vs
RE/MAX Holdings, Inc.（RMAX）与Ranger Energy Services, Inc.（RNGR）财务数据对比。点击上方公司名可切换其他公司
Ranger Energy Services, Inc.的季度营收约是RE/MAX Holdings, Inc.的2.0倍（$142.2M vs $71.1M），Ranger Energy Services, Inc.净利率更高（2.3% vs 2.0%，领先0.2%），Ranger Energy Services, Inc.同比增速更快（-0.6% vs -1.8%），RE/MAX Holdings, Inc.自由现金流更多（$33.5M vs $17.1M），过去两年Ranger Energy Services, Inc.的营收复合增速更高（1.9% vs -4.7%）
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。
Ranger Energy Services是北美领先的陆上油田服务提供商，为上游油气运营商提供完井、修井、钻机作业及产能优化等全套解决方案，业务主要覆盖美国本土的页岩和致密资源开采作业区。
RMAX vs RNGR — 直观对比
营收规模更大
RNGR
是对方的2.0倍
$71.1M
营收增速更快
RNGR
高出1.2%
-1.8%
净利率更高
RNGR
高出0.2%
2.0%
自由现金流更多
RMAX
多$16.4M
$17.1M
两年增速更快
RNGR
近两年复合增速
-4.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $71.1M | $142.2M |
| 净利润 | $1.4M | $3.2M |
| 毛利率 | — | — |
| 营业利润率 | 13.1% | 2.3% |
| 净利率 | 2.0% | 2.3% |
| 营收同比 | -1.8% | -0.6% |
| 净利润同比 | -75.2% | -44.8% |
| 每股收益（稀释后） | — | $0.14 |
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RMAXRNGR
| Q4 25 | $71.1M | $142.2M | ||
| Q3 25 | $73.2M | $128.9M | ||
| Q2 25 | $72.8M | $140.6M | ||
| Q1 25 | $74.5M | $135.2M | ||
| Q4 24 | $72.5M | $143.1M | ||
| Q3 24 | $78.5M | $153.0M | ||
| Q2 24 | $78.5M | $138.1M | ||
| Q1 24 | $78.3M | $136.9M |
净利润RMAXRNGR
| Q4 25 | $1.4M | $3.2M | ||
| Q3 25 | $4.0M | $1.2M | ||
| Q2 25 | $4.7M | $7.3M | ||
| Q1 25 | $-2.0M | $600.0K | ||
| Q4 24 | $5.8M | $5.8M | ||
| Q3 24 | $966.0K | $8.7M | ||
| Q2 24 | $3.7M | $4.7M | ||
| Q1 24 | $-3.4M | $-800.0K |
营业利润率RMAXRNGR
| Q4 25 | 13.1% | 2.3% | ||
| Q3 25 | 25.0% | 2.0% | ||
| Q2 25 | 19.3% | 6.1% | ||
| Q1 25 | 7.2% | 0.7% | ||
| Q4 24 | 5.9% | 6.2% | ||
| Q3 24 | 19.4% | 8.4% | ||
| Q2 24 | 20.6% | 5.3% | ||
| Q1 24 | 5.8% | -0.4% |
净利率RMAXRNGR
| Q4 25 | 2.0% | 2.3% | ||
| Q3 25 | 5.4% | 0.9% | ||
| Q2 25 | 6.4% | 5.2% | ||
| Q1 25 | -2.6% | 0.4% | ||
| Q4 24 | 8.0% | 4.1% | ||
| Q3 24 | 1.2% | 5.7% | ||
| Q2 24 | 4.7% | 3.4% | ||
| Q1 24 | -4.3% | -0.6% |
每股收益（稀释后）RMAXRNGR
| Q4 25 | — | $0.14 | ||
| Q3 25 | — | $0.05 | ||
| Q2 25 | — | $0.32 | ||
| Q1 25 | — | $0.03 | ||
| Q4 24 | — | $0.24 | ||
| Q3 24 | — | $0.39 | ||
| Q2 24 | — | $0.21 | ||
| 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 | $118.7M | $10.3M |
| 总债务越低越好 | $432.2M | — |
| 股东权益账面价值 | $452.4M | $300.1M |
| 总资产 | $582.5M | $419.3M |
| 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RMAXRNGR
| Q4 25 | $118.7M | $10.3M | ||
| Q3 25 | $107.5M | $45.2M | ||
| Q2 25 | $94.3M | $48.9M | ||
| Q1 25 | $89.1M | $40.3M | ||
| Q4 24 | $96.6M | $40.9M | ||
| Q3 24 | $83.8M | $14.8M | ||
| Q2 24 | $66.1M | $8.7M | ||
| Q1 24 | $82.1M | $11.1M |
总债务RMAXRNGR
| Q4 25 | $432.2M | — | ||
| Q3 25 | $433.3M | — | ||
