vs
Clearway Energy, Inc.（CWEN）与GIBRALTAR INDUSTRIES, INC.（ROCK）财务数据对比。点击上方公司名可切换其他公司
Clearway Energy, Inc.的季度营收约是GIBRALTAR INDUSTRIES, INC.的1.4倍（$310.0M vs $225.0M），GIBRALTAR INDUSTRIES, INC.同比增速更快（24.9% vs 21.1%），Clearway Energy, Inc.自由现金流更多（$71.0M vs $26.2M），过去两年Clearway Energy, Inc.的营收复合增速更高（8.6% vs -12.3%）
NRG能源是总部位于美国得克萨斯州休斯敦的能源企业，前身为后续更名为埃克西尔能源的北方州电力公司的批发业务板块，2000年独立运营。业务覆盖发电与电力零售，拥有天然气、煤炭、石油、核能、风电、公用事业级及分布式太阳能等发电资产，服务超700万零售用户。
直布罗陀工业公司是专业建筑、基础设施及可再生能源产品制造商与分销商，主营通风系统、屋面配件、太阳能安装支架、园林景观产品等，主要服务北美地区住宅、商业建筑及清洁能源市场，专注提供创新可持续的客户解决方案。
CWEN vs ROCK — 直观对比
营收规模更大
CWEN
是对方的1.4倍
$225.0M
营收增速更快
ROCK
高出3.9%
21.1%
自由现金流更多
CWEN
多$44.8M
$26.2M
两年增速更快
CWEN
近两年复合增速
-12.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $310.0M | $225.0M |
| 净利润 | $-104.0M | — |
| 毛利率 | 51.9% | 25.3% |
| 营业利润率 | -11.9% | 7.9% |
| 净利率 | -33.5% | — |
| 营收同比 | 21.1% | 24.9% |
| 净利润同比 | -3566.7% | — |
| 每股收益（稀释后） | — | — |
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CWENROCK
| Q4 25 | $310.0M | $225.0M | ||
| Q3 25 | $429.0M | $310.9M | ||
| Q2 25 | $392.0M | $309.5M | ||
| Q1 25 | $298.0M | $290.0M | ||
| Q4 24 | $256.0M | $180.1M | ||
| Q3 24 | $486.0M | $277.1M | ||
| Q2 24 | $366.0M | $273.6M | ||
| Q1 24 | $263.0M | $292.5M |
净利润CWENROCK
| Q4 25 | $-104.0M | — | ||
| Q3 25 | $236.0M | $-89.1M | ||
| Q2 25 | $33.0M | $26.0M | ||
| Q1 25 | $4.0M | $21.1M | ||
| Q4 24 | $3.0M | — | ||
| Q3 24 | $36.0M | $34.0M | ||
| Q2 24 | $51.0M | $32.2M | ||
| Q1 24 | $-2.0M | $24.9M |
毛利率CWENROCK
| Q4 25 | 51.9% | 25.3% | ||
| Q3 25 | 70.2% | 26.6% | ||
| Q2 25 | 66.6% | 28.4% | ||
| Q1 25 | 59.1% | 26.8% | ||
| Q4 24 | 52.0% | 29.0% | ||
| Q3 24 | 72.2% | 29.4% | ||
| Q2 24 | 68.0% | 30.5% | ||
| Q1 24 | 52.1% | 28.9% |
营业利润率CWENROCK
| Q4 25 | -11.9% | 7.9% | ||
| Q3 25 | 26.1% | 12.8% | ||
| Q2 25 | 21.7% | 12.8% | ||
| Q1 25 | — | 8.8% | ||
| Q4 24 | -14.5% | 13.3% | ||
| Q3 24 | 36.6% | 15.6% | ||
| Q2 24 | 23.0% | 14.9% | ||
| Q1 24 | -11.0% | 10.8% |
净利率CWENROCK
| Q4 25 | -33.5% | — | ||
| Q3 25 | 55.0% | -28.6% | ||
| Q2 25 | 8.4% | 8.4% | ||
| Q1 25 | 1.3% | 7.3% | ||
| Q4 24 | 1.2% | — | ||
| Q3 24 | 7.4% | 12.3% | ||
| Q2 24 | 13.9% | 11.8% | ||
| Q1 24 | -0.8% | 8.5% |
每股收益（稀释后）CWENROCK
| Q4 25 | — | — | ||
| Q3 25 | — | $-2.98 | ||
| Q2 25 | — | $0.87 | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $1.11 | ||
| Q2 24 | — | $1.05 | ||
| Q1 24 | — | — |
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 | $231.0M | $115.7M |
| 总债务越低越好 | $7.9B | $0 |
| 股东权益账面价值 | $5.8B | $950.4M |
| 总资产 | $16.7B | $1.4B |
| 负债/权益比越低杠杆越低 | 1.36× | 0.00× |
8季度趋势，按日历期对齐
现金及短期投资CWENROCK
| Q4 25 | $231.0M | $115.7M | ||
| Q3 25 | $251.0M | $89.4M | ||
| Q2 25 | $260.0M | $43.3M | ||
| Q1 25 | $297.0M | $25.1M | ||
