vs
Prairie Operating Co.（PROP）与COMSCORE, INC.（SCOR）财务数据对比。点击上方公司名可切换其他公司
COMSCORE, INC.的季度营收约是Prairie Operating Co.的1.2倍（$93.5M vs $77.7M），COMSCORE, INC.净利率更高（3.2% vs 1.7%，领先1.6%），过去两年Prairie Operating Co.的营收复合增速更高（9784.4% vs 3.8%）
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。
Comscore是总部设于美国的全球媒体测量与分析企业，为企业、广告代理商、品牌营销方及媒体出版方提供专业营销数据与分析服务，在全球媒体行业和营销领域拥有广泛影响力。
PROP vs SCOR — 直观对比
营收规模更大
SCOR
是对方的1.2倍
$77.7M
净利率更高
SCOR
高出1.6%
1.7%
两年增速更快
PROP
近两年复合增速
3.8%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $77.7M | $93.5M |
| 净利润 | $1.3M | $3.0M |
| 毛利率 | — | 41.0% |
| 营业利润率 | 34.8% | 7.0% |
| 净利率 | 1.7% | 3.2% |
| 营收同比 | — | -1.5% |
| 净利润同比 | 111.3% | -3.7% |
| 每股收益（稀释后） | $-0.44 | $9.50 |
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PROPSCOR
| Q4 25 | — | $93.5M | ||
| Q3 25 | $77.7M | $88.9M | ||
| Q2 25 | $68.1M | $89.4M | ||
| Q1 25 | $13.6M | $85.7M | ||
| Q4 24 | — | $94.9M | ||
| Q3 24 | $0 | $88.5M | ||
| Q2 24 | — | $85.8M | ||
| Q1 24 | — | $86.8M |
净利润PROPSCOR
| Q4 25 | — | $3.0M | ||
| Q3 25 | $1.3M | $453.0K | ||
| Q2 25 | $35.7M | $-9.5M | ||
| Q1 25 | $-2.6M | $-4.0M | ||
| Q4 24 | — | $3.1M | ||
| Q3 24 | $-11.4M | $-60.6M | ||
| Q2 24 | — | $-1.7M | ||
| Q1 24 | — | $-1.1M |
毛利率PROPSCOR
| Q4 25 | — | 41.0% | ||
| Q3 25 | — | 40.6% | ||
| Q2 25 | — | 40.6% | ||
| Q1 25 | — | 39.6% | ||
| Q4 24 | — | 42.4% | ||
| Q3 24 | — | 41.2% | ||
| Q2 24 | — | 39.5% | ||
| Q1 24 | — | 42.3% |
营业利润率PROPSCOR
| Q4 25 | — | 7.0% | ||
| Q3 25 | 34.8% | 1.9% | ||
| Q2 25 | 27.8% | -1.9% | ||
| Q1 25 | 12.9% | -2.4% | ||
| Q4 24 | — | 4.1% | ||
| Q3 24 | — | -67.4% | ||
| Q2 24 | — | -2.2% | ||
| Q1 24 | — | -2.2% |
净利率PROPSCOR
| Q4 25 | — | 3.2% | ||
| Q3 25 | 1.7% | 0.5% | ||
| Q2 25 | 52.4% | -10.6% | ||
| Q1 25 | -19.3% | -4.7% | ||
| Q4 24 | — | 3.3% | ||
| Q3 24 | — | -68.5% | ||
| Q2 24 | — | -2.0% | ||
| Q1 24 | — | -1.2% |
每股收益（稀释后）PROPSCOR
| Q4 25 | — | $9.50 | ||
| Q3 25 | $-0.44 | $-0.86 | ||
| Q2 25 | $0.18 | $-2.73 | ||
| Q1 25 | $-3.49 | $-1.66 | ||
| Q4 24 | — | $-0.47 | ||
| Q3 24 | $-0.68 | $-12.79 | ||
| Q2 24 | — | $-1.19 | ||
| Q1 24 | — | $-1.08 |
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 | $23.6M |
| 总债务越低越好 | — | $41.5M |
| 股东权益账面价值 | $101.8M | $111.4M |
| 总资产 | $939.8M | $407.7M |
| 负债/权益比越低杠杆越低 | — | 0.37× |
8季度趋势，按日历期对齐
现金及短期投资PROPSCOR
| Q4 25 | — | $23.6M | ||
| Q3 25 | $10.6M | $26.7M | ||
