vs
Prairie Operating Co.（PROP）与null（SWIM）财务数据对比。点击上方公司名可切换其他公司
null的季度营收约是Prairie Operating Co.的1.3倍（$100.0M vs $77.7M），Prairie Operating Co.净利率更高（1.7% vs -7.0%，领先8.7%），过去两年Prairie Operating Co.的营收复合增速更高（9784.4% vs -4.9%）
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。
该企业是一家源自美国的跨国律师事务所，1934年创立于加利福尼亚州洛杉矶，在诉讼业务、公司法务以及监管合规法律领域拥有深厚的行业积累与知名度，是全球颇具影响力的综合性律所之一。
PROP vs SWIM — 直观对比
营收规模更大
SWIM
是对方的1.3倍
$77.7M
净利率更高
PROP
高出8.7%
-7.0%
两年增速更快
PROP
近两年复合增速
-4.9%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $77.7M | $100.0M |
| 净利润 | $1.3M | $-7.0M |
| 毛利率 | — | 28.0% |
| 营业利润率 | 34.8% | -10.7% |
| 净利率 | 1.7% | -7.0% |
| 营收同比 | — | 14.5% |
| 净利润同比 | 111.3% | 76.0% |
| 每股收益（稀释后） | $-0.44 | $-0.06 |
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PROPSWIM
| Q4 25 | — | $100.0M | ||
| Q3 25 | $77.7M | $161.9M | ||
| Q2 25 | $68.1M | $172.6M | ||
| Q1 25 | $13.6M | $111.4M | ||
| Q4 24 | — | $87.3M | ||
| Q3 24 | $0 | $150.5M | ||
| Q2 24 | — | $160.1M | ||
| Q1 24 | — | $110.6M |
净利润PROPSWIM
| Q4 25 | — | $-7.0M | ||
| Q3 25 | $1.3M | $8.1M | ||
| Q2 25 | $35.7M | $16.0M | ||
| Q1 25 | $-2.6M | $-6.0M | ||
| Q4 24 | — | $-29.2M | ||
| Q3 24 | $-11.4M | $5.9M | ||
| Q2 24 | — | $13.3M | ||
| Q1 24 | — | $-7.9M |
毛利率PROPSWIM
| Q4 25 | — | 28.0% | ||
| Q3 25 | — | 35.4% | ||
| Q2 25 | — | 37.1% | ||
| Q1 25 | — | 29.5% | ||
| Q4 24 | — | 24.6% | ||
| Q3 24 | — | 32.4% | ||
| Q2 24 | — | 33.1% | ||
| Q1 24 | — | 27.7% |
营业利润率PROPSWIM
| Q4 25 | — | -10.7% | ||
| Q3 25 | 34.8% | 13.3% | ||
| Q2 25 | 27.8% | 14.3% | ||
| Q1 25 | 12.9% | -4.4% | ||
| Q4 24 | — | -14.9% | ||
| Q3 24 | — | 8.9% | ||
| Q2 24 | — | 12.5% | ||
| Q1 24 | — | -1.9% |
净利率PROPSWIM
| Q4 25 | — | -7.0% | ||
| Q3 25 | 1.7% | 5.0% | ||
| Q2 25 | 52.4% | 9.3% | ||
| Q1 25 | -19.3% | -5.4% | ||
| Q4 24 | — | -33.4% | ||
| Q3 24 | — | 3.9% | ||
| Q2 24 | — | 8.3% | ||
| Q1 24 | — | -7.1% |
每股收益（稀释后）PROPSWIM
| Q4 25 | — | $-0.06 | ||
| Q3 25 | $-0.44 | $0.07 | ||
| Q2 25 | $0.18 | $0.13 | ||
| Q1 25 | $-3.49 | $-0.05 | ||
| Q4 24 | — | $-0.24 | ||
| Q3 24 | $-0.68 | $0.05 | ||
| Q2 24 | — | $0.11 | ||
| Q1 24 | — | $-0.07 |
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 | — |
| 总债务越低越好 | — | $279.8M |
| 股东权益账面价值 | $101.8M | $405.9M |
| 总资产 | $939.8M | $823.2M |
| 负债/权益比越低杠杆越低 | — | 0.69× |
8季度趋势，按日历期对齐
现金及短期投资PROPSWIM
| Q4 25 | — | — | ||
| Q3 25 | $10.6M | — | ||
| Q2 25 | $10.7M | — | ||
| Q1 25 | $15.0M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $40.1M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
