vs
Pursuit Attractions & Hospitality, Inc.（PRSU）与RE/MAX Holdings, Inc.（RMAX）财务数据对比。点击上方公司名可切换其他公司
RE/MAX Holdings, Inc.的季度营收约是Pursuit Attractions & Hospitality, Inc.的1.2倍（$71.1M vs $57.1M），RE/MAX Holdings, Inc.净利率更高（2.0% vs -45.9%，领先47.9%），Pursuit Attractions & Hospitality, Inc.同比增速更快（24.6% vs -1.8%），RE/MAX Holdings, Inc.自由现金流更多（$33.5M vs $-44.6M），过去两年RE/MAX Holdings, Inc.的营收复合增速更高（-4.7% vs -53.2%）
珀西尤特景点 hospitality 公司是一家全球性景点与酒店管理企业，业务布局加拿大、美国、冰岛与哥斯达黎加。公司在加拿大落基山脉的班夫、贾斯珀、沃特顿，阿拉斯加的迪纳利、基奈峡湾国家公园沿线，蒙大拿冰川景区，冰岛以及哥斯达黎加阿雷纳尔地区，自营景点、住宿、餐饮、零售与交通业务。
RE/MAX是全球知名的房地产特许经营机构，业务遍布全球一百多个国家和地区，旗下拥有数千家门店，总计超过十万名房产经纪人，在国际房产中介领域拥有极高的品牌知名度与市场影响力。
PRSU vs RMAX — 直观对比
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $57.1M | $71.1M |
| 净利润 | $-26.2M | $1.4M |
| 毛利率 | — | — |
| 营业利润率 | -49.5% | 13.1% |
| 净利率 | -45.9% | 2.0% |
| 营收同比 | 24.6% | -1.8% |
| 净利润同比 | -108.4% | -75.2% |
| 每股收益（稀释后） | $-0.89 | — |
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
| Q4 25 | $57.1M | $71.1M | ||
| Q3 25 | $241.0M | $73.2M | ||
| Q2 25 | $116.7M | $72.8M | ||
| Q1 25 | — | $74.5M | ||
| Q4 24 | — | $72.5M | ||
| Q3 24 | $182.3M | $78.5M | ||
| Q2 24 | $101.2M | $78.5M | ||
| Q1 24 | — | $78.3M |
| Q4 25 | $-26.2M | $1.4M | ||
| Q3 25 | $73.9M | $4.0M | ||
| Q2 25 | $5.6M | $4.7M | ||
| Q1 25 | — | $-2.0M | ||
| Q4 24 | — | $5.8M | ||
| Q3 24 | $48.6M | $966.0K | ||
| Q2 24 | $29.3M | $3.7M | ||
| Q1 24 | — | $-3.4M |
| Q4 25 | — | — | ||
| Q3 25 | 91.8% | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 90.7% | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | -49.5% | 13.1% | ||
| Q3 25 | 43.9% | 25.0% | ||
| Q2 25 | 9.1% | 19.3% | ||
| Q1 25 | — | 7.2% | ||
| Q4 24 | — | 5.9% | ||
| Q3 24 | 50.8% | 19.4% | ||
| Q2 24 | 52.8% | 20.6% | ||
| Q1 24 | — | 5.8% |
| Q4 25 | -45.9% | 2.0% | ||
| Q3 25 | 30.6% | 5.4% | ||
| Q2 25 | 4.8% | 6.4% | ||
| Q1 25 | — | -2.6% | ||
| Q4 24 | — | 8.0% | ||
| Q3 24 | 26.7% | 1.2% | ||
| Q2 24 | 29.0% | 4.7% | ||
| Q1 24 | — | -4.3% |
| Q4 25 | $-0.89 | — | ||
| Q3 25 | $2.60 | — | ||
| Q2 25 | $0.20 | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $1.65 | — | ||
| Q2 24 | $0.98 | — | ||
| Q1 24 | — | — |
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 | $31.1M | $118.7M |
| 总债务越低越好 | $155.0M | $432.2M |
| 股东权益账面价值 | $581.8M | $452.4M |
| 总资产 | $965.4M | $582.5M |
| 负债/权益比越低杠杆越低 | 0.27× | 0.96× |
8季度趋势，按日历期对齐
| Q4 25 | $31.1M | $118.7M | ||
| Q3 25 | $33.8M | $107.5M | ||
| Q2 25 | $24.7M | $94.3M | ||
| Q1 25 | — | $89.1M | ||
| Q4 24 | — | $96.6M | ||
| Q3 24 | $64.6M | $83.8M | ||
| Q2 24 | $59.4M | $66.1M | ||
