vs
Clearway Energy, Inc.（CWEN）与ROGERS CORP（ROG）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ROGERS CORP的1.5倍（$310.0M vs $200.5M），ROGERS CORP净利率更高（2.2% vs -33.5%，领先35.8%），Clearway Energy, Inc.同比增速更快（21.1% vs 5.2%），Clearway Energy, Inc.自由现金流更多（$71.0M vs $1.1M），过去两年Clearway Energy, Inc.的营收复合增速更高（8.6% vs -3.3%）
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。
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。
CWEN vs ROG — 直观对比
营收规模更大
CWEN
是对方的1.5倍
$200.5M
营收增速更快
CWEN
高出15.8%
5.2%
净利率更高
ROG
高出35.8%
-33.5%
自由现金流更多
CWEN
多$69.9M
$1.1M
两年增速更快
CWEN
近两年复合增速
-3.3%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $310.0M | $200.5M |
| 净利润 | $-104.0M | $4.5M |
| 毛利率 | 51.9% | 32.2% |
| 营业利润率 | -11.9% | — |
| 净利率 | -33.5% | 2.2% |
| 营收同比 | 21.1% | 5.2% |
| 净利润同比 | -3566.7% | 421.4% |
| 每股收益（稀释后） | — | $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CWENROG
| Q1 26 | — | $200.5M | ||
| Q4 25 | $310.0M | $201.5M | ||
| Q3 25 | $429.0M | $216.0M | ||
| Q2 25 | $392.0M | $202.8M | ||
| Q1 25 | $298.0M | $190.5M | ||
| Q4 24 | $256.0M | $192.2M | ||
| Q3 24 | $486.0M | $210.3M | ||
| Q2 24 | $366.0M | $214.2M |
净利润CWENROG
| Q1 26 | — | $4.5M | ||
| Q4 25 | $-104.0M | $4.6M | ||
| Q3 25 | $236.0M | $8.6M | ||
| Q2 25 | $33.0M | $-73.6M | ||
| Q1 25 | $4.0M | $-1.4M | ||
| Q4 24 | $3.0M | $-500.0K | ||
| Q3 24 | $36.0M | $10.7M | ||
| Q2 24 | $51.0M | $8.1M |
毛利率CWENROG
| Q1 26 | — | 32.2% | ||
| Q4 25 | 51.9% | 31.5% | ||
| Q3 25 | 70.2% | 33.5% | ||
| Q2 25 | 66.6% | 31.6% | ||
| Q1 25 | 59.1% | 29.9% | ||
| Q4 24 | 52.0% | 32.1% | ||
| Q3 24 | 72.2% | 35.2% | ||
| Q2 24 | 68.0% | 34.1% |
营业利润率CWENROG
| Q1 26 | — | — | ||
| Q4 25 | -11.9% | 3.5% | ||
| Q3 25 | 26.1% | 7.3% | ||
| Q2 25 | 21.7% | -33.3% | ||
| Q1 25 | — | -0.2% | ||
| Q4 24 | -14.5% | -6.6% | ||
| Q3 24 | 36.6% | 6.9% | ||
| Q2 24 | 23.0% | 5.3% |
净利率CWENROG
| Q1 26 | — | 2.2% | ||
| Q4 25 | -33.5% | 2.3% | ||
| Q3 25 | 55.0% | 4.0% | ||
| Q2 25 | 8.4% | -36.3% | ||
| Q1 25 | 1.3% | -0.7% | ||
| Q4 24 | 1.2% | -0.3% | ||
| Q3 24 | 7.4% | 5.1% | ||
| Q2 24 | 13.9% | 3.8% |
每股收益（稀释后）CWENROG
| Q1 26 | — | $0.25 | ||
| Q4 25 | — | $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 | $231.0M | $195.8M |
| 总债务越低越好 | $7.9B | — |
| 股东权益账面价值 | $5.8B | $1.2B |
| 总资产 | $16.7B | $1.4B |
| 负债/权益比越低杠杆越低 | 1.36× | — |
8季度趋势，按日历期对齐
现金及短期投资CWENROG
| Q1 26 | — | $195.8M | ||
| Q4 25 | $231.0M | $197.0M | ||
| Q3 25 | $251.0M | $167.8M | ||
| Q2 25 | $260.0M | $157.2M | ||
| Q1 25 | $297.0M | $175.6M | ||
