vs
IMPINJ INC（PI）与Prairie Operating Co.（PROP）财务数据对比。点击上方公司名可切换其他公司
IMPINJ INC的季度营收约是Prairie Operating Co.的1.2倍（$92.8M vs $77.7M），Prairie Operating Co.净利率更高（1.7% vs -1.2%，领先2.9%），过去两年Prairie Operating Co.的营收复合增速更高（9784.4% vs 9.9%）
Impinj Inc.是一家美国射频识别（RFID）设备及软件提供商，成立于2000年，总部位于华盛顿州西雅图，源自加州理工学院Carver Mead与Chris Diorio的研究成果。公司主营EPC Class 1 Gen 2无源超高频RFID芯片、读写器、读写器芯片、天线，以及芯片编码、业务数据采集相关的软件应用，为各行业RFID应用提供全链路产品支持。
草原农场乳业是一家成立于伊利诺伊州卡林维尔的乳业合作社，现总部设于该州爱德华兹维尔。企业向奶源生产者收奶，将其加工为奶酪、黄油、冰淇淋、酸奶油、农家干酪、蘸酱、酸奶、液态奶等多种乳制品，同时也生产销售果汁、风味饮品与预制冰茶。
PI vs PROP — 直观对比
营收规模更大
PI
是对方的1.2倍
$77.7M
净利率更高
PROP
高出2.9%
-1.2%
两年增速更快
PROP
近两年复合增速
9.9%
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $92.8M | $77.7M |
| 净利润 | $-1.1M | $1.3M |
| 毛利率 | 51.8% | — |
| 营业利润率 | -2.9% | 34.8% |
| 净利率 | -1.2% | 1.7% |
| 营收同比 | 1.4% | — |
| 净利润同比 | 57.7% | 111.3% |
| 每股收益（稀释后） | $-0.02 | $-0.44 |
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PIPROP
| Q4 25 | $92.8M | — | ||
| Q3 25 | $96.1M | $77.7M | ||
| Q2 25 | $97.9M | $68.1M | ||
| Q1 25 | $74.3M | $13.6M | ||
| Q4 24 | $91.6M | — | ||
| Q3 24 | $95.2M | $0 | ||
| Q2 24 | $102.5M | — | ||
| Q1 24 | $76.8M | — |
净利润PIPROP
| Q4 25 | $-1.1M | — | ||
| Q3 25 | $-12.8M | $1.3M | ||
| Q2 25 | $11.6M | $35.7M | ||
| Q1 25 | $-8.5M | $-2.6M | ||
| Q4 24 | $-2.7M | — | ||
| Q3 24 | $221.0K | $-11.4M | ||
| Q2 24 | $10.0M | — | ||
| Q1 24 | $33.3M | — |
毛利率PIPROP
| Q4 25 | 51.8% | — | ||
| Q3 25 | 50.3% | — | ||
| Q2 25 | 57.8% | — | ||
| Q1 25 | 49.4% | — | ||
| Q4 24 | 50.5% | — | ||
| Q3 24 | 50.0% | — | ||
| Q2 24 | 56.1% | — | ||
| Q1 24 | 48.9% | — |
营业利润率PIPROP
| Q4 25 | -2.9% | — | ||
| Q3 25 | 0.7% | 34.8% | ||
| Q2 25 | 11.1% | 27.8% | ||
| Q1 25 | -12.9% | 12.9% | ||
| Q4 24 | -3.9% | — | ||
| Q3 24 | -0.8% | — | ||
| Q2 24 | 8.8% | — | ||
| Q1 24 | -15.3% | — |
净利率PIPROP
| Q4 25 | -1.2% | — | ||
| Q3 25 | -13.3% | 1.7% | ||
| Q2 25 | 11.8% | 52.4% | ||
| Q1 25 | -11.4% | -19.3% | ||
| Q4 24 | -2.9% | — | ||
| Q3 24 | 0.2% | — | ||
| Q2 24 | 9.7% | — | ||
| Q1 24 | 43.4% | — |
每股收益（稀释后）PIPROP
| Q4 25 | $-0.02 | — | ||
| Q3 25 | $-0.44 | $-0.44 | ||
| Q2 25 | $0.39 | $0.18 | ||
| Q1 25 | $-0.30 | $-3.49 | ||
| Q4 24 | $-0.06 | — | ||
| Q3 24 | $0.01 | $-0.68 | ||
| Q2 24 | $0.34 | — | ||
| Q1 24 | $1.10 | — |
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 | $175.3M | $10.6M |
| 总债务越低越好 | $280.9M | — |
| 股东权益账面价值 | $209.2M | $101.8M |
| 总资产 | $545.2M | $939.8M |
| 负债/权益比越低杠杆越低 | 1.34× | — |
8季度趋势，按日历期对齐
现金及短期投资PIPROP
| Q4 25 | $175.3M | — | ||
| Q3 25 | $190.1M | $10.6M | ||
| Q2 25 | $193.2M | $10.7M | ||
