vs
Prairie Operating Co.（PROP）与Oncology Institute, Inc.（TOI）财务数据对比。点击上方公司名可切换其他公司
Oncology Institute, Inc.的季度营收约是Prairie Operating Co.的1.8倍（$142.0M vs $77.7M），Prairie Operating Co.净利率更高（1.7% vs -5.3%，领先6.9%），过去两年Prairie Operating Co.的营收复合增速更高（9784.4% vs 22.5%）
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。
肿瘤研究所股份有限公司是一家专注于肿瘤诊疗领域的专业医疗企业，提供循证抗癌治疗方案、临床试验参与通道及配套支持护理服务，主要面向美国境内各类癌症患者，协同医疗从业者优化诊疗效果。
PROP vs TOI — 直观对比
营收规模更大
TOI
是对方的1.8倍
$77.7M
净利率更高
PROP
高出6.9%
-5.3%
两年增速更快
PROP
近两年复合增速
22.5%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $77.7M | $142.0M |
| 净利润 | $1.3M | $-7.5M |
| 毛利率 | — | — |
| 营业利润率 | 34.8% | -4.9% |
| 净利率 | 1.7% | -5.3% |
| 营收同比 | — | 41.6% |
| 净利润同比 | 111.3% | 43.0% |
| 每股收益（稀释后） | $-0.44 | $-0.04 |
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PROPTOI
| Q4 25 | — | $142.0M | ||
| Q3 25 | $77.7M | $136.6M | ||
| Q2 25 | $68.1M | $119.8M | ||
| Q1 25 | $13.6M | $104.4M | ||
| Q4 24 | — | $100.3M | ||
| Q3 24 | $0 | $99.9M | ||
| Q2 24 | — | $98.6M | ||
| Q1 24 | — | $94.7M |
净利润PROPTOI
| Q4 25 | — | $-7.5M | ||
| Q3 25 | $1.3M | $-16.5M | ||
| Q2 25 | $35.7M | $-17.0M | ||
| Q1 25 | $-2.6M | $-19.6M | ||
| Q4 24 | — | $-13.2M | ||
| Q3 24 | $-11.4M | $-16.1M | ||
| Q2 24 | — | $-15.5M | ||
| Q1 24 | — | $-19.9M |
营业利润率PROPTOI
| Q4 25 | — | -4.9% | ||
| Q3 25 | 34.8% | -5.9% | ||
| Q2 25 | 27.8% | -9.4% | ||
| Q1 25 | 12.9% | -9.5% | ||
| Q4 24 | — | -11.9% | ||
| Q3 24 | — | -13.9% | ||
| Q2 24 | — | -16.6% | ||
| Q1 24 | — | -19.0% |
净利率PROPTOI
| Q4 25 | — | -5.3% | ||
| Q3 25 | 1.7% | -12.1% | ||
| Q2 25 | 52.4% | -14.2% | ||
| Q1 25 | -19.3% | -18.8% | ||
| Q4 24 | — | -13.1% | ||
| Q3 24 | — | -16.1% | ||
| Q2 24 | — | -15.7% | ||
| Q1 24 | — | -21.0% |
每股收益（稀释后）PROPTOI
| Q4 25 | — | $-0.04 | ||
| Q3 25 | $-0.44 | $-0.14 | ||
| Q2 25 | $0.18 | $-0.15 | ||
| Q1 25 | $-3.49 | $-0.21 | ||
| Q4 24 | — | $-0.14 | ||
| Q3 24 | $-0.68 | $-0.18 | ||
| Q2 24 | — | $-0.17 | ||
| Q1 24 | — | $-0.22 |
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 | — | — |
| 股东权益账面价值 | $101.8M | $-15.7M |
| 总资产 | $939.8M | $164.7M |
| 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PROPTOI
| Q4 25 | — | — | ||
| Q3 25 | $10.6M | — | ||
| Q2 25 | $10.7M | — | ||
| Q1 25 | $15.0M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $40.1M | — | ||
| Q2 24 | — | $9.9M | ||
| Q1 24 | — | $29.8M |
总债务PROPTOI
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | $387.0M | — | ||
| Q1 25 | $377.0M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益PROPTOI
| Q4 25 | — | $-15.7M | ||
| Q3 25 | $101.8M | $-12.3M | ||
| Q2 25 | $94.2M | $-9.0M | ||
| Q1 25 | $34.0M | $5.1M | ||
| Q4 24 | — | $3.6M | ||
| Q3 24 | $61.3M | $15.5M | ||
| Q2 24 | — | $29.2M | ||
| Q1 24 | — | $41.3M |
总资产PROPTOI
| Q4 25 | — | $164.7M | ||
| Q3 25 | $939.8M | $163.6M | ||
| Q2 25 | $858.5M | $159.8M | ||
| Q1 25 | $775.4M | $164.0M | ||
| Q4 24 | — | $172.7M | ||
| Q3 24 | $107.2M | $179.2M | ||
| Q2 24 | — | $179.6M | ||
| Q1 24 | — | $204.5M |
负债/权益比PROPTOI
| 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 | $3.2M |
| 自由现金流经营现金流 - 资本支出 | — | $2.2M |
| 自由现金流率自由现金流/营收 | — | 1.5% |
| 资本支出强度资本支出/营收 | — | 0.7% |
| 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 | — | $-27.8M |
8季度趋势，按日历期对齐
经营现金流PROPTOI
| Q4 25 | — | $3.2M | ||
| Q3 25 | $57.7M | $-12.6M | ||
| Q2 25 | $-7.2M | $-10.2M | ||
| Q1 25 | $16.9M | $-5.0M | ||
| Q4 24 | — | $4.2M | ||
| Q3 24 | $2.8M | $819.0K | ||
| Q2 24 | — | $-15.7M | ||
| Q1 24 | — | $-15.9M |
自由现金流PROPTOI
| Q4 25 | — | $2.2M | ||
| Q3 25 | — | $-13.2M | ||
| Q2 25 | — | $-11.4M | ||
| Q1 25 | — | $-5.3M | ||
| Q4 24 | — | $2.4M | ||
| Q3 24 | — | $417.0K | ||
| Q2 24 | — | $-17.5M | ||
| Q1 24 | — | $-16.5M |
自由现金流率PROPTOI
| Q4 25 | — | 1.5% | ||
| Q3 25 | — | -9.7% | ||
| Q2 25 | — | -9.5% | ||
| Q1 25 | — | -5.1% | ||
| Q4 24 | — | 2.4% | ||
| Q3 24 | — | 0.4% | ||
| Q2 24 | — | -17.7% | ||
| Q1 24 | — | -17.4% |
资本支出强度PROPTOI
| Q4 25 | — | 0.7% | ||
| Q3 25 | — | 0.4% | ||
| Q2 25 | — | 1.0% | ||
| Q1 25 | — | 0.3% | ||
| Q4 24 | — | 1.8% | ||
| Q3 24 | — | 0.4% | ||
| Q2 24 | — | 1.9% | ||
| Q1 24 | — | 0.6% |
现金转化率PROPTOI
| Q4 25 | — | — | ||
| Q3 25 | 44.80× | — | ||
| Q2 25 | -0.20× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| 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% |
TOI
| Other | $82.1M | 58% |
| Fee For Service | $36.3M | 26% |
| Capitated Revenue | $23.6M | 17% |
