vs
CSW INDUSTRIALS, INC.（CSW）とTheRealReal, Inc.（REAL）の財務データ比較。上の社名をクリックして会社を切り替えられます
CSW INDUSTRIALS, INC.の直近四半期売上が大きい（$233.0M vs $194.1M、TheRealReal, Inc.の約1.2倍）。CSW INDUSTRIALS, INC.の前年同期比売上増加率が高い（20.3% vs 18.3%）。TheRealReal, Inc.の直近四半期フリーキャッシュフローが多い（$45.8M vs $22.7M）。過去8四半期でTheRealReal, Inc.の売上複合成長率が高い（16.2% vs 5.1%）
The RealReal, Inc.は専門家による真贋鑑定を実施した高級品の売買が可能なオンラインマーケットプレイスです。2023年9月30日時点で会員数は3800万人を超え、累計販売商品数は4000万点近くに達しています。
CSW vs REAL — 直接比較
売上が大きい
CSW
1.2倍大きい
$194.1M
売上成長率が高い
CSW
+2.0%の差
18.3%
フリーキャッシュフローが多い
REAL
FCF $23.1M多い
$22.7M
2年売上CAGRが高い
REAL
2年複合成長率
5.1%
損益計算書 — Q3 FY2026 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $233.0M | $194.1M |
| 純利益 | $10.3M | — |
| 粗利率 | 39.7% | 74.8% |
| 営業利益率 | 7.4% | 3.2% |
| 純利益率 | 4.4% | — |
| 売上前年比 | 20.3% | 18.3% |
| 純利益前年比 | -61.9% | — |
| EPS（希薄化後） | $0.62 | $0.06 |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
売上CSWREAL
| Q4 25 | $233.0M | $194.1M | ||
| Q3 25 | $277.0M | $173.6M | ||
| Q2 25 | $263.6M | $165.2M | ||
| Q1 25 | $230.5M | $160.0M | ||
| Q4 24 | $193.6M | $164.0M | ||
| Q3 24 | $227.9M | $147.8M | ||
| Q2 24 | $226.2M | $144.9M | ||
| Q1 24 | $210.9M | $143.8M |
純利益CSWREAL
| Q4 25 | $10.3M | — | ||
| Q3 25 | $40.7M | $-54.1M | ||
| Q2 25 | $40.9M | $-11.4M | ||
| Q1 25 | $35.1M | $62.4M | ||
| Q4 24 | $26.9M | — | ||
| Q3 24 | $36.1M | $-17.9M | ||
| Q2 24 | $38.6M | $-16.7M | ||
| Q1 24 | $31.8M | $-31.1M |
粗利率CSWREAL
| Q4 25 | 39.7% | 74.8% | ||
| Q3 25 | 43.0% | 74.3% | ||
| Q2 25 | 43.8% | 74.3% | ||
| Q1 25 | 44.2% | 75.0% | ||
| Q4 24 | 41.4% | 74.4% | ||
| Q3 24 | 45.6% | 74.9% | ||
| Q2 24 | 47.5% | 74.1% | ||
| Q1 24 | 44.4% | 74.6% |
営業利益率CSWREAL
| Q4 25 | 7.4% | 3.2% | ||
| Q3 25 | 20.5% | -4.3% | ||
| Q2 25 | 20.8% | -6.0% | ||
| Q1 25 | 19.5% | -8.0% | ||
| Q4 24 | 15.3% | -3.1% | ||
| Q3 24 | 22.6% | -9.9% | ||
| Q2 24 | 24.3% | -13.0% | ||
| Q1 24 | 21.0% | -12.5% |
純利益率CSWREAL
| Q4 25 | 4.4% | — | ||
| Q3 25 | 14.7% | -31.1% | ||
| Q2 25 | 15.5% | -6.9% | ||
| Q1 25 | 15.2% | 39.0% | ||
| Q4 24 | 13.9% | — | ||
| Q3 24 | 15.8% | -12.1% | ||
| Q2 24 | 17.1% | -11.5% | ||
| Q1 24 | 15.1% | -21.6% |
EPS（希薄化後）CSWREAL
| Q4 25 | $0.62 | $0.06 | ||
| Q3 25 | $2.41 | $-0.49 | ||
| Q2 25 | $2.43 | $-0.13 | ||
| Q1 25 | $2.05 | $-0.14 | ||
| Q4 24 | $1.60 | $-0.57 | ||
| Q3 24 | $2.26 | $-0.17 | ||
| Q2 24 | $2.47 | $-0.20 | ||
| Q1 24 | $2.03 | $-0.30 |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | $40.2M | $151.2M |
| 総負債低いほど良い | — | — |
| 株主資本純資産 | $1.1B | $-415.5M |
| 総資産 | $2.3B | $409.0M |
| 負債/資本比率低いほどレバレッジが低い | — | — |
8四半期トレンド — 暦四半期で整列
現金・短期投資CSWREAL
| Q4 25 | $40.2M | $151.2M | ||
| Q3 25 | $31.5M | $108.4M | ||
| Q2 25 | $38.0M | $94.3M | ||
| Q1 25 | $225.8M | $139.6M | ||