| Q2 25 | $10.7M | $26.0M | ||
| Q1 25 | $15.0M | $31.0M | ||
| Q4 24 | — | $29.9M | ||
| Q3 24 | $40.1M | $20.0M | ||
| Q2 24 | — | $14.7M | ||
| Q1 24 | — | $18.7M |
总债务PROPSCOR
| Q4 25 | — | $41.5M | ||
| Q3 25 | — | $41.4M | ||
| Q2 25 | $387.0M | $41.3M | ||
| Q1 25 | $377.0M | $41.3M | ||
| Q4 24 | — | $41.2M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益PROPSCOR
| Q4 25 | — | $111.4M | ||
| Q3 25 | $101.8M | $-26.3M | ||
| Q2 25 | $94.2M | $-21.7M | ||
| Q1 25 | $34.0M | $-13.5M | ||
| Q4 24 | — | $-8.3M | ||
| Q3 24 | $61.3M | $-2.7M | ||
| Q2 24 | — | $45.8M | ||
| Q1 24 | — | $51.4M |
总资产PROPSCOR
| Q4 25 | — | $407.7M | ||
| Q3 25 | $939.8M | $406.9M | ||
| Q2 25 | $858.5M | $415.9M | ||
| Q1 25 | $775.4M | $421.5M | ||
| Q4 24 | — | $430.2M | ||
| Q3 24 | $107.2M | $412.5M | ||
| Q2 24 | — | $474.1M | ||
| Q1 24 | — | $477.7M |
负债/权益比PROPSCOR
| Q4 25 | — | 0.37× | ||
| 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 | $3.2M |
| 自由现金流经营现金流 - 资本支出 | — | $2.9M |
| 自由现金流率自由现金流/营收 | — | 3.1% |
| 资本支出强度资本支出/营收 | — | 0.3% |
| 现金转化率经营现金流/净利润 | 44.80× | 1.07× |
| 过去12个月自由现金流最近4个季度 | — | $21.8M |
8季度趋势，按日历期对齐
经营现金流PROPSCOR
| Q4 25 | — | $3.2M | ||
| Q3 25 | $57.7M | $9.5M | ||
| Q2 25 | $-7.2M | $932.0K | ||
| Q1 25 | $16.9M | $9.1M | ||
| Q4 24 | — | $-10.0M | ||
| Q3 24 | $2.8M | $12.5M | ||
| Q2 24 | — | $8.7M | ||
| Q1 24 | — | $6.9M |
自由现金流PROPSCOR
| Q4 25 | — | $2.9M | ||
| Q3 25 | — | $9.4M | ||
| Q2 25 | — | $787.0K | ||
| Q1 25 | — | $8.7M | ||
| Q4 24 | — | $-10.3M | ||
| Q3 24 | — | $12.4M | ||
| Q2 24 | — | $8.5M | ||
| Q1 24 | — | $6.6M |
自由现金流率PROPSCOR
| Q4 25 | — | 3.1% | ||
| Q3 25 | — | 10.5% | ||
| Q2 25 | — | 0.9% | ||
| Q1 25 | — | 10.1% | ||
| Q4 24 | — | -10.8% | ||
| Q3 24 | — | 14.0% | ||
| Q2 24 | — | 10.0% | ||
| Q1 24 | — | 7.6% |
资本支出强度PROPSCOR
| Q4 25 | — | 0.3% | ||
| Q3 25 | — | 0.1% | ||
| Q2 25 | — | 0.2% | ||
| Q1 25 | — | 0.4% | ||
| Q4 24 | — | 0.2% | ||
| Q3 24 | — | 0.1% | ||
| Q2 24 | — | 0.2% | ||
| Q1 24 | — | 0.3% |
现金转化率PROPSCOR
| Q4 25 | — | 1.07× | ||
| Q3 25 | 44.80× | 20.96× | ||
| Q2 25 | -0.20× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | -3.19× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| 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% |
SCOR
| Transferred Over Time | $77.1M | 83% |
| Research Insight Solutions | $14.6M | 16% |
| Related Party | $2.5M | 3% |