| Q2 25 | $434.4M | — | ||
| Q1 25 | $435.3M | — | ||
| Q4 24 | $436.2M | $0 | ||
| Q3 24 | $437.2M | $0 | ||
| Q2 24 | $438.1M | $0 | ||
| Q1 24 | $439.0M | $0 |
股东权益RMAXRNGR
| Q4 25 | $452.4M | $300.1M | ||
| Q3 25 | $448.1M | $270.0M | ||
| Q2 25 | $442.4M | $276.9M | ||
| Q1 25 | $433.5M | $272.6M | ||
| Q4 24 | $429.5M | $273.8M | ||
| Q3 24 | $423.1M | $267.6M | ||
| Q2 24 | $418.4M | $260.5M | ||
| Q1 24 | $412.0M | $261.7M |
总资产RMAXRNGR
| Q4 25 | $582.5M | $419.3M | ||
| Q3 25 | $582.2M | $372.8M | ||
| Q2 25 | $574.8M | $381.7M | ||
| Q1 25 | $571.4M | $376.5M | ||
| Q4 24 | $581.6M | $381.6M | ||
| Q3 24 | $578.6M | $373.9M | ||
| Q2 24 | $571.4M | $359.6M | ||
| Q1 24 | $566.7M | $355.5M |
负债/权益比RMAXRNGR
| Q4 25 | 0.96× | — | ||
| Q3 25 | 0.97× | — | ||
| Q2 25 | 0.98× | — | ||
| Q1 25 | 1.00× | — | ||
| Q4 24 | 1.02× | 0.00× | ||
| Q3 24 | 1.03× | 0.00× | ||
| Q2 24 | 1.05× | 0.00× | ||
| Q1 24 | 1.07× | 0.00× |
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 | $40.9M | $24.1M |
| 自由现金流经营现金流 - 资本支出 | $33.5M | $17.1M |
| 自由现金流率自由现金流/营收 | 47.1% | 12.0% |
| 资本支出强度资本支出/营收 | 10.4% | 4.9% |
| 现金转化率经营现金流/净利润 | 28.39× | 7.53× |
| 过去12个月自由现金流最近4个季度 | $56.8M | $42.9M |
8季度趋势，按日历期对齐
经营现金流RMAXRNGR
| Q4 25 | $40.9M | $24.1M | ||
| Q3 25 | $17.7M | $13.6M | ||
| Q2 25 | $4.6M | $20.7M | ||
| Q1 25 | $5.7M | $10.6M | ||
| Q4 24 | $59.7M | $32.7M | ||
| Q3 24 | $17.6M | $17.7M | ||
| Q2 24 | $15.9M | $22.1M | ||
| Q1 24 | $9.4M | $12.0M |
自由现金流RMAXRNGR
| Q4 25 | $33.5M | $17.1M | ||
| Q3 25 | $16.4M | $8.0M | ||
| Q2 25 | $2.9M | $14.4M | ||
| Q1 25 | $4.0M | $3.4M | ||
| Q4 24 | $53.0M | $27.3M | ||
| Q3 24 | $16.3M | $10.8M | ||
| Q2 24 | $14.0M | $6.8M | ||
| Q1 24 | $6.8M | $5.5M |
自由现金流率RMAXRNGR
| Q4 25 | 47.1% | 12.0% | ||
| Q3 25 | 22.4% | 6.2% | ||
| Q2 25 | 4.0% | 10.2% | ||
| Q1 25 | 5.3% | 2.5% | ||
| Q4 24 | 73.2% | 19.1% | ||
| Q3 24 | 20.8% | 7.1% | ||
| Q2 24 | 17.8% | 4.9% | ||
| Q1 24 | 8.6% | 4.0% |
资本支出强度RMAXRNGR
| Q4 25 | 10.4% | 4.9% | ||
| Q3 25 | 1.8% | 4.3% | ||
| Q2 25 | 2.2% | 4.5% | ||
| Q1 25 | 2.3% | 5.3% | ||
| Q4 24 | 9.1% | 3.8% | ||
| Q3 24 | 1.7% | 4.5% | ||
| Q2 24 | 2.4% | 11.1% | ||
| Q1 24 | 3.3% | 4.7% |
现金转化率RMAXRNGR
| Q4 25 | 28.39× | 7.53× | ||
| Q3 25 | 4.45× | 11.33× | ||
| Q2 25 | 0.97× | 2.84× | ||
| Q1 25 | — | 17.67× | ||
| Q4 24 | 10.28× | 5.64× | ||
| Q3 24 | 18.22× | 2.03× | ||
| Q2 24 | 4.29× | 4.70× | ||
| 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
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
RNGR
| High Specification Rigs | $92.3M | 65% |
| Processing Solutions And Ancillary Services | $37.5M | 26% |
| Wireline Services | $12.4M | 9% |
