vs
Prairie Operating Co.（PROP）与Vitesse Energy, Inc.（VTS）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Vitesse Energy, Inc.的1.3倍（$77.7M vs $58.6M），Prairie Operating Co.净利率更高（1.7% vs -1.3%，领先2.9%），过去两年Prairie Operating Co.的营收复合增速更高（9784.4% vs -2.1%）
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。
Vitesse Energy, Inc.是一家总部位于美国的独立能源企业，主营石油与天然气资源的勘探、开发及生产业务，核心运营资产分布在北达科他州威利斯顿盆地等陆上高潜力油气区，服务本土及全球上游能源市场需求。
PROP vs VTS — 直观对比
营收规模更大
PROP
是对方的1.3倍
$58.6M
净利率更高
PROP
高出2.9%
-1.3%
两年增速更快
PROP
近两年复合增速
-2.1%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $77.7M | $58.6M |
| 净利润 | $1.3M | $-739.0K |
| 毛利率 | — | — |
| 营业利润率 | 34.8% | -12.0% |
| 净利率 | 1.7% | -1.3% |
| 营收同比 | — | 4.8% |
| 净利润同比 | 111.3% | 85.6% |
| 每股收益（稀释后） | $-0.44 | $-0.01 |
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PROPVTS
| Q4 25 | — | $58.6M | ||
| Q3 25 | $77.7M | $67.4M | ||
| Q2 25 | $68.1M | $81.8M | ||
| Q1 25 | $13.6M | $66.2M | ||
| Q4 24 | — | $55.9M | ||
| Q3 24 | $0 | $58.3M | ||
| Q2 24 | — | $66.6M | ||
| Q1 24 | — | $61.2M |
净利润PROPVTS
| Q4 25 | — | $-739.0K | ||
| Q3 25 | $1.3M | $-1.3M | ||
| Q2 25 | $35.7M | $24.7M | ||
| Q1 25 | $-2.6M | $2.7M | ||
| Q4 24 | — | $-5.1M | ||
| Q3 24 | $-11.4M | $17.4M | ||
| Q2 24 | — | $10.9M | ||
| Q1 24 | — | $-2.2M |
营业利润率PROPVTS
| Q4 25 | — | -12.0% | ||
| Q3 25 | 34.8% | 0.2% | ||
| Q2 25 | 27.8% | 22.8% | ||
| Q1 25 | 12.9% | 8.1% | ||
| Q4 24 | — | 3.7% | ||
| Q3 24 | — | 15.4% | ||
| Q2 24 | — | 25.2% | ||
| Q1 24 | — | 21.4% |
净利率PROPVTS
| Q4 25 | — | -1.3% | ||
| Q3 25 | 1.7% | -1.9% | ||
| Q2 25 | 52.4% | 30.2% | ||
| Q1 25 | -19.3% | 4.0% | ||
| Q4 24 | — | -9.2% | ||
| Q3 24 | — | 29.9% | ||
| Q2 24 | — | 16.4% | ||
| Q1 24 | — | -3.6% |
每股收益（稀释后）PROPVTS
| Q4 25 | — | $-0.01 | ||
| Q3 25 | $-0.44 | $-0.03 | ||
| Q2 25 | $0.18 | $0.60 | ||
| Q1 25 | $-3.49 | $0.08 | ||
| Q4 24 | — | $-0.15 | ||
| Q3 24 | $-0.68 | $0.53 | ||
| Q2 24 | — | $0.33 | ||
| 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 | — | — |
| 股东权益账面价值 | $101.8M | $629.3M |
| 总资产 | $939.8M | $893.4M |
| 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PROPVTS
| Q4 25 | — | — | ||
| Q3 25 | $10.6M | — | ||
| Q2 25 | $10.7M | — | ||
| Q1 25 | $15.0M | $4.5M | ||
| Q4 24 | — | $3.0M | ||
| Q3 24 | $40.1M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
总债务PROPVTS
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | $387.0M | — | ||
| Q1 25 | $377.0M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益PROPVTS
| Q4 25 | — | $629.3M | ||
| Q3 25 | $101.8M | $650.3M | ||
| Q2 25 | $94.2M | $671.9M | ||
| Q1 25 | $34.0M | $667.7M | ||
| Q4 24 | — | $500.3M | ||
| Q3 24 | $61.3M | $520.4M | ||
| Q2 24 | — | $518.5M | ||
| Q1 24 | — | $522.7M |
总资产PROPVTS
| Q4 25 | — | $893.4M | ||
| Q3 25 | $939.8M | $932.9M | ||
| Q2 25 | $858.5M | $951.5M | ||
| Q1 25 | $775.4M | $975.2M | ||
| Q4 24 | — | $810.9M | ||
| Q3 24 | $107.2M | $791.2M | ||
| Q2 24 | — | $778.4M | ||
| Q1 24 | — | $749.7M |
负债/权益比PROPVTS
| 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 | $37.4M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 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 | — | — |
8季度趋势，按日历期对齐
经营现金流PROPVTS
| Q4 25 | — | $37.4M | ||
| Q3 25 | $57.7M | $49.4M | ||
| Q2 25 | $-7.2M | $66.0M | ||
| Q1 25 | $16.9M | $17.5M | ||
| Q4 24 | — | $34.7M | ||
| Q3 24 | $2.8M | $45.7M | ||
| Q2 24 | — | $35.2M | ||
| Q1 24 | — | $39.4M |
现金转化率PROPVTS
| Q4 25 | — | — | ||
| Q3 25 | 44.80× | — | ||
| Q2 25 | -0.20× | 2.68× | ||
| Q1 25 | — | 6.56× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 2.62× | ||
| Q2 24 | — | 3.22× | ||
| 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% |
VTS
| Oil Reserves | $54.5M | 93% |
| Natural Gas Reserves | $4.2M | 7% |
