vs
Mistras Group, Inc.（MG）与BRC Group Holdings, Inc.（RILY）财务数据对比。点击上方公司名可切换其他公司
BRC Group Holdings, Inc.的季度营收约是Mistras Group, Inc.的1.0倍（$188.3M vs $181.5M），BRC Group Holdings, Inc.净利率更高（47.9% vs 2.1%，领先45.9%），Mistras Group, Inc.同比增速更快（5.1% vs -21.9%），过去两年Mistras Group, Inc.的营收复合增速更高（-0.8% vs -15.4%）
Mistras集团是全球资产完整性与保护解决方案供应商，主营无损检测、工业实时监测、工程咨询等服务，核心客户覆盖油气、航空航天、发电、制造等领域，业务遍及北美、欧洲及亚太地区，可帮助客户提升运营安全性、延长资产寿命、降低非计划停机风险。
MG vs RILY — 直观对比
营收规模更大
RILY
是对方的1.0倍
$181.5M
营收增速更快
MG
高出26.9%
-21.9%
净利率更高
RILY
高出45.9%
2.1%
两年增速更快
MG
近两年复合增速
-15.4%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $181.5M | $188.3M |
| 净利润 | $3.8M | $90.3M |
| 毛利率 | 28.4% | 79.5% |
| 营业利润率 | 7.0% | 32.3% |
| 净利率 | 2.1% | 47.9% |
| 营收同比 | 5.1% | -21.9% |
| 净利润同比 | -27.4% | 1710.8% |
| 每股收益（稀释后） | $0.12 | $2.78 |
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MGRILY
| Q4 25 | $181.5M | $188.3M | ||
| Q3 25 | $195.5M | $215.3M | ||
| Q2 25 | $185.4M | $188.2M | ||
| Q1 25 | $161.6M | $197.2M | ||
| Q4 24 | $172.7M | $241.0M | ||
| Q3 24 | $182.7M | $225.5M | ||
| Q2 24 | $189.8M | $256.0M | ||
| Q1 24 | $184.4M | $263.4M |
净利润MGRILY
| Q4 25 | $3.8M | $90.3M | ||
| Q3 25 | $13.1M | $91.1M | ||
| Q2 25 | $3.0M | $139.5M | ||
| Q1 25 | $-3.2M | $-10.0M | ||
| Q4 24 | $5.2M | $-5.6M | ||
| Q3 24 | $6.4M | $-284.4M | ||
| Q2 24 | $6.4M | $-433.6M | ||
| Q1 24 | $995.0K | $-49.2M |
毛利率MGRILY
| Q4 25 | 28.4% | 79.5% | ||
| Q3 25 | 29.8% | 83.7% | ||
| Q2 25 | 29.1% | 81.3% | ||
| Q1 25 | 25.3% | 81.4% | ||
| Q4 24 | 26.5% | 79.8% | ||
| Q3 24 | 26.8% | 82.1% | ||
| Q2 24 | 27.1% | 84.5% | ||
| Q1 24 | 25.0% | 85.3% |
营业利润率MGRILY
| Q4 25 | 7.0% | 32.3% | ||
| Q3 25 | 10.4% | 30.4% | ||
| Q2 25 | 4.5% | 5.7% | ||
| Q1 25 | -0.6% | -31.2% | ||
| Q4 24 | 6.1% | -69.2% | ||
| Q3 24 | 6.5% | -36.4% | ||
| Q2 24 | 6.3% | -90.8% | ||
| Q1 24 | 3.0% | -6.1% |
净利率MGRILY
| Q4 25 | 2.1% | 47.9% | ||
| Q3 25 | 6.7% | 42.3% | ||
| Q2 25 | 1.6% | 74.1% | ||
| Q1 25 | -2.0% | -5.1% | ||
| Q4 24 | 3.0% | -2.3% | ||
| Q3 24 | 3.5% | -126.1% | ||
| Q2 24 | 3.4% | -169.4% | ||
| Q1 24 | 0.5% | -18.7% |
每股收益（稀释后）MGRILY
| Q4 25 | $0.12 | $2.78 | ||
| Q3 25 | $0.41 | $2.91 | ||
| Q2 25 | $0.10 | $4.50 | ||
| Q1 25 | $-0.10 | $-0.39 | ||
| Q4 24 | $0.17 | $-0.01 | ||
| Q3 24 | $0.20 | $-9.39 | ||
| Q2 24 | $0.20 | $-14.35 | ||
| Q1 24 | $0.03 | $-1.71 |
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 | $28.0M | $226.6M |
| 总债务越低越好 | $178.0M | $1.4B |
| 股东权益账面价值 | $235.1M | $-171.5M |
| 总资产 | $578.8M | $1.7B |
| 负债/权益比越低杠杆越低 | 0.76× | — |
8季度趋势，按日历期对齐
现金及短期投资MGRILY
| Q4 25 | $28.0M | $226.6M | ||
| Q3 25 | $27.8M | $184.2M | ||
| Q2 25 | $20.0M | $267.4M | ||
| Q1 25 | $18.5M | $138.3M | ||
| Q4 24 | $18.3M | $146.9M | ||
| Q3 24 | $20.4M | $159.2M | ||
