vs
CRA INTERNATIONAL, INC.（CRAI）与ROGERS CORP（ROG）财务数据对比。点击上方公司名可切换其他公司
ROGERS CORP的季度营收约是CRA INTERNATIONAL, INC.的1.0倍（$200.5M vs $197.0M），CRA INTERNATIONAL, INC.净利率更高（6.7% vs 2.2%，领先4.4%），CRA INTERNATIONAL, INC.同比增速更快（11.6% vs 5.2%），过去两年CRA INTERNATIONAL, INC.的营收复合增速更高（7.1% vs -3.3%）
CRA International是一家全球性咨询企业，总部位于美国波士顿，核心业务涵盖专家证言、诉讼支持、战略咨询与商业分析等领域，服务对象包括律师事务所、各类企业、会计师事务所以及政府部门。
罗杰斯公司是一家专注于特种工程材料研发生产的企业，总部位于美国亚利桑那州钱德勒市，其产品广泛应用于先进电子、移动通信、清洁能源、航空航天等多个高科技领域，为全球客户提供高性能材料解决方案。
CRAI vs ROG — 直观对比
营收规模更大
ROG
是对方的1.0倍
$197.0M
营收增速更快
CRAI
高出6.4%
5.2%
净利率更高
CRAI
高出4.4%
2.2%
两年增速更快
CRAI
近两年复合增速
-3.3%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $197.0M | $200.5M |
| 净利润 | $13.2M | $4.5M |
| 毛利率 | — | 32.2% |
| 营业利润率 | 10.5% | — |
| 净利率 | 6.7% | 2.2% |
| 营收同比 | 11.6% | 5.2% |
| 净利润同比 | -12.0% | 421.4% |
| 每股收益（稀释后） | $1.99 | $0.25 |
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CRAIROG
| Q1 26 | — | $200.5M | ||
| Q4 25 | $197.0M | $201.5M | ||
| Q3 25 | $185.9M | $216.0M | ||
| Q2 25 | $186.9M | $202.8M | ||
| Q1 25 | $181.9M | $190.5M | ||
| Q4 24 | $176.4M | $192.2M | ||
| Q3 24 | $167.7M | $210.3M | ||
| Q2 24 | $171.4M | $214.2M |
净利润CRAIROG
| Q1 26 | — | $4.5M | ||
| Q4 25 | $13.2M | $4.6M | ||
| Q3 25 | $11.5M | $8.6M | ||
| Q2 25 | $12.1M | $-73.6M | ||
| Q1 25 | $18.0M | $-1.4M | ||
| Q4 24 | $15.0M | $-500.0K | ||
| Q3 24 | $11.4M | $10.7M | ||
| Q2 24 | $6.5M | $8.1M |
毛利率CRAIROG
| Q1 26 | — | 32.2% | ||
| Q4 25 | — | 31.5% | ||
| Q3 25 | — | 33.5% | ||
| Q2 25 | — | 31.6% | ||
| Q1 25 | — | 29.9% | ||
| Q4 24 | — | 32.1% | ||
| Q3 24 | — | 35.2% | ||
| Q2 24 | — | 34.1% |
营业利润率CRAIROG
| Q1 26 | — | — | ||
| Q4 25 | 10.5% | 3.5% | ||
| Q3 25 | 9.3% | 7.3% | ||
| Q2 25 | 10.6% | -33.3% | ||
| Q1 25 | 14.0% | -0.2% | ||
| Q4 24 | 12.2% | -6.6% | ||
| Q3 24 | 11.0% | 6.9% | ||
| Q2 24 | 6.6% | 5.3% |
净利率CRAIROG
| Q1 26 | — | 2.2% | ||
| Q4 25 | 6.7% | 2.3% | ||
| Q3 25 | 6.2% | 4.0% | ||
| Q2 25 | 6.5% | -36.3% | ||
| Q1 25 | 9.9% | -0.7% | ||
| Q4 24 | 8.5% | -0.3% | ||
| Q3 24 | 6.8% | 5.1% | ||
| Q2 24 | 3.8% | 3.8% |
每股收益（稀释后）CRAIROG
| Q1 26 | — | $0.25 | ||
| Q4 25 | $1.99 | $0.20 | ||
| Q3 25 | — | $0.48 | ||
| Q2 25 | — | $-4.00 | ||
| Q1 25 | — | $-0.08 | ||
| Q4 24 | — | $-0.04 | ||
| Q3 24 | — | $0.58 | ||
| Q2 24 | — | $0.44 |
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 | $18.2M | $195.8M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $213.6M | $1.2B |
