vs
西门子能源（REI）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.的季度营收约是西门子能源的1.1倍（$71.1M vs $66.9M），RE/MAX Holdings, Inc.同比增速更快（-1.8% vs -19.8%），过去两年RE/MAX Holdings, Inc.的营收复合增速更高（-4.7% vs -15.9%）
西门子能源是一家上市能源企业，从原西门子天然气与电力部门分拆而来，目前为独立经营的德国企业，旗下全资拥有西门子歌美飒，业务覆盖全球能源领域的技术开发与项目运营，为各类客户提供专业的能源解决方案。
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。
REI vs RMAX — 直观对比
营收规模更大
RMAX
是对方的1.1倍
$66.9M
营收增速更快
RMAX
高出18.0%
-19.8%
两年增速更快
RMAX
近两年复合增速
-15.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $66.9M | $71.1M |
| 净利润 | — | $1.4M |
| 毛利率 | — | — |
| 营业利润率 | -37.6% | 13.1% |
| 净利率 | — | 2.0% |
| 营收同比 | -19.8% | -1.8% |
| 净利润同比 | — | -75.2% |
| 每股收益（稀释后） | $-0.07 | — |
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REIRMAX
| Q4 25 | $66.9M | $71.1M | ||
| Q3 25 | $78.6M | $73.2M | ||
| Q2 25 | $82.6M | $72.8M | ||
| Q1 25 | $79.1M | $74.5M | ||
| Q4 24 | $83.4M | $72.5M | ||
| Q3 24 | $89.2M | $78.5M | ||
| Q2 24 | $99.1M | $78.5M | ||
| Q1 24 | $94.5M | $78.3M |
净利润REIRMAX
| Q4 25 | — | $1.4M | ||
| Q3 25 | $-51.6M | $4.0M | ||
| Q2 25 | $20.6M | $4.7M | ||
| Q1 25 | $9.1M | $-2.0M | ||
| Q4 24 | — | $5.8M | ||
| Q3 24 | $33.9M | $966.0K | ||
| Q2 24 | $22.4M | $3.7M | ||
| Q1 24 | $5.5M | $-3.4M |
营业利润率REIRMAX
| Q4 25 | -37.6% | 13.1% | ||
| Q3 25 | -70.0% | 25.0% | ||
| Q2 25 | 28.4% | 19.3% | ||
| Q1 25 | 28.3% | 7.2% | ||
| Q4 24 | 28.3% | 5.9% | ||
| Q3 24 | 33.4% | 19.4% | ||
| Q2 24 | 42.2% | 20.6% | ||
| Q1 24 | 39.8% | 5.8% |
净利率REIRMAX
| Q4 25 | — | 2.0% | ||
| Q3 25 | -65.7% | 5.4% | ||
| Q2 25 | 25.0% | 6.4% | ||
| Q1 25 | 11.5% | -2.6% | ||
| Q4 24 | — | 8.0% | ||
| Q3 24 | 38.0% | 1.2% | ||
| Q2 24 | 22.6% | 4.7% | ||
| Q1 24 | 5.8% | -4.3% |
每股收益（稀释后）REIRMAX
| Q4 25 | $-0.07 | — | ||
| Q3 25 | $-0.25 | — | ||
| Q2 25 | $0.10 | — | ||
| Q1 25 | $0.05 | — | ||
| Q4 24 | $0.03 | — | ||
| Q3 24 | $0.17 | — | ||
| Q2 24 | $0.11 | — | ||
| Q1 24 | $0.03 | — |
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 | $902.9K | $118.7M |
| 总债务越低越好 | — | $432.2M |
| 股东权益账面价值 | $836.3M | $452.4M |
| 总资产 | $1.4B | $582.5M |
| 负债/权益比越低杠杆越低 | — | 0.96× |
8季度趋势，按日历期对齐
现金及短期投资REIRMAX
| Q4 25 | $902.9K | $118.7M | ||
| Q3 25 | $286.9K | $107.5M | ||
| Q2 25 | — | $94.3M | ||
| Q1 25 | $1.1M | $89.1M | ||
| Q4 24 | $1.9M | $96.6M | ||
| Q3 24 | — | $83.8M | ||
| Q2 24 | $1.2M | $66.1M | ||
| Q1 24 | $1.4M | $82.1M |
总债务REIRMAX
| Q4 25 | — | $432.2M | ||