| Q4 24 | $332.0M | $159.8M | ||
| Q3 24 | $292.0M | $146.4M | ||
| Q2 24 | $226.0M | $119.9M |
总债务CWENROG
| Q1 26 | — | — | ||
| Q4 25 | $7.9B | — | ||
| Q3 25 | $8.1B | — | ||
| Q2 25 | $8.3B | — | ||
| Q1 25 | $7.2B | — | ||
| Q4 24 | $6.8B | — | ||
| Q3 24 | $6.7B | — | ||
| Q2 24 | $6.8B | — |
股东权益CWENROG
| Q1 26 | — | $1.2B | ||
| Q4 25 | $5.8B | $1.2B | ||
| Q3 25 | $5.7B | $1.2B | ||
| Q2 25 | $5.5B | $1.2B | ||
| Q1 25 | $5.4B | $1.3B | ||
| Q4 24 | $5.6B | $1.3B | ||
| Q3 24 | $5.6B | $1.3B | ||
| Q2 24 | $5.7B | $1.3B |
总资产CWENROG
| Q1 26 | — | $1.4B | ||
| Q4 25 | $16.7B | $1.4B | ||
| Q3 25 | $16.1B | $1.4B | ||
| Q2 25 | $16.0B | $1.5B | ||
| Q1 25 | $14.6B | $1.5B | ||
| Q4 24 | $14.3B | $1.5B | ||
| Q3 24 | $14.2B | $1.5B | ||
| Q2 24 | $14.5B | $1.5B |
负债/权益比CWENROG
| Q1 26 | — | — | ||
| Q4 25 | 1.36× | — | ||
| Q3 25 | 1.41× | — | ||
| Q2 25 | 1.49× | — | ||
| Q1 25 | 1.33× | — | ||
| Q4 24 | 1.21× | — | ||
| Q3 24 | 1.20× | — | ||
| Q2 24 | 1.19× | — |
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 | $5.8M |
| 自由现金流经营现金流 - 资本支出 | $71.0M | $1.1M |
| 自由现金流率自由现金流/营收 | 22.9% | 0.5% |
| 资本支出强度资本支出/营收 | 34.2% | 2.3% |
| 现金转化率经营现金流/净利润 | — | 1.29× |
| 过去12个月自由现金流最近4个季度 | $369.0M | $70.1M |
8季度趋势，按日历期对齐
经营现金流CWENROG
| Q1 26 | — | $5.8M | ||
| Q4 25 | $177.0M | $46.9M | ||
| Q3 25 | $225.0M | $28.9M | ||
| Q2 25 | $191.0M | $13.7M | ||
| Q1 25 | $95.0M | $11.7M | ||
| Q4 24 | $192.0M | $33.7M | ||
| Q3 24 | $301.0M | $42.4M | ||
| Q2 24 | $196.0M | $22.9M |
自由现金流CWENROG
| Q1 26 | — | $1.1M | ||
| Q4 25 | $71.0M | $42.2M | ||
| Q3 25 | $144.0M | $21.2M | ||
| Q2 25 | $115.0M | $5.6M | ||
| Q1 25 | $39.0M | $2.1M | ||
| Q4 24 | $142.0M | $18.3M | ||
| Q3 24 | $266.0M | $25.2M | ||
| Q2 24 | $92.0M | $8.8M |
自由现金流率CWENROG
| Q1 26 | — | 0.5% | ||
| Q4 25 | 22.9% | 20.9% | ||
| Q3 25 | 33.6% | 9.8% | ||
| Q2 25 | 29.3% | 2.8% | ||
| Q1 25 | 13.1% | 1.1% | ||
| Q4 24 | 55.5% | 9.5% | ||
| Q3 24 | 54.7% | 12.0% | ||
| Q2 24 | 25.1% | 4.1% |
资本支出强度CWENROG
| Q1 26 | — | 2.3% | ||
| Q4 25 | 34.2% | 2.3% | ||
| Q3 25 | 18.9% | 3.6% | ||
| Q2 25 | 19.4% | 4.0% | ||
| Q1 25 | 18.8% | 5.0% | ||
| Q4 24 | 19.5% | 8.0% | ||
| Q3 24 | 7.2% | 8.2% | ||
| Q2 24 | 28.4% | 6.6% |
现金转化率CWENROG
| Q1 26 | — | 1.29× | ||
| Q4 25 | — | 10.20× | ||
| Q3 25 | 0.95× | 3.36× | ||
| Q2 25 | 5.79× | — | ||
| Q1 25 | 23.75× | — | ||
| Q4 24 | 64.00× | — | ||
| Q3 24 | 8.36× | 3.96× | ||
| Q2 24 | 3.84× | 2.83× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
