vs
Prairie Operating Co.（PROP）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
Prairie Operating Co.的季度营收约是RE/MAX Holdings, Inc.的1.1倍（$77.7M vs $71.1M），RE/MAX Holdings, Inc.净利率更高（2.0% vs 1.7%，领先0.4%），过去两年Prairie Operating Co.的营收复合增速更高（9784.4% vs -4.7%）
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。
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。
PROP vs RMAX — 直观对比
营收规模更大
PROP
是对方的1.1倍
$71.1M
净利率更高
RMAX
高出0.4%
1.7%
两年增速更快
PROP
近两年复合增速
-4.7%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $77.7M | $71.1M |
| 净利润 | $1.3M | $1.4M |
| 毛利率 | — | — |
| 营业利润率 | 34.8% | 13.1% |
| 净利率 | 1.7% | 2.0% |
| 营收同比 | — | -1.8% |
| 净利润同比 | 111.3% | -75.2% |
| 每股收益（稀释后） | $-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PROPRMAX
| Q4 25 | — | $71.1M | ||
| Q3 25 | $77.7M | $73.2M | ||
| Q2 25 | $68.1M | $72.8M | ||
| Q1 25 | $13.6M | $74.5M | ||
| Q4 24 | — | $72.5M | ||
| Q3 24 | $0 | $78.5M | ||
| Q2 24 | — | $78.5M | ||
| Q1 24 | — | $78.3M |
净利润PROPRMAX
| Q4 25 | — | $1.4M | ||
| Q3 25 | $1.3M | $4.0M | ||
| Q2 25 | $35.7M | $4.7M | ||
| Q1 25 | $-2.6M | $-2.0M | ||
| Q4 24 | — | $5.8M | ||
| Q3 24 | $-11.4M | $966.0K | ||
| Q2 24 | — | $3.7M | ||
| Q1 24 | — | $-3.4M |
营业利润率PROPRMAX
| Q4 25 | — | 13.1% | ||
| Q3 25 | 34.8% | 25.0% | ||
| Q2 25 | 27.8% | 19.3% | ||
| Q1 25 | 12.9% | 7.2% | ||
| Q4 24 | — | 5.9% | ||
| Q3 24 | — | 19.4% | ||
| Q2 24 | — | 20.6% | ||
| Q1 24 | — | 5.8% |
净利率PROPRMAX
| Q4 25 | — | 2.0% | ||
| Q3 25 | 1.7% | 5.4% | ||
| Q2 25 | 52.4% | 6.4% | ||
| Q1 25 | -19.3% | -2.6% | ||
| Q4 24 | — | 8.0% | ||
| Q3 24 | — | 1.2% | ||
| Q2 24 | — | 4.7% | ||
| Q1 24 | — | -4.3% |
每股收益（稀释后）PROPRMAX
| Q4 25 | — | — | ||
| Q3 25 | $-0.44 | — | ||
| Q2 25 | $0.18 | — | ||
| Q1 25 | $-3.49 | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $-0.68 | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $118.7M |
| 总债务越低越好 | — | $432.2M |
| 股东权益账面价值 | $101.8M | $452.4M |
| 总资产 | $939.8M | $582.5M |
| 负债/权益比越低杠杆越低 | — | 0.96× |
8季度趋势，按日历期对齐
现金及短期投资PROPRMAX
| Q4 25 | — | $118.7M | ||
| Q3 25 | $10.6M | $107.5M | ||
| Q2 25 | $10.7M | $94.3M | ||
| Q1 25 | $15.0M | $89.1M | ||
| Q4 24 | — | $96.6M | ||
| Q3 24 | $40.1M | $83.8M | ||
| Q2 24 | — | $66.1M | ||
| Q1 24 | — | $82.1M |
总债务PROPRMAX
| Q4 25 | — | $432.2M | ||
| Q3 25 | — | $433.3M | ||
| Q2 25 | $387.0M | $434.4M | ||
| Q1 25 | $377.0M | $435.3M | ||
| Q4 24 | — | $436.2M | ||
| Q3 24 | — | $437.2M | ||
| Q2 24 | — | $438.1M | ||
| Q1 24 | — | $439.0M |
股东权益PROPRMAX
| Q4 25 | — | $452.4M | ||
| Q3 25 | $101.8M | $448.1M | ||
| Q2 25 | $94.2M | $442.4M | ||
| Q1 25 | $34.0M | $433.5M | ||
| Q4 24 | — | $429.5M | ||
| Q3 24 | $61.3M | $423.1M | ||
| Q2 24 | — | $418.4M | ||
| Q1 24 | — | $412.0M |
总资产PROPRMAX
| Q4 25 | — | $582.5M | ||
| Q3 25 | $939.8M | $582.2M | ||
| Q2 25 | $858.5M | $574.8M | ||
| Q1 25 | $775.4M | $571.4M | ||
| Q4 24 | — | $581.6M | ||
| Q3 24 | $107.2M | $578.6M | ||
| Q2 24 | — | $571.4M | ||
| Q1 24 | — | $566.7M |
负债/权益比PROPRMAX
| Q4 25 | — | 0.96× | ||
| Q3 25 | — | 0.97× | ||
| Q2 25 | 4.11× | 0.98× | ||
| Q1 25 | 11.07× | 1.00× | ||
| Q4 24 | — | 1.02× | ||
| Q3 24 | — | 1.03× | ||
| Q2 24 | — | 1.05× | ||
| Q1 24 | — | 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 | $57.7M | $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 | 44.80× | 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PROPRMAX
| Q4 25 | — | $40.9M | ||
| Q3 25 | $57.7M | $17.7M | ||
| Q2 25 | $-7.2M | $4.6M | ||
| Q1 25 | $16.9M | $5.7M | ||
| Q4 24 | — | $59.7M | ||
| Q3 24 | $2.8M | $17.6M | ||
| Q2 24 | — | $15.9M | ||
| Q1 24 | — | $9.4M |
自由现金流PROPRMAX
| 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PROPRMAX
| 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PROPRMAX
| 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PROPRMAX
| Q4 25 | — | 28.39× | ||
| Q3 25 | 44.80× | 4.45× | ||
| Q2 25 | -0.20× | 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
PROP
| Crude Oil Sales | $64.9M | 84% |
| Natural Gas Sales | $7.6M | 10% |
| Natural Gas Liquids Reserves | $5.2M | 7% |
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
