vs
Brookfield Renewable Corp（BEPC）与IAC Inc.（IAC）财务数据对比。点击上方公司名可切换其他公司
Brookfield Renewable Corp的季度营收约是IAC Inc.的1.5倍（$952.0M vs $646.0M），IAC Inc.净利率更高（-11.9% vs -152.0%，领先140.1%），Brookfield Renewable Corp同比增速更快（-3.7% vs -10.5%）
布鲁克菲尔德可再生能源是一家公开上市的能源企业，核心业务为持有及运营可再生能源资产，总部位于加拿大安大略省多伦多市，60%股权由布鲁克菲尔德资产管理公司持有，在全球清洁能源领域拥有丰富的运营经验与广泛的业务布局。
IAC Inc.是一家美国控股企业，业务覆盖媒体与互联网领域，在全球拥有多个知名品牌。公司前身是1996年成立的HSN Inc.，当时作为家庭购物频道Home Shopping Network和USA电视台的控股主体运营，1999年更名为USA Networks Inc.，2002年将旗下电视业务资产出售给威望迪集团。
BEPC vs IAC — 直观对比
营收规模更大
BEPC
是对方的1.5倍
$646.0M
营收增速更快
BEPC
高出6.7%
-10.5%
净利率更高
IAC
高出140.1%
-152.0%
损益表 — Q2 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $952.0M | $646.0M |
| 净利润 | $-1.4B | $-76.8M |
| 毛利率 | — | 69.8% |
| 营业利润率 | — | -17.5% |
| 净利率 | -152.0% | -11.9% |
| 营收同比 | -3.7% | -10.5% |
| 净利润同比 | -326.8% | 61.4% |
| 每股收益（稀释后） | — | $-0.96 |
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BEPCIAC
| Q4 25 | — | $646.0M | ||
| Q3 25 | — | $589.8M | ||
| Q2 25 | $952.0M | $586.9M | ||
| Q1 25 | — | $570.5M | ||
| Q4 24 | — | $721.4M | ||
| Q3 24 | — | $642.0M | ||
| Q2 24 | $989.0M | $634.4M | ||
| Q1 24 | — | $624.3M |
净利润BEPCIAC
| Q4 25 | — | $-76.8M | ||
| Q3 25 | — | $-21.9M | ||
| Q2 25 | $-1.4B | $211.5M | ||
| Q1 25 | — | $-216.8M | ||
| Q4 24 | — | $-199.0M | ||
| Q3 24 | — | $-243.7M | ||
| Q2 24 | $-339.0M | $-142.2M | ||
| Q1 24 | — | $45.0M |
毛利率BEPCIAC
| Q4 25 | — | 69.8% | ||
| Q3 25 | — | 64.8% | ||
| Q2 25 | — | 65.6% | ||
| Q1 25 | — | 64.0% | ||
| Q4 24 | — | 65.8% | ||
| Q3 24 | — | 62.1% | ||
| Q2 24 | — | 60.1% | ||
| Q1 24 | — | 58.4% |
营业利润率BEPCIAC
| Q4 25 | — | -17.5% | ||
| Q3 25 | — | -3.5% | ||
| Q2 25 | — | 0.1% | ||
| Q1 25 | — | 6.3% | ||
| Q4 24 | — | 6.7% | ||
| Q3 24 | — | 1.3% | ||
| Q2 24 | — | -3.4% | ||
| Q1 24 | — | -10.2% |
净利率BEPCIAC
| Q4 25 | — | -11.9% | ||
| Q3 25 | — | -3.7% | ||
| Q2 25 | -152.0% | 36.0% | ||
| Q1 25 | — | -38.0% | ||
| Q4 24 | — | -27.6% | ||
| Q3 24 | — | -38.0% | ||
| Q2 24 | -34.3% | -22.4% | ||
| Q1 24 | — | 7.2% |
每股收益（稀释后）BEPCIAC
| Q4 25 | — | $-0.96 | ||
| Q3 25 | — | $-0.27 | ||
| Q2 25 | — | $2.57 | ||
| Q1 25 | — | $-2.64 | ||
| Q4 24 | — | $-2.36 | ||
| Q3 24 | — | $-2.93 | ||
| Q2 24 | — | $-1.71 | ||
| Q1 24 | — | $0.51 |
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 | $556.0M | $960.2M |
| 总债务越低越好 | — | $1.4B |
| 股东权益账面价值 | $10.8B | $4.7B |
| 总资产 | $46.0B | $7.1B |
| 负债/权益比越低杠杆越低 | — | 0.30× |
8季度趋势，按日历期对齐
现金及短期投资BEPCIAC
| Q4 25 | — | $960.2M | ||
| Q3 25 | — | $1.0B | ||
