 24 | 24.7% | -1.5% | ||
| Q3 24 | 21.5% | -0.9% | ||
| Q2 24 | 29.2% | -4.6% | ||
| Q1 24 | 18.2% | -3.1% |
净利率JOERPAY
| Q4 25 | 23.2% | -178.3% | ||
| Q3 25 | 24.0% | -8.3% | ||
| Q2 25 | 22.9% | -135.2% | ||
| Q1 25 | 18.5% | -10.3% | ||
| Q4 24 | 18.1% | -5.3% | ||
| Q3 24 | 17.0% | 4.1% | ||
| Q2 24 | 22.0% | -5.4% | ||
| Q1 24 | 15.9% | -6.5% |
每股收益（稀释后）JOERPAY
| Q4 25 | $0.51 | $-1.68 | ||
| Q3 25 | $0.67 | $-0.08 | ||
| Q2 25 | $0.51 | $-1.15 | ||
| Q1 25 | $0.30 | $-0.09 | ||
| Q4 24 | $0.32 | $-0.04 | ||
| Q3 24 | $0.29 | $0.03 | ||
| Q2 24 | $0.42 | $-0.04 | ||
| Q1 24 | $0.24 | $-0.06 |
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 | $129.6M | $115.7M |
| 总债务越低越好 | $391.2M | $280.1M |
| 股东权益账面价值 | $766.3M | $484.4M |
| 总资产 | $1.5B | $1.2B |
| 负债/权益比越低杠杆越低 | 0.51× | 0.58× |
8季度趋势，按日历期对齐
现金及短期投资JOERPAY
| Q4 25 | $129.6M | $115.7M | ||
| Q3 25 | $126.1M | $95.7M | ||
| Q2 25 | $88.2M | $162.6M | ||
| Q1 25 | $94.5M | $165.5M | ||
| Q4 24 | $88.8M | $189.5M | ||
| Q3 24 | $82.7M | $168.7M | ||
| Q2 24 | $86.7M | $147.1M | ||
| Q1 24 | $89.8M | $128.3M |
总债务JOERPAY
| Q4 25 | $391.2M | $280.1M | ||
| Q3 25 | $399.0M | $279.5M | ||
| Q2 25 | $427.3M | $279.0M | ||
| Q1 25 | $434.8M | $497.6M | ||
| Q4 24 | $437.8M | $496.8M | ||
| Q3 24 | $443.3M | $496.2M | ||
| Q2 24 | $447.4M | $435.6M | ||
| Q1 24 | $452.0M | $434.9M |
股东权益JOERPAY
| Q4 25 | $766.3M | $484.4M | ||
| Q3 25 | $760.7M | $616.9M | ||
| Q2 25 | $738.8M | $633.7M | ||
| Q1 25 | $727.9M | $755.7M | ||
| Q4 24 | $724.3M | $761.3M | ||
| Q3 24 | $716.4M | $754.7M | ||
| Q2 24 | $708.1M | $815.4M | ||
| Q1 24 | $690.4M | $813.8M |
总资产JOERPAY
| Q4 25 | $1.5B | $1.2B | ||
| Q3 25 | $1.5B | $1.3B | ||
| Q2 25 | $1.5B | $1.4B | ||
| Q1 25 | $1.5B | $1.5B | ||
| Q4 24 | $1.5B | $1.6B | ||
| Q3 24 | $1.5B | $1.6B | ||
| Q2 24 | $1.6B | $1.5B | ||
| Q1 24 | $1.5B | $1.5B |
负债/权益比JOERPAY
| Q4 25 | 0.51× | 0.58× | ||
| Q3 25 | 0.52× | 0.45× | ||
| Q2 25 | 0.58× | 0.44× | ||
| Q1 25 | 0.60× | 0.66× | ||
| Q4 24 | 0.60× | 0.65× | ||
| Q3 24 | 0.62× | 0.66× | ||
| Q2 24 | 0.63× | 0.53× | ||
| Q1 24 | 0.65× | 0.53× |
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 | $190.7M | $23.3M |
| 自由现金流经营现金流 - 资本支出 | $186.6M | $23.2M |
| 自由现金流率自由现金流/营收 | 144.8% | 29.6% |
| 资本支出强度资本支出/营收 | 3.1% | 0.1% |
| 现金转化率经营现金流/净利润 | 6.37× | — |
| 过去12个月自由现金流最近4个季度 | $329.4M | $90.7M |
8季度趋势，按日历期对齐
经营现金流JOERPAY
| Q4 25 | $190.7M | $23.3M | ||
| Q3 25 | $86.2M | $32.2M | ||
| Q2 25 | $31.1M | $33.1M | ||
| Q1 25 | $29.0M | $2.5M | ||
| Q4 24 | $108.0M | $34.3M | ||
| Q3 24 | $27.7M | $60.1M | ||
| Q2 24 | $22.8M | $31.0M | ||
| Q1 24 | $27.6M | $24.8M |
自由现金流JOERPAY
| Q4 25 | $186.6M | $23.2M | ||
| Q3 25 | $85.2M | $32.1M | ||
| Q2 25 | $29.7M | $33.0M | ||
| Q1 25 | $27.8M | $2.4M | ||
| Q4 24 | $100.2M | $34.0M | ||
| Q3 24 | $25.9M | $59.8M | ||
| Q2 24 | $21.5M | $30.5M | ||
| Q1 24 | $25.2M | $24.7M |
自由现金流率JOERPAY
| Q4 25 | 144.8% | 29.6% | ||
| Q3 25 | 52.9% | 41.3% | ||
| Q2 25 | 23.0% | 43.6% | ||
| Q1 25 | 29.6% | 3.0% | ||
| Q4 24 | 96.1% | 43.5% | ||
| Q3 24 | 26.2% | 75.6% | ||
| Q2 24 | 19.3% | 40.7% | ||
| Q1 24 | 28.7% | 30.6% |
资本支出强度JOERPAY
| Q4 25 | 3.1% | 0.1% | ||
| Q3 25 | 0.6% | 0.2% | ||
| Q2 25 | 1.0% | 0.1% | ||
| Q1 25 | 1.2% | 0.2% | ||
| Q4 24 | 7.4% | 0.3% | ||
| Q3 24 | 1.8% | 0.3% | ||
| Q2 24 | 1.2% | 0.6% | ||
| Q1 24 | 2.7% | 0.1% |
现金转化率JOERPAY
| Q4 25 | 6.37× | — | ||
| Q3 25 | 2.23× | — | ||
| Q2 25 | 1.05× | — | ||
| Q1 25 | 1.66× | — | ||
| Q4 24 | 5.71× | — | ||
| Q3 24 | 1.65× | 18.52× | ||
| Q2 24 | 0.93× | — | ||
| Q1 24 | 1.98× | — |
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
JOE
| Residential Real Estate Segment | $57.2M | 44% |
| Hospitality Segment | $47.4M | 37% |
| Commercial | $20.5M | 16% |
| Sjbb Llc | $2.8M | 2% |
RPAY
| Sales Channel Directly To Consumer | $69.4M | 88% |
| Other | $6.8M | 9% |
| Sales Channel Through Intermediary | $2.3M | 3% |
