vs
McEwen Inc.（MUX）与REGIS CORP（RGS）财务数据对比。点击上方公司名可切换其他公司
McEwen Inc.的季度营收约是REGIS CORP的1.1倍（$64.6M vs $57.1M），McEwen Inc.净利率更高（59.0% vs 0.8%，领先58.2%），McEwen Inc.同比增速更快（92.8% vs 22.3%），过去两年McEwen Inc.的营收复合增速更高（25.2% vs 7.8%）
McEwen Inc（股票代码MUX）是一家自然资源企业，主要从事金、银、铜矿产的勘探、开发与生产业务，运营项目分布于南北美洲，秉持可持续负责任的采矿准则，产品面向全球大宗商品市场供应。
瑞吉斯公司是一家美国美发沙龙运营商，总部位于明尼苏达州明尼阿波利斯市。截至2021年8月，该集团旗下拥有5563家加盟沙龙以及276家直营门店，是北美地区规模领先的美发沙龙连锁经营企业。
MUX vs RGS — 直观对比
营收规模更大
MUX
是对方的1.1倍
$57.1M
营收增速更快
MUX
高出70.5%
22.3%
净利率更高
MUX
高出58.2%
0.8%
两年增速更快
MUX
近两年复合增速
7.8%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $64.6M | $57.1M |
| 净利润 | $38.1M | $456.0K |
| 毛利率 | 26.9% | — |
| 营业利润率 | 34.2% | 10.8% |
| 净利率 | 59.0% | 0.8% |
| 营收同比 | 92.8% | 22.3% |
| 净利润同比 | 563.1% | -94.0% |
| 每股收益（稀释后） | $0.66 | $0.16 |
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MUXRGS
| Q4 25 | $64.6M | $57.1M | ||
| Q3 25 | $50.5M | $59.0M | ||
| Q2 25 | $46.7M | $60.4M | ||
| Q1 25 | $35.7M | $57.0M | ||
| Q4 24 | $33.5M | $46.7M | ||
| Q3 24 | $52.3M | $46.1M | ||
| Q2 24 | $47.5M | $49.4M | ||
| Q1 24 | $41.2M | $49.2M |
净利润MUXRGS
| Q4 25 | $38.1M | $456.0K | ||
| Q3 25 | $-462.0K | $1.4M | ||
| Q2 25 | $3.0M | $116.5M | ||
| Q1 25 | $-6.3M | $250.0K | ||
| Q4 24 | $-8.2M | $7.6M | ||
| Q3 24 | $-2.1M | $-853.0K | ||
| Q2 24 | $-13.0M | $91.2M | ||
| Q1 24 | $-20.4M | $-2.3M |
毛利率MUXRGS
| Q4 25 | 26.9% | — | ||
| Q3 25 | 15.5% | — | ||
| Q2 25 | 26.3% | — | ||
| Q1 25 | 28.2% | — | ||
| Q4 24 | 1.1% | — | ||
| Q3 24 | 26.4% | — | ||
| Q2 24 | 22.7% | — | ||
| Q1 24 | 14.6% | — |
营业利润率MUXRGS
| Q4 25 | 34.2% | 10.8% | ||
| Q3 25 | -16.7% | 10.0% | ||
| Q2 25 | -7.2% | 12.1% | ||
| Q1 25 | -21.4% | 8.8% | ||
| Q4 24 | -43.4% | 11.8% | ||
| Q3 24 | -0.2% | 4.6% | ||
| Q2 24 | -29.4% | — | ||
| Q1 24 | -53.3% | 8.3% |
净利率MUXRGS
| Q4 25 | 59.0% | 0.8% | ||
| Q3 25 | -0.9% | 2.3% | ||
| Q2 25 | 6.5% | 192.9% | ||
| Q1 25 | -17.6% | 0.4% | ||
| Q4 24 | -24.6% | 16.4% | ||
| Q3 24 | -4.0% | -1.9% | ||
| Q2 24 | -27.4% | 184.7% | ||
| Q1 24 | -49.4% | -4.7% |
每股收益（稀释后）MUXRGS
| Q4 25 | $0.66 | $0.16 | ||
| Q3 25 | $-0.01 | $0.49 | ||
| Q2 25 | $0.06 | $43.67 | ||
| Q1 25 | $-0.12 | $0.08 | ||
| Q4 24 | $-0.15 | $2.71 | ||
| Q3 24 | $-0.04 | $-0.36 | ||
| Q2 24 | $-0.26 | $38.40 | ||
| Q1 24 | $-0.41 | $-1.00 |
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 | $72.1M | $18.4M |
| 总债务越低越好 | $126.2M | $113.3M |
| 股东权益账面价值 | $546.2M | $188.7M |
| 总资产 | $820.2M | $588.3M |
| 负债/权益比越低杠杆越低 | 0.23× | 0.60× |
8季度趋势，按日历期对齐
现金及短期投资MUXRGS
| Q4 25 | $72.1M | $18.4M | ||
| Q3 25 | $75.4M | $16.6M | ||
| Q2 25 | $69.5M | $17.0M | ||
| Q1 25 | $79.3M | $13.3M | ||
| Q4 24 | $15.3M | $10.2M | ||
