vs
Prairie Operating Co.（PROP）与Velocity Financial, Inc.（VEL）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Velocity Financial, Inc.的1.5倍（$77.7M vs $51.6M），Velocity Financial, Inc.净利率更高（67.3% vs 1.7%，领先65.7%），过去两年Prairie Operating Co.的营收复合增速更高（9784.4% vs 32.3%）
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。
Velocity Financial, Inc.是一家总部位于美国的房地产金融企业，主要面向住宅投资物业提供专业化抵押贷款解决方案，与全美独立抵押贷款经纪人合作，为房地产投资者提供定制化的短期过桥贷款及长期租赁物业融资产品。
PROP vs VEL — 直观对比
营收规模更大
PROP
是对方的1.5倍
$51.6M
净利率更高
VEL
高出65.7%
1.7%
两年增速更快
PROP
近两年复合增速
32.3%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $77.7M | $51.6M |
| 净利润 | $1.3M | $34.8M |
| 毛利率 | — | — |
| 营业利润率 | 34.8% | 97.0% |
| 净利率 | 1.7% | 67.3% |
| 营收同比 | — | 32.8% |
| 净利润同比 | 111.3% | 67.0% |
| 每股收益（稀释后） | $-0.44 | $0.90 |
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PROPVEL
| Q4 25 | — | $51.6M | ||
| Q3 25 | $77.7M | $49.1M | ||
| Q2 25 | $68.1M | $47.6M | ||
| Q1 25 | $13.6M | $37.5M | ||
| Q4 24 | — | $38.9M | ||
| Q3 24 | $0 | $35.1M | ||
| Q2 24 | — | $32.4M | ||
| Q1 24 | — | $29.5M |
净利润PROPVEL
| Q4 25 | — | $34.8M | ||
| Q3 25 | $1.3M | $25.4M | ||
| Q2 25 | $35.7M | $26.0M | ||
| Q1 25 | $-2.6M | $18.9M | ||
| Q4 24 | — | $20.8M | ||
| Q3 24 | $-11.4M | $15.8M | ||
| Q2 24 | — | $14.8M | ||
| Q1 24 | — | $17.3M |
营业利润率PROPVEL
| Q4 25 | — | 97.0% | ||
| Q3 25 | 34.8% | 72.1% | ||
| Q2 25 | 27.8% | 71.3% | ||
| Q1 25 | 12.9% | 71.7% | ||
| Q4 24 | — | 82.5% | ||
| Q3 24 | — | 60.6% | ||
| Q2 24 | — | 61.3% | ||
| Q1 24 | — | 78.8% |
净利率PROPVEL
| Q4 25 | — | 67.3% | ||
| Q3 25 | 1.7% | 51.7% | ||
| Q2 25 | 52.4% | 54.6% | ||
| Q1 25 | -19.3% | 50.4% | ||
| Q4 24 | — | 53.5% | ||
| Q3 24 | — | 45.1% | ||
| Q2 24 | — | 45.6% | ||
| Q1 24 | — | 58.5% |
每股收益（稀释后）PROPVEL
| Q4 25 | — | $0.90 | ||
| Q3 25 | $-0.44 | $0.65 | ||
| Q2 25 | $0.18 | $0.69 | ||
| Q1 25 | $-3.49 | $0.51 | ||
| Q4 24 | — | $0.56 | ||
| Q3 24 | $-0.68 | $0.44 | ||
| Q2 24 | — | $0.42 | ||
| Q1 24 | — | $0.49 |
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 | $92.1M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $101.8M | $672.5M |
| 总资产 | $939.8M | $7.4B |
| 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PROPVEL
| Q4 25 | — | $92.1M | ||
| Q3 25 | $10.6M | $99.0M | ||
| Q2 25 | $10.7M | $79.6M | ||
| Q1 25 | $15.0M | $51.7M | ||
| Q4 24 | — | $49.9M | ||
| Q3 24 | $40.1M | $44.1M | ||
| Q2 24 | — | $47.4M | ||
| Q1 24 | — | $34.8M |
总债务PROPVEL
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | $387.0M | — | ||
| Q1 25 | $377.0M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益PROPVEL
| Q4 25 | — | $672.5M | ||
| Q3 25 | $101.8M | $634.3M | ||
| Q2 25 | $94.2M | $597.9M | ||
| Q1 25 | $34.0M | $563.2M | ||
| Q4 24 | — | $516.9M | ||
| Q3 24 | $61.3M | $484.6M | ||
| Q2 24 | — | $471.3M | ||
| Q1 24 | — | $452.9M |
总资产PROPVEL
| Q4 25 | — | $7.4B | ||
| Q3 25 | $939.8M | $7.0B | ||
| Q2 25 | $858.5M | $6.5B | ||
| Q1 25 | $775.4M | $6.0B | ||
| Q4 24 | — | $5.5B | ||
| Q3 24 | $107.2M | $5.2B | ||
| Q2 24 | — | $4.9B | ||
| Q1 24 | — | $4.6B |
负债/权益比PROPVEL
| 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 | $18.2M |
| 自由现金流经营现金流 - 资本支出 | — | $17.9M |
| 自由现金流率自由现金流/营收 | — | 34.6% |
| 资本支出强度资本支出/营收 | — | 0.5% |
| 现金转化率经营现金流/净利润 | 44.80× | 0.52× |
| 过去12个月自由现金流最近4个季度 | — | $40.3M |
8季度趋势，按日历期对齐
经营现金流PROPVEL
| Q4 25 | — | $18.2M | ||
| Q3 25 | $57.7M | $11.5M | ||
| Q2 25 | $-7.2M | $7.7M | ||
| Q1 25 | $16.9M | $3.5M | ||
| Q4 24 | — | $37.8M | ||
| Q3 24 | $2.8M | $-17.6M | ||
| Q2 24 | — | $11.5M | ||
| Q1 24 | — | $10.6M |
自由现金流PROPVEL
| Q4 25 | — | $17.9M | ||
| Q3 25 | — | $11.4M | ||
| Q2 25 | — | $7.6M | ||
| Q1 25 | — | $3.5M | ||
| Q4 24 | — | $37.5M | ||
| Q3 24 | — | $-17.6M | ||
| Q2 24 | — | $11.4M | ||
| Q1 24 | — | $10.5M |
自由现金流率PROPVEL
| Q4 25 | — | 34.6% | ||
| Q3 25 | — | 23.2% | ||
| Q2 25 | — | 15.9% | ||
| Q1 25 | — | 9.2% | ||
| Q4 24 | — | 96.4% | ||
| Q3 24 | — | -50.3% | ||
| Q2 24 | — | 35.1% | ||
| Q1 24 | — | 35.8% |
资本支出强度PROPVEL
| Q4 25 | — | 0.5% | ||
| Q3 25 | — | 0.1% | ||
| Q2 25 | — | 0.2% | ||
| Q1 25 | — | 0.2% | ||
| Q4 24 | — | 0.7% | ||
| Q3 24 | — | 0.2% | ||
| Q2 24 | — | 0.3% | ||
| Q1 24 | — | 0.1% |
现金转化率PROPVEL
| Q4 25 | — | 0.52× | ||
| Q3 25 | 44.80× | 0.45× | ||
| Q2 25 | -0.20× | 0.29× | ||
| Q1 25 | — | 0.19× | ||
| Q4 24 | — | 1.81× | ||
| Q3 24 | — | -1.11× | ||
| Q2 24 | — | 0.78× | ||
| Q1 24 | — | 0.61× |
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% |
VEL
| Related Party | $19.3M | 37% |
| Nonrelated Party | $16.9M | 33% |
| Other | $15.4M | 30% |
