vs
Prairie Operating Co.（PROP）与RCI HOSPITALITY HOLDINGS, INC.（RICK）财务数据对比。点击上方公司名可切换其他公司
Prairie Operating Co.的季度营收约是RCI HOSPITALITY HOLDINGS, INC.的1.1倍（$77.7M vs $70.9M），Prairie Operating Co.净利率更高（1.7% vs -7.8%，领先9.4%），过去两年Prairie Operating Co.的营收复合增速更高（9784.4% vs -2.0%）
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。
RCI Hospitality控股通过子公司经营脱衣舞俱乐部、夜总会、运动酒吧与餐厅，同时还运营一家为成人俱乐部行业提供服务的传媒会展企业。公司于1995年完成首次公开募股上市，目前在纳斯达克全球市场挂牌交易。
PROP vs RICK — 直观对比
营收规模更大
PROP
是对方的1.1倍
$70.9M
净利率更高
PROP
高出9.4%
-7.8%
两年增速更快
PROP
近两年复合增速
-2.0%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $77.7M | $70.9M |
| 净利润 | $1.3M | $-5.5M |
| 毛利率 | — | — |
| 营业利润率 | 34.8% | -0.7% |
| 净利率 | 1.7% | -7.8% |
| 营收同比 | — | -3.1% |
| 净利润同比 | 111.3% | -2354.9% |
| 每股收益（稀释后） | $-0.44 | $-0.60 |
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PROPRICK
| Q3 25 | $77.7M | $70.9M | ||
| Q2 25 | $68.1M | $71.1M | ||
| Q1 25 | $13.6M | $65.9M | ||
| Q4 24 | — | $71.5M | ||
| Q3 24 | $0 | $73.2M | ||
| Q2 24 | — | $76.2M | ||
| Q1 24 | — | $72.3M | ||
| Q4 23 | — | $73.9M |
净利润PROPRICK
| Q3 25 | $1.3M | $-5.5M | ||
| Q2 25 | $35.7M | $4.1M | ||
| Q1 25 | $-2.6M | $3.2M | ||
| Q4 24 | — | $9.0M | ||
| Q3 24 | $-11.4M | $244.0K | ||
| Q2 24 | — | $-5.2M | ||
| Q1 24 | — | $774.0K | ||
| Q4 23 | — | $7.2M |
营业利润率PROPRICK
| Q3 25 | 34.8% | -0.7% | ||
| Q2 25 | 27.8% | 12.2% | ||
| Q1 25 | 12.9% | 12.4% | ||
| Q4 24 | — | 19.5% | ||
| Q3 24 | — | 4.8% | ||
| Q2 24 | — | -3.3% | ||
| Q1 24 | — | 6.4% | ||
| Q4 23 | — | 17.8% |
净利率PROPRICK
| Q3 25 | 1.7% | -7.8% | ||
| Q2 25 | 52.4% | 5.7% | ||
| Q1 25 | -19.3% | 4.9% | ||
| Q4 24 | — | 12.6% | ||
| Q3 24 | — | 0.3% | ||
| Q2 24 | — | -6.9% | ||
| Q1 24 | — | 1.1% | ||
| Q4 23 | — | 9.8% |
每股收益（稀释后）PROPRICK
| Q3 25 | $-0.44 | $-0.60 | ||
| Q2 25 | $0.18 | $0.46 | ||
| Q1 25 | $-3.49 | $0.36 | ||
| Q4 24 | — | $1.01 | ||
| Q3 24 | $-0.68 | $0.04 | ||
| Q2 24 | — | $-0.56 | ||
| Q1 24 | — | $0.08 | ||
| Q4 23 | — | $0.77 |
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 | $33.7M |
| 总债务越低越好 | — | $238.2M |
| 股东权益账面价值 | $101.8M | $261.1M |
| 总资产 | $939.8M | $596.9M |
| 负债/权益比越低杠杆越低 | — | 0.91× |
8季度趋势，按日历期对齐
现金及短期投资PROPRICK
| Q3 25 | $10.6M | $33.7M | ||
| Q2 25 | $10.7M | $29.3M | ||
| Q1 25 | $15.0M | $32.7M | ||
| Q4 24 | — | $34.7M | ||
| Q3 24 | $40.1M | $32.4M | ||
| Q2 24 | — | $34.9M | ||
| Q1 24 | — | $20.0M | ||
| Q4 23 | — | $21.2M |