| 总资产 | $628.9M | $1.4B |
| 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CRAIROG
| Q1 26 | — | $195.8M | ||
| Q4 25 | $18.2M | $197.0M | ||
| Q3 25 | $22.5M | $167.8M | ||
| Q2 25 | $19.4M | $157.2M | ||
| Q1 25 | $25.6M | $175.6M | ||
| Q4 24 | $26.7M | $159.8M | ||
| Q3 24 | $24.5M | $146.4M | ||
| Q2 24 | $24.6M | $119.9M |
股东权益CRAIROG
| Q1 26 | — | $1.2B | ||
| Q4 25 | $213.6M | $1.2B | ||
| Q3 25 | $201.7M | $1.2B | ||
| Q2 25 | $197.0M | $1.2B | ||
| Q1 25 | $227.3M | $1.3B | ||
| Q4 24 | $212.1M | $1.3B | ||
| Q3 24 | $204.5M | $1.3B | ||
| Q2 24 | $191.7M | $1.3B |
总资产CRAIROG
| Q1 26 | — | $1.4B | ||
| Q4 25 | $628.9M | $1.4B | ||
| Q3 25 | $629.0M | $1.4B | ||
| Q2 25 | $606.8M | $1.5B | ||
| Q1 25 | $590.4M | $1.5B | ||
| Q4 24 | $571.4M | $1.5B | ||
| Q3 24 | $582.3M | $1.5B | ||
| Q2 24 | $546.0M | $1.5B |
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 | $22.4M | $5.8M |
| 自由现金流经营现金流 - 资本支出 | — | $1.1M |
| 自由现金流率自由现金流/营收 | — | 0.5% |
| 资本支出强度资本支出/营收 | — | 2.3% |
| 现金转化率经营现金流/净利润 | 1.70× | 1.29× |
| 过去12个月自由现金流最近4个季度 | — | $70.1M |
8季度趋势，按日历期对齐
经营现金流CRAIROG
| Q1 26 | — | $5.8M | ||
| Q4 25 | $22.4M | $46.9M | ||
| Q3 25 | $36.5M | $28.9M | ||
| Q2 25 | $5.9M | $13.7M | ||
| Q1 25 | $-80.0M | $11.7M | ||
| Q4 24 | $79.4M | $33.7M | ||
| Q3 24 | $31.6M | $42.4M | ||
| Q2 24 | $1.8M | $22.9M |
自由现金流CRAIROG
| Q1 26 | — | $1.1M | ||
| Q4 25 | — | $42.2M | ||
| Q3 25 | $35.9M | $21.2M | ||
| Q2 25 | $4.7M | $5.6M | ||
| Q1 25 | $-81.0M | $2.1M | ||
| Q4 24 | $68.8M | $18.3M | ||
| Q3 24 | $28.6M | $25.2M | ||
| Q2 24 | $-509.0K | $8.8M |
自由现金流率CRAIROG
| Q1 26 | — | 0.5% | ||
| Q4 25 | — | 20.9% | ||
| Q3 25 | 19.3% | 9.8% | ||
| Q2 25 | 2.5% | 2.8% | ||
| Q1 25 | -44.5% | 1.1% | ||
| Q4 24 | 39.0% | 9.5% | ||
| Q3 24 | 17.0% | 12.0% | ||
| Q2 24 | -0.3% | 4.1% |
资本支出强度CRAIROG
| Q1 26 | — | 2.3% | ||
| Q4 25 | — | 2.3% | ||
| Q3 25 | 0.3% | 3.6% | ||
| Q2 25 | 0.6% | 4.0% | ||
| Q1 25 | 0.5% | 5.0% | ||
| Q4 24 | 6.0% | 8.0% | ||
| Q3 24 | 1.8% | 8.2% | ||
| Q2 24 | 1.4% | 6.6% |
现金转化率CRAIROG
| Q1 26 | — | 1.29× | ||
| Q4 25 | 1.70× | 10.20× | ||
| Q3 25 | 3.19× | 3.36× | ||
| Q2 25 | 0.48× | — | ||
| Q1 25 | -4.44× | — | ||
| Q4 24 | 5.30× | — | ||
| Q3 24 | 2.76× | 3.96× | ||
| Q2 24 | 0.28× | 2.83× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
