vs
NATURAL GAS SERVICES GROUP INC（NGS）与REGIS CORP（RGS）财务数据对比。点击上方公司名可切换其他公司
REGIS CORP的季度营收约是NATURAL GAS SERVICES GROUP INC的1.2倍（$57.1M vs $46.1M），NATURAL GAS SERVICES GROUP INC净利率更高（8.9% vs 0.8%，领先8.1%），REGIS CORP同比增速更快（22.3% vs 13.5%），REGIS CORP自由现金流更多（$891.0K vs $-20.7M）
南方公司燃气（原AGL资源）是入选财富美国500强的美国能源服务控股公司，总部位于佐治亚州亚特兰大。公司业务涵盖天然气分销、批发服务、零售业务及中游运营，是美国规模最大的天然气分销企业之一，通过旗下受监管分销子公司，为全美四个州约450万公用事业客户提供服务。
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。
NGS vs RGS — 直观对比
营收规模更大
RGS
是对方的1.2倍
$46.1M
营收增速更快
RGS
高出8.8%
13.5%
净利率更高
NGS
高出8.1%
0.8%
自由现金流更多
RGS
多$21.6M
$-20.7M
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $46.1M | $57.1M |
| 净利润 | $4.1M | $456.0K |
| 毛利率 | — | — |
| 营业利润率 | 15.4% | 10.8% |
| 净利率 | 8.9% | 0.8% |
| 营收同比 | 13.5% | 22.3% |
| 净利润同比 | 43.2% | -94.0% |
| 每股收益（稀释后） | $0.32 | $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NGSRGS
| Q4 25 | $46.1M | $57.1M | ||
| Q3 25 | $43.4M | $59.0M | ||
| Q2 25 | $41.4M | $60.4M | ||
| Q1 25 | $41.4M | $57.0M | ||
| Q4 24 | $40.7M | $46.7M | ||
| Q3 24 | — | $46.1M | ||
| Q2 24 | — | $49.4M | ||
| Q1 24 | — | $49.2M |
净利润NGSRGS
| Q4 25 | $4.1M | $456.0K | ||
| Q3 25 | $5.8M | $1.4M | ||
| Q2 25 | $5.2M | $116.5M | ||
| Q1 25 | $4.9M | $250.0K | ||
| Q4 24 | $2.9M | $7.6M | ||
| Q3 24 | — | $-853.0K | ||
| Q2 24 | — | $91.2M | ||
| Q1 24 | — | $-2.3M |
营业利润率NGSRGS
| Q4 25 | 15.4% | 10.8% | ||
| Q3 25 | 24.8% | 10.0% | ||
| Q2 25 | 24.0% | 12.1% | ||
| Q1 25 | 23.0% | 8.8% | ||
| Q4 24 | 14.9% | 11.8% | ||
| Q3 24 | — | 4.6% | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 8.3% |
净利率NGSRGS
| Q4 25 | 8.9% | 0.8% | ||
| Q3 25 | 13.3% | 2.3% | ||
| Q2 25 | 12.5% | 192.9% | ||
| Q1 25 | 11.7% | 0.4% | ||
| Q4 24 | 7.0% | 16.4% | ||
| Q3 24 | — | -1.9% | ||
| Q2 24 | — | 184.7% | ||
| Q1 24 | — | -4.7% |
每股收益（稀释后）NGSRGS
| Q4 25 | $0.32 | $0.16 | ||
| Q3 25 | $0.46 | $0.49 | ||
| Q2 25 | $0.41 | $43.67 | ||
| Q1 25 | $0.38 | $0.08 | ||
| Q4 24 | $0.22 | $2.71 | ||
| Q3 24 | — | $-0.36 | ||
| Q2 24 | — | $38.40 | ||
| Q1 24 | — | $-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 | — | $18.4M |
| 总债务越低越好 | — | $113.3M |
| 股东权益账面价值 | $274.7M | $188.7M |
| 总资产 | $586.8M | $588.3M |
| 负债/权益比越低杠杆越低 | — | 0.60× |
8季度趋势，按日历期对齐
现金及短期投资NGSRGS
| Q4 25 | — | $18.4M | ||
| Q3 25 | — | $16.6M | ||
| Q2 25 | $325.0K | $17.0M | ||
| Q1 25 | $2.1M | $13.3M | ||
| Q4 24 | $2.1M | $10.2M | ||
| Q3 24 | — | $6.3M | ||