总债务PROPRICK
| Q3 25 | — | $238.2M | ||
| Q2 25 | $387.0M | $243.8M | ||
| Q1 25 | $377.0M | $244.1M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $241.1M | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
股东权益PROPRICK
| Q3 25 | $101.8M | $261.1M | ||
| Q2 25 | $94.2M | $269.5M | ||
| Q1 25 | $34.0M | $268.8M | ||
| Q4 24 | — | $269.0M | ||
| Q3 24 | $61.3M | $263.4M | ||
| Q2 24 | — | $271.2M | ||
| Q1 24 | — | $285.8M | ||
| Q4 23 | — | $286.6M |
总资产PROPRICK
| Q3 25 | $939.8M | $596.9M | ||
| Q2 25 | $858.5M | $597.4M | ||
| Q1 25 | $775.4M | $589.8M | ||
| Q4 24 | — | $586.2M | ||
| Q3 24 | $107.2M | $584.4M | ||
| Q2 24 | — | $601.0M | ||
| Q1 24 | — | $609.9M | ||
| Q4 23 | — | $619.2M |
负债/权益比PROPRICK
| Q3 25 | — | 0.91× | ||
| Q2 25 | 4.11× | 0.90× | ||
| Q1 25 | 11.07× | 0.91× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.92× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
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 | $13.7M |
| 自由现金流经营现金流 - 资本支出 | — | $11.5M |
| 自由现金流率自由现金流/营收 | — | 16.2% |
| 资本支出强度资本支出/营收 | — | 3.2% |
| 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 | — | $34.9M |
8季度趋势，按日历期对齐
经营现金流PROPRICK
| Q3 25 | $57.7M | $13.7M | ||
| Q2 25 | $-7.2M | $13.8M | ||
| Q1 25 | $16.9M | $8.5M | ||
| Q4 24 | — | $13.3M | ||
| Q3 24 | $2.8M | $15.7M | ||
| Q2 24 | — | $15.8M | ||
| Q1 24 | — | $10.8M | ||
| Q4 23 | — | $13.6M |
自由现金流PROPRICK
| Q3 25 | — | $11.5M | ||
| Q2 25 | — | $10.1M | ||
| Q1 25 | — | $5.7M | ||
| Q4 24 | — | $7.6M | ||
| Q3 24 | — | $10.3M | ||
| Q2 24 | — | $9.3M | ||
| Q1 24 | — | $3.2M | ||
| Q4 23 | — | $8.5M |
自由现金流率PROPRICK
| Q3 25 | — | 16.2% | ||
| Q2 25 | — | 14.2% | ||
| Q1 25 | — | 8.6% | ||
| Q4 24 | — | 10.6% | ||
| Q3 24 | — | 14.0% | ||
| Q2 24 | — | 12.3% | ||
| Q1 24 | — | 4.4% | ||
| Q4 23 | — | 11.5% |
资本支出强度PROPRICK
| Q3 25 | — | 3.2% | ||
| Q2 25 | — | 5.2% | ||
| Q1 25 | — | 4.3% | ||
| Q4 24 | — | 8.0% | ||
| Q3 24 | — | 7.3% | ||
| Q2 24 | — | 8.4% | ||
| Q1 24 | — | 10.6% | ||
| Q4 23 | — | 6.9% |
现金转化率PROPRICK
| Q3 25 | 44.80× | — | ||
| Q2 25 | -0.20× | 3.40× | ||
| Q1 25 | — | 2.65× | ||
| Q4 24 | — | 1.48× | ||
| Q3 24 | — | 64.14× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 14.00× | ||
| Q4 23 | — | 1.89× |
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% |
RICK
| Transferred At Point In Time | $60.8M | 86% |
| Food And Merchandise | $10.4M | 15% |