| Q1 25 | $147.9M | $15.0M | ||
| Q4 24 | $164.7M | — | ||
| Q3 24 | $170.3M | $40.1M | ||
| Q2 24 | $220.2M | — | ||
| Q1 24 | $174.1M | — |
总债务PIPROP
| Q4 25 | $280.9M | — | ||
| Q3 25 | $280.4M | — | ||
| Q2 25 | — | $387.0M | ||
| Q1 25 | — | $377.0M | ||
| Q4 24 | $283.5M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益PIPROP
| Q4 25 | $209.2M | — | ||
| Q3 25 | $195.0M | $101.8M | ||
| Q2 25 | $187.7M | $94.2M | ||
| Q1 25 | $160.6M | $34.0M | ||
| Q4 24 | $149.9M | — | ||
| Q3 24 | $136.1M | $61.3M | ||
| Q2 24 | $117.0M | — | ||
| Q1 24 | $85.9M | — |
总资产PIPROP
| Q4 25 | $545.2M | — | ||
| Q3 25 | $516.5M | $939.8M | ||
| Q2 25 | $508.8M | $858.5M | ||
| Q1 25 | $479.8M | $775.4M | ||
| Q4 24 | $489.1M | — | ||
| Q3 24 | $476.4M | $107.2M | ||
| Q2 24 | $446.1M | — | ||
| Q1 24 | $413.9M | — |
负债/权益比PIPROP
| Q4 25 | 1.34× | — | ||
| Q3 25 | 1.44× | — | ||
| Q2 25 | — | 4.11× | ||
| Q1 25 | — | 11.07× | ||
| Q4 24 | 1.89× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| 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 | $15.1M | $57.7M |
| 自由现金流经营现金流 - 资本支出 | $13.6M | — |
| 自由现金流率自由现金流/营收 | 14.7% | — |
| 资本支出强度资本支出/营收 | 1.6% | — |
| 现金转化率经营现金流/净利润 | — | 44.80× |
| 过去12个月自由现金流最近4个季度 | $45.9M | — |
8季度趋势，按日历期对齐
经营现金流PIPROP
| Q4 25 | $15.1M | — | ||
| Q3 25 | $20.9M | $57.7M | ||
| Q2 25 | $33.9M | $-7.2M | ||
| Q1 25 | $-11.1M | $16.9M | ||
| Q4 24 | $12.6M | — | ||
| Q3 24 | $10.1M | $2.8M | ||
| Q2 24 | $45.5M | — | ||
| Q1 24 | $60.1M | — |
自由现金流PIPROP
| Q4 25 | $13.6M | — | ||
| Q3 25 | $18.0M | — | ||
| Q2 25 | $27.3M | — | ||
| Q1 25 | $-13.0M | — | ||
| Q4 24 | $8.5M | — | ||
| Q3 24 | $4.7M | — | ||
| Q2 24 | $44.1M | — | ||
| Q1 24 | $53.9M | — |
自由现金流率PIPROP
| Q4 25 | 14.7% | — | ||
| Q3 25 | 18.7% | — | ||
| Q2 25 | 27.9% | — | ||
| Q1 25 | -17.5% | — | ||
| Q4 24 | 9.3% | — | ||
| Q3 24 | 4.9% | — | ||
| Q2 24 | 43.0% | — | ||
| Q1 24 | 70.2% | — |
资本支出强度PIPROP
| Q4 25 | 1.6% | — | ||
| Q3 25 | 3.1% | — | ||
| Q2 25 | 6.7% | — | ||
| Q1 25 | 2.5% | — | ||
| Q4 24 | 4.5% | — | ||
| Q3 24 | 5.7% | — | ||
| Q2 24 | 1.3% | — | ||
| Q1 24 | 8.1% | — |
现金转化率PIPROP
| Q4 25 | — | — | ||
| Q3 25 | — | 44.80× | ||
| Q2 25 | 2.93× | -0.20× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 45.56× | — | ||
| Q2 24 | 4.56× | — | ||
| Q1 24 | 1.80× | — |
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
PI
| Endpoint I Cs | $75.2M | 81% |
| Systems | $17.7M | 19% |
PROP
| Crude Oil Sales | $64.9M | 84% |
| Natural Gas Sales | $7.6M | 10% |
| Natural Gas Liquids Reserves | $5.2M | 7% |