| Q2 24 | — | $10.1M | ||
| Q1 24 | — | $5.9M |
总债务NGSRGS
| Q4 25 | — | $113.3M | ||
| Q3 25 | — | $111.3M | ||
| Q2 25 | — | $110.8M | ||
| Q1 25 | — | $112.0M | ||
| Q4 24 | — | $111.5M | ||
| Q3 24 | — | $95.2M | ||
| Q2 24 | — | $99.5M | ||
| Q1 24 | — | $179.7M |
股东权益NGSRGS
| Q4 25 | $274.7M | $188.7M | ||
| Q3 25 | $271.4M | $187.6M | ||
| Q2 25 | $266.2M | $185.6M | ||
| Q1 25 | $260.3M | $68.6M | ||
| Q4 24 | $255.1M | $66.7M | ||
| Q3 24 | — | $56.4M | ||
| Q2 24 | — | $56.8M | ||
| Q1 24 | — | $-35.8M |
总资产NGSRGS
| Q4 25 | $586.8M | $588.3M | ||
| Q3 25 | $562.3M | $592.1M | ||
| Q2 25 | $525.5M | $599.0M | ||
| Q1 25 | $501.7M | $511.2M | ||
| Q4 24 | $492.5M | $530.1M | ||
| Q3 24 | — | $508.9M | ||
| Q2 24 | — | $530.5M | ||
| Q1 24 | — | $543.7M |
负债/权益比NGSRGS
| Q4 25 | — | 0.60× | ||
| Q3 25 | — | 0.59× | ||
| Q2 25 | — | 0.60× | ||
| Q1 25 | — | 1.63× | ||
| Q4 24 | — | 1.67× | ||
| Q3 24 | — | 1.69× | ||
| Q2 24 | — | 1.75× | ||
| 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 | $13.9M | $1.7M |
| 自由现金流经营现金流 - 资本支出 | $-20.7M | $891.0K |
| 自由现金流率自由现金流/营收 | -44.8% | 1.6% |
| 资本支出强度资本支出/营收 | 74.9% | 1.4% |
| 现金转化率经营现金流/净利润 | 3.38× | 3.65× |
| 过去12个月自由现金流最近4个季度 | $-58.6M | $14.9M |
8季度趋势，按日历期对齐
经营现金流NGSRGS
| Q4 25 | $13.9M | $1.7M | ||
| Q3 25 | $16.8M | $2.3M | ||
| Q2 25 | $11.0M | $6.8M | ||
| Q1 25 | $21.3M | $6.2M | ||
| Q4 24 | $9.4M | $2.1M | ||
| Q3 24 | — | $-1.3M | ||
| Q2 24 | — | $5.1M | ||
| Q1 24 | — | $-277.0K |
自由现金流NGSRGS
| Q4 25 | $-20.7M | $891.0K | ||
| Q3 25 | $-25.1M | $1.9M | ||
| Q2 25 | $-14.8M | $6.2M | ||
| Q1 25 | $2.0M | $5.9M | ||
| Q4 24 | $-5.1M | $1.7M | ||
| Q3 24 | — | $-1.4M | ||
| Q2 24 | — | $5.1M | ||
| Q1 24 | — | $-326.0K |
自由现金流率NGSRGS
| Q4 25 | -44.8% | 1.6% | ||
| Q3 25 | -57.7% | 3.2% | ||
| Q2 25 | -35.8% | 10.3% | ||
| Q1 25 | 4.9% | 10.3% | ||
| Q4 24 | -12.6% | 3.6% | ||
| Q3 24 | — | -3.0% | ||
| Q2 24 | — | 10.3% | ||
| Q1 24 | — | -0.7% |
资本支出强度NGSRGS
| Q4 25 | 74.9% | 1.4% | ||
| Q3 25 | 96.5% | 0.7% | ||
| Q2 25 | 62.4% | 0.9% | ||
| Q1 25 | 46.5% | 0.6% | ||
| Q4 24 | 35.8% | 0.9% | ||
| Q3 24 | — | 0.0% | ||
| Q2 24 | — | 0.0% | ||
| Q1 24 | — | 0.1% |
现金转化率NGSRGS
| Q4 25 | 3.38× | 3.65× | ||
| Q3 25 | 2.90× | 1.68× | ||
| Q2 25 | 2.12× | 0.06× | ||
| Q1 25 | 4.38× | 24.80× | ||
| Q4 24 | 3.29× | 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
NGS
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% |