总债务PROPSWIM
| Q4 25 | — | $279.8M | ||
| Q3 25 | — | $281.1M | ||
| Q2 25 | $387.0M | $281.5M | ||
| Q1 25 | $377.0M | $306.9M | ||
| Q4 24 | — | $281.5M | ||
| Q3 24 | — | $282.8M | ||
| Q2 24 | — | $282.4M | ||
| Q1 24 | — | $282.8M |
股东权益PROPSWIM
| Q4 25 | — | $405.9M | ||
| Q3 25 | $101.8M | $408.4M | ||
| Q2 25 | $94.2M | $398.4M | ||
| Q1 25 | $34.0M | $381.1M | ||
| Q4 24 | — | $387.2M | ||
| Q3 24 | $61.3M | $416.6M | ||
| Q2 24 | — | $408.1M | ||
| Q1 24 | — | $391.8M |
总资产PROPSWIM
| Q4 25 | — | $823.2M | ||
| Q3 25 | $939.8M | $844.4M | ||
| Q2 25 | $858.5M | $822.1M | ||
| Q1 25 | $775.4M | $824.6M | ||
| Q4 24 | — | $794.2M | ||
| Q3 24 | $107.2M | $853.4M | ||
| Q2 24 | — | $830.0M | ||
| Q1 24 | — | $808.6M |
负债/权益比PROPSWIM
| Q4 25 | — | 0.69× | ||
| Q3 25 | — | 0.69× | ||
| Q2 25 | 4.11× | 0.71× | ||
| Q1 25 | 11.07× | 0.81× | ||
| Q4 24 | — | 0.73× | ||
| Q3 24 | — | 0.68× | ||
| Q2 24 | — | 0.69× | ||
| Q1 24 | — | 0.72× |
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 | $23.3M |
| 自由现金流经营现金流 - 资本支出 | — | $14.1M |
| 自由现金流率自由现金流/营收 | — | 14.1% |
| 资本支出强度资本支出/营收 | — | 9.2% |
| 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 | — | $38.0M |
8季度趋势，按日历期对齐
经营现金流PROPSWIM
| Q4 25 | — | $23.3M | ||
| Q3 25 | $57.7M | $51.0M | ||
| Q2 25 | $-7.2M | $36.0M | ||
| Q1 25 | $16.9M | $-46.9M | ||
| Q4 24 | — | $6.2M | ||
| Q3 24 | $2.8M | $37.2M | ||
| Q2 24 | — | $52.4M | ||
| Q1 24 | — | $-34.5M |
自由现金流PROPSWIM
| Q4 25 | — | $14.1M | ||
| Q3 25 | — | $45.2M | ||
| Q2 25 | — | $29.1M | ||
| Q1 25 | — | $-50.3M | ||
| Q4 24 | — | $-98.0K | ||
| Q3 24 | — | $33.2M | ||
| Q2 24 | — | $47.9M | ||
| Q1 24 | — | $-39.9M |
自由现金流率PROPSWIM
| Q4 25 | — | 14.1% | ||
| Q3 25 | — | 27.9% | ||
| Q2 25 | — | 16.8% | ||
| Q1 25 | — | -45.2% | ||
| Q4 24 | — | -0.1% | ||
| Q3 24 | — | 22.1% | ||
| Q2 24 | — | 29.9% | ||
| Q1 24 | — | -36.0% |
资本支出强度PROPSWIM
| Q4 25 | — | 9.2% | ||
| Q3 25 | — | 3.6% | ||
| Q2 25 | — | 4.0% | ||
| Q1 25 | — | 3.1% | ||
| Q4 24 | — | 7.2% | ||
| Q3 24 | — | 2.7% | ||
| Q2 24 | — | 2.8% | ||
| Q1 24 | — | 4.8% |
现金转化率PROPSWIM
| Q4 25 | — | — | ||
| Q3 25 | 44.80× | 6.29× | ||
| Q2 25 | -0.20× | 2.25× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 6.32× | ||
| Q2 24 | — | 3.95× | ||
| 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% |
SWIM
| In Ground Swimming Pools | $50.2M | 50% |
| Covers | $37.0M | 37% |
| Liners | $12.7M | 13% |