| Q3 25 | — | $433.3M | ||
| Q2 25 | — | $434.4M | ||
| Q1 25 | — | $435.3M | ||
| Q4 24 | — | $436.2M | ||
| Q3 24 | — | $437.2M | ||
| Q2 24 | — | $438.1M | ||
| Q1 24 | — | $439.0M |
股东权益REIRMAX
| Q4 25 | $836.3M | $452.4M | ||
| Q3 25 | $847.7M | $448.1M | ||
| Q2 25 | $897.9M | $442.4M | ||
| Q1 25 | $876.0M | $433.5M | ||
| Q4 24 | $858.6M | $429.5M | ||
| Q3 24 | $851.3M | $423.1M | ||
| Q2 24 | $817.4M | $418.4M | ||
| Q1 24 | $793.0M | $412.0M |
总资产REIRMAX
| Q4 25 | $1.4B | $582.5M | ||
| Q3 25 | $1.4B | $582.2M | ||
| Q2 25 | $1.5B | $574.8M | ||
| Q1 25 | $1.5B | $571.4M | ||
| Q4 24 | $1.4B | $581.6M | ||
| Q3 24 | $1.4B | $578.6M | ||
| Q2 24 | $1.4B | $571.4M | ||
| Q1 24 | $1.4B | $566.7M |
负债/权益比REIRMAX
| Q4 25 | — | 0.96× | ||
| Q3 25 | — | 0.97× | ||
| Q2 25 | — | 0.98× | ||
| Q1 25 | — | 1.00× | ||
| Q4 24 | — | 1.02× | ||
| Q3 24 | — | 1.03× | ||
| Q2 24 | — | 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 | $44.7M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | — | $33.5M |
| 自由现金流率自由现金流/营收 | — | 47.1% |
| 资本支出强度资本支出/营收 | — | 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 | — | $56.8M |
8季度趋势，按日历期对齐
经营现金流REIRMAX
| Q4 25 | $44.7M | $40.9M | ||
| Q3 25 | $44.5M | $17.7M | ||
| Q2 25 | $33.3M | $4.6M | ||
| Q1 25 | $28.4M | $5.7M | ||
| Q4 24 | $47.3M | $59.7M | ||
| Q3 24 | $51.3M | $17.6M | ||
| Q2 24 | $50.6M | $15.9M | ||
| Q1 24 | $45.2M | $9.4M |
自由现金流REIRMAX
| Q4 25 | — | $33.5M | ||
| Q3 25 | — | $16.4M | ||
| Q2 25 | — | $2.9M | ||
| Q1 25 | — | $4.0M | ||
| Q4 24 | — | $53.0M | ||
| Q3 24 | — | $16.3M | ||
| Q2 24 | — | $14.0M | ||
| Q1 24 | — | $6.8M |
自由现金流率REIRMAX
| Q4 25 | — | 47.1% | ||
| Q3 25 | — | 22.4% | ||
| Q2 25 | — | 4.0% | ||
| Q1 25 | — | 5.3% | ||
| Q4 24 | — | 73.2% | ||
| Q3 24 | — | 20.8% | ||
| Q2 24 | — | 17.8% | ||
| Q1 24 | — | 8.6% |
资本支出强度REIRMAX
| Q4 25 | — | 10.4% | ||
| Q3 25 | — | 1.8% | ||
| Q2 25 | — | 2.2% | ||
| Q1 25 | — | 2.3% | ||
| Q4 24 | — | 9.1% | ||
| Q3 24 | — | 1.7% | ||
| Q2 24 | — | 2.4% | ||
| Q1 24 | — | 3.3% |
现金转化率REIRMAX
| Q4 25 | — | 28.39× | ||
| Q3 25 | — | 4.45× | ||
| Q2 25 | 1.61× | 0.97× | ||
| Q1 25 | 3.11× | — | ||
| Q4 24 | — | 10.28× | ||
| Q3 24 | 1.52× | 18.22× | ||
| Q2 24 | 2.26× | 4.29× | ||
| Q1 24 | 8.19× | — |
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
REI
暂无分部数据
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
