vs
Prairie Operating Co.（PROP）与STURM RUGER & CO INC（RGR）财务数据对比。点击上方公司名可切换其他公司
STURM RUGER & CO INC的季度营收约是Prairie Operating Co.的1.9倍（$151.1M vs $77.7M），过去两年Prairie Operating Co.的营收复合增速更高（9784.4% vs 5.1%）
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。
鲁格公司（Ruger）是总部位于美国康涅狄格州绍斯波特的枪械制造企业，除总部外，还在新罕布什尔州纽波特、北卡罗来纳州梅约丹以及亚利桑那州普雷斯科特设有生产工厂。公司由亚历山大·麦考密克·斯特姆与威廉·B·鲁格于1949年共同创立，自1969年起公开上市交易。
PROP vs RGR — 直观对比
营收规模更大
RGR
是对方的1.9倍
$77.7M
两年增速更快
PROP
近两年复合增速
5.1%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $77.7M | $151.1M |
| 净利润 | $1.3M | — |
| 毛利率 | — | 17.8% |
| 营业利润率 | 34.8% | 2.3% |
| 净利率 | 1.7% | — |
| 营收同比 | — | 3.6% |
| 净利润同比 | 111.3% | — |
| 每股收益（稀释后） | $-0.44 | $0.22 |
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PROPRGR
| Q4 25 | — | $151.1M | ||
| Q3 25 | $77.7M | $126.8M | ||
| Q2 25 | $68.1M | $132.5M | ||
| Q1 25 | $13.6M | $135.7M | ||
| Q4 24 | — | $145.8M | ||
| Q3 24 | $0 | $122.3M | ||
| Q2 24 | — | $130.8M | ||
| Q1 24 | — | $136.8M |
净利润PROPRGR
| Q4 25 | — | — | ||
| Q3 25 | $1.3M | $1.6M | ||
| Q2 25 | $35.7M | $-17.2M | ||
| Q1 25 | $-2.6M | $7.8M | ||
| Q4 24 | — | — | ||
| Q3 24 | $-11.4M | $4.7M | ||
| Q2 24 | — | $8.3M | ||
| Q1 24 | — | $7.1M |
毛利率PROPRGR
| Q4 25 | — | 17.8% | ||
| Q3 25 | — | 15.1% | ||
| Q2 25 | — | 3.9% | ||
| Q1 25 | — | 22.0% | ||
| Q4 24 | — | 22.8% | ||
| Q3 24 | — | 18.5% | ||
| Q2 24 | — | 22.3% | ||
| Q1 24 | — | 21.5% |
营业利润率PROPRGR
| Q4 25 | — | 2.3% | ||
| Q3 25 | 34.8% | -2.7% | ||
| Q2 25 | 27.8% | -15.6% | ||
| Q1 25 | 12.9% | 6.2% | ||
| Q4 24 | — | 7.8% | ||
| Q3 24 | — | 3.1% | ||
| Q2 24 | — | 6.9% | ||
| Q1 24 | — | 5.5% |
净利率PROPRGR
| Q4 25 | — | — | ||
| Q3 25 | 1.7% | 1.2% | ||
| Q2 25 | 52.4% | -13.0% | ||
| Q1 25 | -19.3% | 5.7% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 3.9% | ||
| Q2 24 | — | 6.3% | ||
| Q1 24 | — | 5.2% |
每股收益（稀释后）PROPRGR
| Q4 25 | — | $0.22 | ||
| Q3 25 | $-0.44 | $0.10 | ||
| Q2 25 | $0.18 | $-1.05 | ||
| Q1 25 | $-3.49 | $0.46 | ||
| Q4 24 | — | $0.62 | ||
| Q3 24 | $-0.68 | $0.28 | ||
| Q2 24 | — | $0.47 | ||
| Q1 24 | — | $0.40 |
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 | $10.6M | $92.5M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $101.8M | $283.8M |
| 总资产 | $939.8M | $342.0M |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资PROPRGR
| Q4 25 | — | $92.5M | ||
| Q3 25 | $10.6M | $80.8M | ||
| Q2 25 | $10.7M | $101.4M | ||
| Q1 25 | $15.0M | $108.3M | ||