| Q2 25 | $556.0M | $1.1B | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | — | $1.4B | ||
| Q3 24 | — | $1.3B | ||
| Q2 24 | $614.0M | $1.3B | ||
| Q1 24 | — | $1.3B |
总债务BEPCIAC
| Q4 25 | — | $1.4B | ||
| Q3 25 | — | $1.4B | ||
| Q2 25 | — | $1.4B | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益BEPCIAC
| Q4 25 | — | $4.7B | ||
| Q3 25 | — | $4.8B | ||
| Q2 25 | $10.8B | $4.9B | ||
| Q1 25 | — | $4.7B | ||
| Q4 24 | — | $5.6B | ||
| Q3 24 | — | $5.8B | ||
| Q2 24 | $14.8B | $6.0B | ||
| Q1 24 | — | $6.1B |
总资产BEPCIAC
| Q4 25 | — | $7.1B | ||
| Q3 25 | — | $7.2B | ||
| Q2 25 | $46.0B | $7.4B | ||
| Q1 25 | — | $7.2B | ||
| Q4 24 | — | $9.7B | ||
| Q3 24 | — | $9.8B | ||
| Q2 24 | $42.6B | $10.2B | ||
| Q1 24 | — | $10.4B |
负债/权益比BEPCIAC
| Q4 25 | — | 0.30× | ||
| Q3 25 | — | 0.30× | ||
| Q2 25 | — | 0.30× | ||
| Q1 25 | — | — | ||
| 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 | $139.0M | $36.6M |
| 自由现金流经营现金流 - 资本支出 | — | $31.4M |
| 自由现金流率自由现金流/营收 | — | 4.9% |
| 资本支出强度资本支出/营收 | — | 0.8% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $44.8M |
8季度趋势，按日历期对齐
经营现金流BEPCIAC
| Q4 25 | — | $36.6M | ||
| Q3 25 | — | $30.1M | ||
| Q2 25 | $139.0M | $-2.8M | ||
| Q1 25 | — | $63.0K | ||
| Q4 24 | — | $110.1M | ||
| Q3 24 | — | $95.3M | ||
| Q2 24 | $140.0M | $85.0M | ||
| Q1 24 | — | $64.1M |
自由现金流BEPCIAC
| Q4 25 | — | $31.4M | ||
| Q3 25 | — | $25.3M | ||
| Q2 25 | — | $-7.2M | ||
| Q1 25 | — | $-4.6M | ||
| Q4 24 | — | $104.8M | ||
| Q3 24 | — | $92.0M | ||
| Q2 24 | — | $81.6M | ||
| Q1 24 | — | $61.1M |
自由现金流率BEPCIAC
| Q4 25 | — | 4.9% | ||
| Q3 25 | — | 4.3% | ||
| Q2 25 | — | -1.2% | ||
| Q1 25 | — | -0.8% | ||
| Q4 24 | — | 14.5% | ||
| Q3 24 | — | 14.3% | ||
| Q2 24 | — | 12.9% | ||
| Q1 24 | — | 9.8% |
资本支出强度BEPCIAC
| Q4 25 | — | 0.8% | ||
| Q3 25 | — | 0.8% | ||
| Q2 25 | — | 0.8% | ||
| Q1 25 | — | 0.8% | ||
| Q4 24 | — | 0.7% | ||
| Q3 24 | — | 0.5% | ||
| Q2 24 | — | 0.5% | ||
| Q1 24 | — | 0.5% |
现金转化率BEPCIAC
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | -0.01× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 1.42× |
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
BEPC
暂无分部数据
IAC
| $168.5M | 26% | |
| Performance Marketing | $101.2M | 16% |
| Care.com | $85.7M | 13% |
| Subscription | $69.5M | 11% |
| Licensing And Other | $43.8M | 7% |
| Consumer Revenue | $43.2M | 7% |
| Advertising | $35.9M | 6% |
| Project And Other Print | $33.6M | 5% |
| Advertising Google | $28.9M | 4% |
| Newsstand | $22.4M | 3% |
| Emerging Other | $19.6M | 3% |