| Q4 24 | $332.0M | $269.5M | ||
| Q3 24 | $292.0M | $228.9M | ||
| Q2 24 | $226.0M | $179.1M | ||
| Q1 24 | $478.0M | $146.7M |
总债务CWENROCK
| Q4 25 | $7.9B | $0 | ||
| Q3 25 | $8.1B | $0 | ||
| Q2 25 | $8.3B | $0 | ||
| Q1 25 | $7.2B | $0 | ||
| Q4 24 | $6.8B | $0 | ||
| Q3 24 | $6.7B | $0 | ||
| Q2 24 | $6.8B | $0 | ||
| Q1 24 | $7.6B | $0 |
股东权益CWENROCK
| Q4 25 | $5.8B | $950.4M | ||
| Q3 25 | $5.7B | $951.8M | ||
| Q2 25 | $5.5B | $1.0B | ||
| Q1 25 | $5.4B | $1.0B | ||
| Q4 24 | $5.6B | $1.0B | ||
| Q3 24 | $5.6B | $1.0B | ||
| Q2 24 | $5.7B | $975.7M | ||
| Q1 24 | $5.0B | $940.2M |
总资产CWENROCK
| Q4 25 | $16.7B | $1.4B | ||
| Q3 25 | $16.1B | $1.4B | ||
| Q2 25 | $16.0B | $1.5B | ||
| Q1 25 | $14.6B | $1.4B | ||
| Q4 24 | $14.3B | $1.4B | ||
| Q3 24 | $14.2B | $1.4B | ||
| Q2 24 | $14.5B | $1.4B | ||
| Q1 24 | $14.9B | $1.3B |
负债/权益比CWENROCK
| Q4 25 | 1.36× | 0.00× | ||
| Q3 25 | 1.41× | 0.00× | ||
| Q2 25 | 1.49× | 0.00× | ||
| Q1 25 | 1.33× | 0.00× | ||
| Q4 24 | 1.21× | 0.00× | ||
| Q3 24 | 1.20× | 0.00× | ||
| Q2 24 | 1.19× | 0.00× | ||
| Q1 24 | 1.50× | 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 | $177.0M | $35.5M |
| 自由现金流经营现金流 - 资本支出 | $71.0M | $26.2M |
| 自由现金流率自由现金流/营收 | 22.9% | 11.7% |
| 资本支出强度资本支出/营收 | 34.2% | 4.1% |
| 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 | $369.0M | $120.6M |
8季度趋势，按日历期对齐
经营现金流CWENROCK
| Q4 25 | $177.0M | $35.5M | ||
| Q3 25 | $225.0M | $73.0M | ||
| Q2 25 | $191.0M | $44.9M | ||
| Q1 25 | $95.0M | $13.7M | ||
| Q4 24 | $192.0M | $19.9M | ||
| Q3 24 | $301.0M | $64.7M | ||
| Q2 24 | $196.0M | $36.5M | ||
| Q1 24 | $81.0M | $53.2M |
自由现金流CWENROCK
| Q4 25 | $71.0M | $26.2M | ||
| Q3 25 | $144.0M | $64.8M | ||
| Q2 25 | $115.0M | $27.3M | ||
| Q1 25 | $39.0M | $2.3M | ||
| Q4 24 | $142.0M | $14.1M | ||
| Q3 24 | $266.0M | $60.5M | ||
| Q2 24 | $92.0M | $33.5M | ||
| Q1 24 | $-17.0M | $48.8M |
自由现金流率CWENROCK
| Q4 25 | 22.9% | 11.7% | ||
| Q3 25 | 33.6% | 20.8% | ||
| Q2 25 | 29.3% | 8.8% | ||
| Q1 25 | 13.1% | 0.8% | ||
| Q4 24 | 55.5% | 7.8% | ||
| Q3 24 | 54.7% | 21.8% | ||
| Q2 24 | 25.1% | 12.2% | ||
| Q1 24 | -6.5% | 16.7% |
资本支出强度CWENROCK
| Q4 25 | 34.2% | 4.1% | ||
| Q3 25 | 18.9% | 2.6% | ||
| Q2 25 | 19.4% | 5.7% | ||
| Q1 25 | 18.8% | 3.9% | ||
| Q4 24 | 19.5% | 3.3% | ||
| Q3 24 | 7.2% | 1.5% | ||
| Q2 24 | 28.4% | 1.1% | ||
| Q1 24 | 37.3% | 1.5% |
现金转化率CWENROCK
| Q4 25 | — | — | ||
| Q3 25 | 0.95× | — | ||
| Q2 25 | 5.79× | 1.73× | ||
| Q1 25 | 23.75× | 0.65× | ||
| Q4 24 | 64.00× | — | ||
| Q3 24 | 8.36× | 1.90× | ||
| Q2 24 | 3.84× | 1.13× | ||
| Q1 24 | — | 2.13× |
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
CWEN
暂无分部数据
ROCK
| Transferred At Point In Time | $183.5M | 82% |
| Infrastructure | $22.5M | 10% |
| Other | $18.9M | 8% |