| Q4 24 | — | $105.5M | ||
| Q3 24 | $40.1M | $96.0M | ||
| Q2 24 | — | $105.6M | ||
| Q1 24 | — | $115.3M |
总债务PROPRGR
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | $387.0M | — | ||
| Q1 25 | $377.0M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益PROPRGR
| Q4 25 | — | $283.8M | ||
| Q3 25 | $101.8M | $279.6M | ||
| Q2 25 | $94.2M | $289.3M | ||
| Q1 25 | $34.0M | $321.5M | ||
| Q4 24 | — | $319.6M | ||
| Q3 24 | $61.3M | $314.9M | ||
| Q2 24 | — | $321.5M | ||
| Q1 24 | — | $332.0M |
总资产PROPRGR
| Q4 25 | — | $342.0M | ||
| Q3 25 | $939.8M | $342.3M | ||
| Q2 25 | $858.5M | $349.5M | ||
| Q1 25 | $775.4M | $379.0M | ||
| Q4 24 | — | $384.0M | ||
| Q3 24 | $107.2M | $373.5M | ||
| Q2 24 | — | $376.7M | ||
| Q1 24 | — | $385.0M |
负债/权益比PROPRGR
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 4.11× | — | ||
| Q1 25 | 11.07× | — | ||
| Q4 24 | — | — | ||
| 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 | $57.7M | $15.5M |
| 自由现金流经营现金流 - 资本支出 | — | $12.3M |
| 自由现金流率自由现金流/营收 | — | 8.2% |
| 资本支出强度资本支出/营收 | — | 2.1% |
| 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 | — | $38.5M |
8季度趋势，按日历期对齐
经营现金流PROPRGR
| Q4 25 | — | $15.5M | ||
| Q3 25 | $57.7M | $12.9M | ||
| Q2 25 | $-7.2M | $14.7M | ||
| Q1 25 | $16.9M | $11.1M | ||
| Q4 24 | — | $20.0M | ||
| Q3 24 | $2.8M | $9.4M | ||
| Q2 24 | — | $18.7M | ||
| Q1 24 | — | $7.3M |
自由现金流PROPRGR
| Q4 25 | — | $12.3M | ||
| Q3 25 | — | $7.0M | ||
| Q2 25 | — | $9.1M | ||
| Q1 25 | — | $10.0M | ||
| Q4 24 | — | $16.4M | ||
| Q3 24 | — | $2.6M | ||
| Q2 24 | — | $10.1M | ||
| Q1 24 | — | $5.6M |
自由现金流率PROPRGR
| Q4 25 | — | 8.2% | ||
| Q3 25 | — | 5.5% | ||
| Q2 25 | — | 6.9% | ||
| Q1 25 | — | 7.4% | ||
| Q4 24 | — | 11.2% | ||
| Q3 24 | — | 2.1% | ||
| Q2 24 | — | 7.7% | ||
| Q1 24 | — | 4.1% |
资本支出强度PROPRGR
| Q4 25 | — | 2.1% | ||
| Q3 25 | — | 4.6% | ||
| Q2 25 | — | 4.2% | ||
| Q1 25 | — | 0.8% | ||
| Q4 24 | — | 2.5% | ||
| Q3 24 | — | 5.5% | ||
| Q2 24 | — | 6.6% | ||
| Q1 24 | — | 1.3% |
现金转化率PROPRGR
| Q4 25 | — | — | ||
| Q3 25 | 44.80× | 8.15× | ||
| Q2 25 | -0.20× | — | ||
| Q1 25 | — | 1.43× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.98× | ||
| Q2 24 | — | 2.27× | ||
| Q1 24 | — | 1.04× |
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
PROP
| Crude Oil Sales | $64.9M | 84% |
| Natural Gas Sales | $7.6M | 10% |
| Natural Gas Liquids Reserves | $5.2M | 7% |
RGR
| Firearms | $150.6M | 100% |
| Castings | $7.3M | 5% |