| Q3 24 | $30.2M | $6.3M | ||
| Q2 24 | $42.6M | $10.1M | ||
| Q1 24 | $22.0M | $5.9M |
总债务MUXRGS
| Q4 25 | $126.2M | $113.3M | ||
| Q3 25 | $126.0M | $111.3M | ||
| Q2 25 | $125.8M | $110.8M | ||
| Q1 25 | $125.5M | $112.0M | ||
| Q4 24 | $40.0M | $111.5M | ||
| Q3 24 | $31.0M | $95.2M | ||
| Q2 24 | $34.0M | $99.5M | ||
| Q1 24 | $37.0M | $179.7M |
股东权益MUXRGS
| Q4 25 | $546.2M | $188.7M | ||
| Q3 25 | $488.6M | $187.6M | ||
| Q2 25 | $484.5M | $185.6M | ||
| Q1 25 | $479.8M | $68.6M | ||
| Q4 24 | $495.0M | $66.7M | ||
| Q3 24 | $502.1M | $56.4M | ||
| Q2 24 | $485.2M | $56.8M | ||
| Q1 24 | $482.5M | $-35.8M |
总资产MUXRGS
| Q4 25 | $820.2M | $588.3M | ||
| Q3 25 | $747.6M | $592.1M | ||
| Q2 25 | $735.6M | $599.0M | ||
| Q1 25 | $730.6M | $511.2M | ||
| Q4 24 | $664.6M | $530.1M | ||
| Q3 24 | $667.8M | $508.9M | ||
| Q2 24 | $645.1M | $530.5M | ||
| Q1 24 | $638.7M | $543.7M |
负债/权益比MUXRGS
| Q4 25 | 0.23× | 0.60× | ||
| Q3 25 | 0.26× | 0.59× | ||
| Q2 25 | 0.26× | 0.60× | ||
| Q1 25 | 0.26× | 1.63× | ||
| Q4 24 | 0.08× | 1.67× | ||
| Q3 24 | 0.06× | 1.69× | ||
| Q2 24 | 0.07× | 1.75× | ||
| Q1 24 | 0.08× | — |
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 | $3.1M | $1.7M |
| 自由现金流经营现金流 - 资本支出 | — | $891.0K |
| 自由现金流率自由现金流/营收 | — | 1.6% |
| 资本支出强度资本支出/营收 | — | 1.4% |
| 现金转化率经营现金流/净利润 | 0.08× | 3.65× |
| 过去12个月自由现金流最近4个季度 | — | $14.9M |
8季度趋势，按日历期对齐
经营现金流MUXRGS
| Q4 25 | $3.1M | $1.7M | ||
| Q3 25 | $5.2M | $2.3M | ||
| Q2 25 | $478.0K | $6.8M | ||
| Q1 25 | $-1.9M | $6.2M | ||
| Q4 24 | $-1.2M | $2.1M | ||
| Q3 24 | $23.2M | $-1.3M | ||
| Q2 24 | $3.6M | $5.1M | ||
| Q1 24 | $3.9M | $-277.0K |
自由现金流MUXRGS
| Q4 25 | — | $891.0K | ||
| Q3 25 | — | $1.9M | ||
| Q2 25 | — | $6.2M | ||
| Q1 25 | — | $5.9M | ||
| Q4 24 | — | $1.7M | ||
| Q3 24 | — | $-1.4M | ||
| Q2 24 | — | $5.1M | ||
| Q1 24 | — | $-326.0K |
自由现金流率MUXRGS
| Q4 25 | — | 1.6% | ||
| Q3 25 | — | 3.2% | ||
| Q2 25 | — | 10.3% | ||
| Q1 25 | — | 10.3% | ||
| Q4 24 | — | 3.6% | ||
| Q3 24 | — | -3.0% | ||
| Q2 24 | — | 10.3% | ||
| Q1 24 | — | -0.7% |
资本支出强度MUXRGS
| Q4 25 | — | 1.4% | ||
| Q3 25 | — | 0.7% | ||
| Q2 25 | — | 0.9% | ||
| Q1 25 | — | 0.6% | ||
| Q4 24 | — | 0.9% | ||
| Q3 24 | — | 0.0% | ||
| Q2 24 | — | 0.0% | ||
| Q1 24 | — | 0.1% |
现金转化率MUXRGS
| Q4 25 | 0.08× | 3.65× | ||
| Q3 25 | — | 1.68× | ||
| Q2 25 | 0.16× | 0.06× | ||
| Q1 25 | — | 24.80× | ||
| Q4 24 | — | 0.28× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 0.06× | ||
| 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
MUX
暂无分部数据
RGS
| Franchise Segment | $37.9M | 66% |
| Royalty | $13.6M | 24% |
| Other | $2.8M | 5% |
| Fees | $1.8M | 3% |
| Franchise Fees | $1.0M | 2% |