| Q4 24 | $213.8M | $172.2M | ||
| Q3 24 | $273.2M | $153.2M | ||
| Q2 24 | $18.9M | $150.7M | ||
| Q1 24 | $22.2M | $166.0M |
総負債CSWREAL
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | $800.1M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | $166.0M | — |
株主資本CSWREAL
| Q4 25 | $1.1B | $-415.5M | ||
| Q3 25 | $1.1B | $-385.1M | ||
| Q2 25 | $1.1B | $-338.2M | ||
| Q1 25 | $1.1B | $-336.1M | ||
| Q4 24 | $1.0B | $-407.4M | ||
| Q3 24 | $1.0B | $-345.4M | ||
| Q2 24 | $650.2M | $-335.3M | ||
| Q1 24 | $615.7M | $-327.1M |
総資産CSWREAL
| Q4 25 | $2.3B | $409.0M | ||
| Q3 25 | $1.5B | $366.2M | ||
| Q2 25 | $1.5B | $349.4M | ||
| Q1 25 | $1.4B | $400.4M | ||
| Q4 24 | $1.4B | $423.1M | ||
| Q3 24 | $1.4B | $406.3M | ||
| Q2 24 | $1.1B | $407.4M | ||
| Q1 24 | $1.0B | $431.6M |
負債/資本比率CSWREAL
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | 0.75× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.27× | — |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $28.9M | $49.5M |
| フリーキャッシュフロー営業CF - 設備投資 | $22.7M | $45.8M |
| FCFマージンFCF / 売上 | 9.8% | 23.6% |
| 設備投資強度設備投資 / 売上 | 2.6% | 1.9% |
| キャッシュ転換率営業CF / 純利益 | 2.81× | — |
| 直近12ヶ月FCF直近4四半期 | $162.0M | $18.4M |
8四半期トレンド — 暦四半期で整列
営業キャッシュフローCSWREAL
| Q4 25 | $28.9M | $49.5M | ||
| Q3 25 | $61.8M | $19.3M | ||
| Q2 25 | $60.6M | $-3.6M | ||
| Q1 25 | $27.3M | $-28.3M | ||
| Q4 24 | $11.6M | $28.0M | ||
| Q3 24 | $66.8M | $9.1M | ||
| Q2 24 | $62.7M | $-6.8M | ||
| Q1 24 | $22.4M | $-3.5M |
フリーキャッシュフローCSWREAL
| Q4 25 | $22.7M | $45.8M | ||
| Q3 25 | $58.7M | $16.9M | ||
| Q2 25 | $57.7M | $-11.4M | ||
| Q1 25 | $22.8M | $-33.0M | ||
| Q4 24 | $8.5M | $22.9M | ||
| Q3 24 | $61.3M | $5.0M | ||
| Q2 24 | $59.6M | $-9.8M | ||
| Q1 24 | $17.5M | $-5.6M |
FCFマージンCSWREAL
| Q4 25 | 9.8% | 23.6% | ||
| Q3 25 | 21.2% | 9.7% | ||
| Q2 25 | 21.9% | -6.9% | ||
| Q1 25 | 9.9% | -20.6% | ||
| Q4 24 | 4.4% | 14.0% | ||
| Q3 24 | 26.9% | 3.4% | ||
| Q2 24 | 26.3% | -6.7% | ||
| Q1 24 | 8.3% | -3.9% |
設備投資強度CSWREAL
| Q4 25 | 2.6% | 1.9% | ||
| Q3 25 | 1.1% | 1.4% | ||
| Q2 25 | 1.1% | 4.7% | ||
| Q1 25 | 2.0% | 2.9% | ||
| Q4 24 | 1.6% | 3.1% | ||
| Q3 24 | 2.4% | 2.7% | ||
| Q2 24 | 1.4% | 2.1% | ||
| Q1 24 | 2.3% | 1.5% |
キャッシュ転換率CSWREAL
| Q4 25 | 2.81× | — | ||
| Q3 25 | 1.52× | — | ||
| Q2 25 | 1.48× | — | ||
| Q1 25 | 0.78× | -0.45× | ||
| Q4 24 | 0.43× | — | ||
| Q3 24 | 1.85× | — | ||
| Q2 24 | 1.62× | — | ||
| Q1 24 | 0.71× | — |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
CSW
| Contractor Solutions Segment | $166.3M | 71% |
| Specialized Reliability Solutions Segment | $38.2M | 16% |
| Engineered Building Solutions Segment | $28.5M | 12% |
REAL
| Services | $149.0M | 77% |
| Products | $27.2M | 14% |
| Shipping And Handling | $17.8M | 9% |