| Q2 24 | $17.2M | $236.9M | ||
| Q1 24 | $16.9M | $190.7M |
总债务MGRILY
| Q4 25 | $178.0M | $1.4B | ||
| Q3 25 | $202.3M | $1.3B | ||
| Q2 25 | $189.4M | $1.3B | ||
| Q1 25 | $171.9M | $1.4B | ||
| Q4 24 | $169.6M | $1.5B | ||
| Q3 24 | $189.7M | — | ||
| Q2 24 | $199.7M | — | ||
| Q1 24 | $198.4M | — |
股东权益MGRILY
| Q4 25 | $235.1M | $-171.5M | ||
| Q3 25 | $227.4M | $-260.5M | ||
| Q2 25 | $215.8M | $-351.7M | ||
| Q1 25 | $198.7M | $-496.8M | ||
| Q4 24 | $198.6M | $-488.2M | ||
| Q3 24 | $205.2M | $-497.6M | ||
| Q2 24 | $193.2M | $-218.3M | ||
| Q1 24 | $187.1M | $228.4M |
总资产MGRILY
| Q4 25 | $578.8M | $1.7B | ||
| Q3 25 | $596.3M | $1.7B | ||
| Q2 25 | $571.0M | $1.5B | ||
| Q1 25 | $526.8M | $1.5B | ||
| Q4 24 | $523.0M | $1.8B | ||
| Q3 24 | $551.7M | $2.2B | ||
| Q2 24 | $548.1M | $3.2B | ||
| Q1 24 | $542.1M | $5.0B |
负债/权益比MGRILY
| Q4 25 | 0.76× | — | ||
| Q3 25 | 0.89× | — | ||
| Q2 25 | 0.88× | — | ||
| Q1 25 | 0.87× | — | ||
| Q4 24 | 0.85× | — | ||
| Q3 24 | 0.92× | — | ||
| Q2 24 | 1.03× | — | ||
| Q1 24 | 1.06× | — |
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 | $32.1M | $26.2M |
| 自由现金流经营现金流 - 资本支出 | $26.0M | — |
| 自由现金流率自由现金流/营收 | 14.3% | — |
| 资本支出强度资本支出/营收 | 3.4% | — |
| 现金转化率经营现金流/净利润 | 8.55× | 0.29× |
| 过去12个月自由现金流最近4个季度 | $8.3M | — |
8季度趋势，按日历期对齐
经营现金流MGRILY
| Q4 25 | $32.1M | $26.2M | ||
| Q3 25 | $4.5M | $-60.6M | ||
| Q2 25 | $-9.3M | $-25.6M | ||
| Q1 25 | $5.6M | $184.0K | ||
| Q4 24 | $25.7M | $-2.7M | ||
| Q3 24 | $19.4M | $19.5M | ||
| Q2 24 | $4.5M | $111.5M | ||
| Q1 24 | $604.0K | $135.4M |
自由现金流MGRILY
| Q4 25 | $26.0M | — | ||
| Q3 25 | $-4.1M | — | ||
| Q2 25 | $-14.7M | — | ||
| Q1 25 | $1.1M | — | ||
| Q4 24 | $22.1M | — | ||
| Q3 24 | $14.6M | — | ||
| Q2 24 | $-284.0K | — | ||
| Q1 24 | $-4.2M | — |
自由现金流率MGRILY
| Q4 25 | 14.3% | — | ||
| Q3 25 | -2.1% | — | ||
| Q2 25 | -7.9% | — | ||
| Q1 25 | 0.7% | — | ||
| Q4 24 | 12.8% | — | ||
| Q3 24 | 8.0% | — | ||
| Q2 24 | -0.1% | — | ||
| Q1 24 | -2.3% | — |
资本支出强度MGRILY
| Q4 25 | 3.4% | — | ||
| Q3 25 | 4.4% | — | ||
| Q2 25 | 2.9% | — | ||
| Q1 25 | 2.8% | — | ||
| Q4 24 | 2.1% | — | ||
| Q3 24 | 2.6% | — | ||
| Q2 24 | 2.5% | — | ||
| Q1 24 | 2.6% | — |
现金转化率MGRILY
| Q4 25 | 8.55× | 0.29× | ||
| Q3 25 | 0.34× | -0.66× | ||
| Q2 25 | -3.07× | -0.18× | ||
| Q1 25 | — | — | ||
| Q4 24 | 4.96× | — | ||
| Q3 24 | 3.02× | — | ||
| Q2 24 | 0.71× | — | ||
| Q1 24 | 0.61× | — |
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
MG
暂无分部数据
RILY
| Transferred At Point In Time | $101.4M | 54% |
| Wealth Management Segment | $30.7M | 16% |
| Corporate Finance Consulting And Investment Banking Fees | $27.1M | 14% |
| Services And Fees | $24.8M | 13% |
| Commissions Fees And Reimbursed Expenses | $4.8M | 3% |
