vs
McEwen Inc.（MUX）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
RE/MAX Holdings, Inc.的季度营收约是McEwen Inc.的1.1倍（$71.1M vs $64.6M），McEwen Inc.净利率更高（59.0% vs 2.0%，领先57.0%），McEwen Inc.同比增速更快（92.8% vs -1.8%），过去两年McEwen Inc.的营收复合增速更高（25.2% vs -4.7%）
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。
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。
MUX vs RMAX — 直观对比
营收规模更大
RMAX
是对方的1.1倍
$64.6M
营收增速更快
MUX
高出94.6%
-1.8%
净利率更高
MUX
高出57.0%
2.0%
两年增速更快
MUX
近两年复合增速
-4.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $64.6M | $71.1M |
| 净利润 | $38.1M | $1.4M |
| 毛利率 | 26.9% | — |
| 营业利润率 | 34.2% | 13.1% |
| 净利率 | 59.0% | 2.0% |
| 营收同比 | 92.8% | -1.8% |
| 净利润同比 | 563.1% | -75.2% |
| 每股收益（稀释后） | $0.66 | — |
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MUXRMAX
| Q4 25 | $64.6M | $71.1M | ||
| Q3 25 | $50.5M | $73.2M | ||
| Q2 25 | $46.7M | $72.8M | ||
| Q1 25 | $35.7M | $74.5M | ||
| Q4 24 | $33.5M | $72.5M | ||
| Q3 24 | $52.3M | $78.5M | ||
| Q2 24 | $47.5M | $78.5M | ||
| Q1 24 | $41.2M | $78.3M |
净利润MUXRMAX
| Q4 25 | $38.1M | $1.4M | ||
| Q3 25 | $-462.0K | $4.0M | ||
| Q2 25 | $3.0M | $4.7M | ||
| Q1 25 | $-6.3M | $-2.0M | ||
| Q4 24 | $-8.2M | $5.8M | ||
| Q3 24 | $-2.1M | $966.0K | ||
| Q2 24 | $-13.0M | $3.7M | ||
| Q1 24 | $-20.4M | $-3.4M |
毛利率MUXRMAX
| 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MUXRMAX
| Q4 25 | 34.2% | 13.1% | ||
| Q3 25 | -16.7% | 25.0% | ||
| Q2 25 | -7.2% | 19.3% | ||
| Q1 25 | -21.4% | 7.2% | ||
| Q4 24 | -43.4% | 5.9% | ||
| Q3 24 | -0.2% | 19.4% | ||
| Q2 24 | -29.4% | 20.6% | ||
| Q1 24 | -53.3% | 5.8% |
净利率MUXRMAX
| Q4 25 | 59.0% | 2.0% | ||
| Q3 25 | -0.9% | 5.4% | ||
| Q2 25 | 6.5% | 6.4% | ||
| Q1 25 | -17.6% | -2.6% | ||
| Q4 24 | -24.6% | 8.0% | ||
| Q3 24 | -4.0% | 1.2% | ||
| Q2 24 | -27.4% | 4.7% | ||
| Q1 24 | -49.4% | -4.3% |
每股收益（稀释后）MUXRMAX
| Q4 25 | $0.66 | — | ||
| Q3 25 | $-0.01 | — | ||
| Q2 25 | $0.06 | — | ||
| Q1 25 | $-0.12 | — | ||
| Q4 24 | $-0.15 | — | ||
| Q3 24 | $-0.04 | — | ||
| Q2 24 | $-0.26 | — | ||
| Q1 24 | $-0.41 | — |
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 | $118.7M |
| 总债务越低越好 | $126.2M | $432.2M |
| 股东权益账面价值 | $546.2M | $452.4M |
| 总资产 | $820.2M | $582.5M |
| 负债/权益比越低杠杆越低 | 0.23× | 0.96× |
8季度趋势，按日历期对齐
现金及短期投资MUXRMAX
| Q4 25 | $72.1M | $118.7M | ||
| Q3 25 | $75.4M | $107.5M | ||
| Q2 25 | $69.5M | $94.3M | ||
| Q1 25 | $79.3M | $89.1M | ||
| Q4 24 | $15.3M | $96.6M | ||
| Q3 24 | $30.2M | $83.8M | ||
| Q2 24 | $42.6M | $66.1M | ||
| Q1 24 | $22.0M | $82.1M |
总债务MUXRMAX
| Q4 25 | $126.2M | $432.2M | ||
| Q3 25 | $126.0M | $433.3M | ||
| Q2 25 | $125.8M | $434.4M | ||
| Q1 25 | $125.5M | $435.3M | ||
| Q4 24 | $40.0M | $436.2M | ||
| Q3 24 | $31.0M | $437.2M | ||
| Q2 24 | $34.0M | $438.1M | ||
| Q1 24 | $37.0M | $439.0M |
股东权益MUXRMAX
| Q4 25 | $546.2M | $452.4M | ||
| Q3 25 | $488.6M | $448.1M | ||
| Q2 25 | $484.5M | $442.4M | ||
| Q1 25 | $479.8M | $433.5M | ||
| Q4 24 | $495.0M | $429.5M | ||
| Q3 24 | $502.1M | $423.1M | ||
| Q2 24 | $485.2M | $418.4M | ||
| Q1 24 | $482.5M | $412.0M |
总资产MUXRMAX
| Q4 25 | $820.2M | $582.5M | ||
| Q3 25 | $747.6M | $582.2M | ||
| Q2 25 | $735.6M | $574.8M | ||
| Q1 25 | $730.6M | $571.4M | ||
| Q4 24 | $664.6M | $581.6M | ||
| Q3 24 | $667.8M | $578.6M | ||
| Q2 24 | $645.1M | $571.4M | ||
| Q1 24 | $638.7M | $566.7M |
负债/权益比MUXRMAX
| Q4 25 | 0.23× | 0.96× | ||
| Q3 25 | 0.26× | 0.97× | ||
| Q2 25 | 0.26× | 0.98× | ||
| Q1 25 | 0.26× | 1.00× | ||
| Q4 24 | 0.08× | 1.02× | ||
| Q3 24 | 0.06× | 1.03× | ||
| Q2 24 | 0.07× | 1.05× | ||
| Q1 24 | 0.08× | 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 | $3.1M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | — | $33.5M |
| 自由现金流率自由现金流/营收 | — | 47.1% |
| 资本支出强度资本支出/营收 | — | 10.4% |
| 现金转化率经营现金流/净利润 | 0.08× | 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MUXRMAX
| Q4 25 | $3.1M | $40.9M | ||
| Q3 25 | $5.2M | $17.7M | ||
| Q2 25 | $478.0K | $4.6M | ||
| Q1 25 | $-1.9M | $5.7M | ||
| Q4 24 | $-1.2M | $59.7M | ||
| Q3 24 | $23.2M | $17.6M | ||
| Q2 24 | $3.6M | $15.9M | ||
| Q1 24 | $3.9M | $9.4M |
自由现金流MUXRMAX
| Q4 25 | — | $33.5M | ||
| Q3 25 | — | $16.4M | ||
| Q2 25 | — | $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MUXRMAX
| Q4 25 | — | 47.1% | ||
| Q3 25 | — | 22.4% | ||
| Q2 25 | — | 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MUXRMAX
| Q4 25 | — | 10.4% | ||
| Q3 25 | — | 1.8% | ||
| Q2 25 | — | 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MUXRMAX
| Q4 25 | 0.08× | 28.39× | ||
| Q3 25 | — | 4.45× | ||
| Q2 25 | 0.16× | 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
MUX
暂无分部数据
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
