vs
Core Scientific, Inc.（CORZ）与万物新生（RERE）财务数据对比。点击上方公司名可切换其他公司
Core Scientific, Inc.的季度营收约是万物新生的1.8倍（$79.8M vs $43.2M），Core Scientific, Inc.净利率更高（268.5% vs 16.9%，领先251.6%）
Core Scientific是全球领先的数字资产与高性能计算基础设施服务商，在北美多地运营高能效大型数据中心，主营加密货币挖矿业务，同时为区块链、人工智能领域客户提供托管及定制化算力解决方案。
万物新生集团（ATRenew Inc.）是中国领先的二手消费电子产品交易与服务平台运营商，核心业务覆盖数码产品回收、质检、翻新及售卖，运营有爱回收等知名品牌，服务覆盖个人消费者及企业客户，市场遍及国内及部分东南亚地区。
CORZ vs RERE — 直观对比
营收规模更大
CORZ
是对方的1.8倍
$43.2M
净利率更高
CORZ
高出251.6%
16.9%
损益表 — Q4 FY2025 vs Q1 FY2023
| 指标 | | |
|---|---|---|
| 营收 | $79.8M | $43.2M |
| 净利润 | $214.2M | $7.3M |
| 毛利率 | 26.0% | — |
| 营业利润率 | -149.5% | — |
| 净利率 | 268.5% | 16.9% |
| 营收同比 | -16.0% | — |
| 净利润同比 | 180.6% | — |
| 每股收益（稀释后） | $-1.63 | — |
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CORZRERE
| Q4 25 | $79.8M | — | ||
| Q3 25 | $81.1M | — | ||
| Q2 25 | $78.6M | — | ||
| Q1 25 | $79.5M | — | ||
| Q4 24 | $94.9M | — | ||
| Q3 24 | $95.4M | — | ||
| Q2 24 | $141.1M | — | ||
| Q1 24 | $179.3M | — |
净利润CORZRERE
| Q4 25 | $214.2M | — | ||
| Q3 25 | $-144.0M | — | ||
| Q2 25 | $-936.8M | — | ||
| Q1 25 | $576.3M | — | ||
| Q4 24 | $-265.5M | — | ||
| Q3 24 | $-455.3M | — | ||
| Q2 24 | $-902.2M | — | ||
| Q1 24 | $210.7M | — |
毛利率CORZRERE
| Q4 25 | 26.0% | — | ||
| Q3 25 | 4.8% | — | ||
| Q2 25 | 6.4% | — | ||
| Q1 25 | 10.3% | — | ||
| Q4 24 | 5.0% | — | ||
| Q3 24 | -0.2% | — | ||
| Q2 24 | 27.5% | — | ||
| Q1 24 | 43.3% | — |
营业利润率CORZRERE
| Q4 25 | -149.5% | — | ||
| Q3 25 | -67.6% | — | ||
| Q2 25 | -33.4% | — | ||
| Q1 25 | -59.1% | — | ||
| Q4 24 | -41.9% | — | ||
| Q3 24 | -43.2% | — | ||
| Q2 24 | -64.3% | — | ||
| Q1 24 | 30.8% | — |
净利率CORZRERE
| Q4 25 | 268.5% | — | ||
| Q3 25 | -177.6% | — | ||
| Q2 25 | -1191.4% | — | ||
| Q1 25 | 724.6% | — | ||
| Q4 24 | -279.7% | — | ||
| Q3 24 | -477.4% | — | ||
| Q2 24 | -639.4% | — | ||
| Q1 24 | 117.5% | — |
每股收益（稀释后）CORZRERE
| Q4 25 | $-1.63 | — | ||
| Q3 25 | $-0.45 | — | ||
| Q2 25 | $-0.04 | — | ||
| Q1 25 | $1.24 | — | ||
| Q4 24 | $0.51 | — | ||
| Q3 24 | $-1.17 | — | ||
| Q2 24 | $-5.05 | — | ||
| Q1 24 | $0.78 | — |
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 | $311.4M | $228.0M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $-962.7M | $557.1M |
| 总资产 | $2.3B | $722.9M |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资CORZRERE
| Q4 25 | $311.4M | — | ||
| Q3 25 | $453.4M | — | ||
| Q2 25 | $581.3M | — | ||
| Q1 25 | $697.9M | — | ||
| Q4 24 | $836.2M | — | ||
| Q3 24 | $253.0M | — | ||
| Q2 24 | $96.1M | — | ||
| Q1 24 | $98.1M | — |
股东权益CORZRERE
| Q4 25 | $-962.7M | — | ||
| Q3 25 | $-1.3B | — | ||
| Q2 25 | $-1.2B | — | ||
| Q1 25 | $-308.8M | — | ||
| Q4 24 | $-943.0M | — | ||
| Q3 24 | $-826.7M | — | ||
| Q2 24 | $-1.2B | — | ||
| Q1 24 | $-318.5M | — |
总资产CORZRERE
| Q4 25 | $2.3B | — | ||
| Q3 25 | $2.2B | — | ||
| Q2 25 | $1.9B | — | ||
| Q1 25 | $1.5B | — | ||
| Q4 24 | $1.5B | — | ||
| Q3 24 | $824.6M | — | ||
| Q2 24 | $664.2M | — | ||
| Q1 24 | $814.0M | — |
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 | $278.3M | — |
| 自由现金流经营现金流 - 资本支出 | $-450.8M | — |
| 自由现金流率自由现金流/营收 | -565.1% | — |
| 资本支出强度资本支出/营收 | 914.0% | — |
| 现金转化率经营现金流/净利润 | 1.30× | — |
| 过去12个月自由现金流最近4个季度 | $-779.8M | — |
8季度趋势，按日历期对齐
经营现金流CORZRERE
| Q4 25 | $278.3M | — | ||
| Q3 25 | $131.8M | — | ||
| Q2 25 | $34.0M | — | ||
| Q1 25 | $-45.0M | — | ||
| Q4 24 | $42.9M | — | ||
| Q3 24 | $5.7M | — | ||
| Q2 24 | $1.2M | — | ||
| Q1 24 | $22.2M | — |
自由现金流CORZRERE
| Q4 25 | $-450.8M | — | ||
| Q3 25 | $-112.7M | — | ||
| Q2 25 | $-87.3M | — | ||
| Q1 25 | $-129.0M | — | ||
| Q4 24 | $-52.1M | — | ||
| Q3 24 | $-25.5M | — | ||
| Q2 24 | $-1.9M | — | ||
| Q1 24 | $-9.7M | — |
自由现金流率CORZRERE
| Q4 25 | -565.1% | — | ||
| Q3 25 | -139.0% | — | ||
| Q2 25 | -111.0% | — | ||
| Q1 25 | -162.2% | — | ||
| Q4 24 | -54.8% | — | ||
| Q3 24 | -26.7% | — | ||
| Q2 24 | -1.4% | — | ||
| Q1 24 | -5.4% | — |
资本支出强度CORZRERE
| Q4 25 | 914.0% | — | ||
| Q3 25 | 301.5% | — | ||
| Q2 25 | 154.2% | — | ||
| Q1 25 | 105.6% | — | ||
| Q4 24 | 100.0% | — | ||
| Q3 24 | 32.7% | — | ||
| Q2 24 | 2.2% | — | ||
| Q1 24 | 17.8% | — |
现金转化率CORZRERE
| Q4 25 | 1.30× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | -0.08× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.11× | — |
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
CORZ
| Other | $36.3M | 46% |
| Digital Asset Self Mining Service | $31.8M | 40% |
| Colocation Service | $11.6M | 15% |
RERE
暂无分部数据