| Q1 24 | — | $82.1M |
| Q4 25 | $155.0M | $432.2M | ||
| Q3 25 | $124.5M | $433.3M | ||
| Q2 25 | $82.4M | $434.4M | ||
| Q1 25 | — | $435.3M | ||
| Q4 24 | — | $436.2M | ||
| Q3 24 | $381.9M | $437.2M | ||
| Q2 24 | $469.3M | $438.1M | ||
| Q1 24 | — | $439.0M |
| Q4 25 | $581.8M | $452.4M | ||
| Q3 25 | $607.2M | $448.1M | ||
| Q2 25 | $528.4M | $442.4M | ||
| Q1 25 | — | $433.5M | ||
| Q4 24 | — | $429.5M | ||
| Q3 24 | $96.8M | $423.1M | ||
| Q2 24 | $41.2M | $418.4M | ||
| Q1 24 | — | $412.0M |
| Q4 25 | $965.4M | $582.5M | ||
| Q3 25 | $996.8M | $582.2M | ||
| Q2 25 | $893.1M | $574.8M | ||
| Q1 25 | — | $571.4M | ||
| Q4 24 | — | $581.6M | ||
| Q3 24 | $1.2B | $578.6M | ||
| Q2 24 | $1.2B | $571.4M | ||
| Q1 24 | — | $566.7M |
| Q4 25 | 0.27× | 0.96× | ||
| Q3 25 | 0.21× | 0.97× | ||
| Q2 25 | 0.16× | 0.98× | ||
| Q1 25 | — | 1.00× | ||
| Q4 24 | — | 1.02× | ||
| Q3 24 | 3.95× | 1.03× | ||
| Q2 24 | 11.39× | 1.05× | ||
| Q1 24 | — | 1.07× |
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 | $-13.6M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | $-44.6M | $33.5M |
| 自由现金流率自由现金流/营收 | -78.1% | 47.1% |
| 资本支出强度资本支出/营收 | 54.2% | 10.4% |
| 现金转化率经营现金流/净利润 | — | 28.39× |
| 过去12个月自由现金流最近4个季度 | $140.9M | $56.8M |
8季度趋势，按日历期对齐
| Q4 25 | $-13.6M | $40.9M | ||
| Q3 25 | $102.6M | $17.7M | ||
| Q2 25 | $21.6M | $4.6M | ||
| Q1 25 | — | $5.7M | ||
| Q4 24 | — | $59.7M | ||
| Q3 24 | $110.4M | $17.6M | ||
| Q2 24 | $30.3M | $15.9M | ||
| Q1 24 | — | $9.4M |
| Q4 25 | $-44.6M | $33.5M | ||
| Q3 25 | $86.8M | $16.4M | ||
| Q2 25 | $3.2M | $2.9M | ||
| Q1 25 | — | $4.0M | ||
| Q4 24 | — | $53.0M | ||
| Q3 24 | $95.4M | $16.3M | ||
| Q2 24 | $13.1M | $14.0M | ||
| Q1 24 | — | $6.8M |
| Q4 25 | -78.1% | 47.1% | ||
| Q3 25 | 36.0% | 22.4% | ||
| Q2 25 | 2.8% | 4.0% | ||
| Q1 25 | — | 5.3% | ||
| Q4 24 | — | 73.2% | ||
| Q3 24 | 52.4% | 20.8% | ||
| Q2 24 | 13.0% | 17.8% | ||
| Q1 24 | — | 8.6% |
| Q4 25 | 54.2% | 10.4% | ||
| Q3 25 | 6.6% | 1.8% | ||
| Q2 25 | 15.7% | 2.2% | ||
| Q1 25 | — | 2.3% | ||
| Q4 24 | — | 9.1% | ||
| Q3 24 | 8.2% | 1.7% | ||
| Q2 24 | 16.9% | 2.4% | ||
| Q1 24 | — | 3.3% |
| Q4 25 | — | 28.39× | ||
| Q3 25 | 1.39× | 4.45× | ||
| Q2 25 | 3.83× | 0.97× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 10.28× | ||
| Q3 24 | 2.27× | 18.22× | ||
| Q2 24 | 1.03× | 4.29× | ||
| 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
PRSU
| Services Transferred Over Time | $44.7M | 78% |
| Food And Beverage | $9.1M | 16% |
| Retail Operations | $3.3M | 6% |
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
