vs
GDEV Inc.（GDEV）与OPAL Fuels Inc.（OPAL）财务数据对比。点击上方公司名可切换其他公司
GDEV Inc.的季度营收约是OPAL Fuels Inc.的1.4倍（$119.9M vs $88.4M），OPAL Fuels Inc.净利率更高（18.3% vs 13.9%，领先4.4%），OPAL Fuels Inc.同比增速更快（18.7% vs 13.3%）
GDEV Inc.是一家游戏娱乐控股公司，在纳斯达克上市，总部位于塞浦路斯利马索尔。该公司前身为2014年成立的游戏公司Nexters，2023年6月改组为控股集团，是欧洲前五的独立移动游戏企业，旗下拥有Nexters Studio、Cubic Games、Royal Ark、Game Gears、Light Hour Games等工作室，分支机构分布在塞浦路斯、亚美尼亚、哈萨克斯坦等地。
OPAL Fuels Inc.是一家北美能源企业，专注于生产和分销低碳可再生天然气（RNG）。公司从垃圾填埋场、奶牛场等有机废物流中收集甲烷，产出的可再生天然气主要供应给重型运输车队、商业物流运营商及公共交通实体，助力降低碳排放。
GDEV vs OPAL — 直观对比
营收规模更大
GDEV
是对方的1.4倍
$88.4M
营收增速更快
OPAL
高出5.4%
13.3%
净利率更高
OPAL
高出4.4%
13.9%
损益表 — Q2 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $119.9M | $88.4M |
| 净利润 | $16.6M | $16.2M |
| 毛利率 | — | — |
| 营业利润率 | 15.5% | 7.5% |
| 净利率 | 13.9% | 18.3% |
| 营收同比 | 13.3% | 18.7% |
| 净利润同比 | 13.0% | 401.5% |
| 每股收益（稀释后） | $0.90 | $0.08 |
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GDEVOPAL
| Q4 25 | — | $88.4M | ||
| Q3 25 | — | $77.9M | ||
| Q2 25 | $119.9M | $77.4M | ||
| Q1 25 | — | $83.0M | ||
| Q4 24 | — | $74.5M | ||
| Q3 24 | — | $82.6M | ||
| Q2 24 | $105.8M | $69.8M | ||
| Q1 24 | — | $64.0M |
净利润GDEVOPAL
| Q4 25 | — | $16.2M | ||
| Q3 25 | — | $11.4M | ||
| Q2 25 | $16.6M | $7.6M | ||
| Q1 25 | — | $1.3M | ||
| Q4 24 | — | $-5.4M | ||
| Q3 24 | — | $17.1M | ||
| Q2 24 | $14.7M | $1.9M | ||
| Q1 24 | — | $677.0K |
营业利润率GDEVOPAL
| Q4 25 | — | 7.5% | ||
| Q3 25 | — | 4.6% | ||
| Q2 25 | 15.5% | -1.1% | ||
| Q1 25 | — | -2.3% | ||
| Q4 24 | — | -0.5% | ||
| Q3 24 | — | 14.9% | ||
| Q2 24 | 14.4% | 8.1% | ||
| Q1 24 | — | 5.6% |
净利率GDEVOPAL
| Q4 25 | — | 18.3% | ||
| Q3 25 | — | 14.6% | ||
| Q2 25 | 13.9% | 9.8% | ||
| Q1 25 | — | 1.5% | ||
| Q4 24 | — | -7.2% | ||
| Q3 24 | — | 20.7% | ||
| Q2 24 | 13.9% | 2.7% | ||
| Q1 24 | — | 1.1% |
每股收益（稀释后）GDEVOPAL
| Q4 25 | — | $0.08 | ||
| Q3 25 | — | $0.05 | ||
| Q2 25 | $0.90 | $0.03 | ||
| Q1 25 | — | $-0.01 | ||
| Q4 24 | — | $-0.05 | ||
| Q3 24 | — | $0.09 | ||
| Q2 24 | $0.81 | $-0.01 | ||
| Q1 24 | — | $-0.01 |
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 | $41.6M | $24.4M |
| 总债务越低越好 | — | $361.3M |
| 股东权益账面价值 | $-129.4M | $-12.9M |
| 总资产 | $210.2M | $959.5M |
| 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GDEVOPAL
| Q4 25 | — | $24.4M | ||
| Q3 25 | — | $29.9M | ||
| Q2 25 | $41.6M | $29.3M | ||
| Q1 25 | — | $40.1M | ||
| Q4 24 | — | $24.3M | ||
| Q3 24 | — | $31.0M | ||
| Q2 24 | $50.8M | $27.6M | ||
| Q1 24 | — | $34.2M |
总债务GDEVOPAL
| Q4 25 | — | $361.3M | ||
| Q3 25 | — | $351.2M | ||
| Q2 25 | — | $331.6M | ||
| Q1 25 | — | $307.0M | ||
| Q4 24 | — | $307.5M | ||
| Q3 24 | — | $252.9M | ||
| Q2 24 | — | $233.3M | ||
| Q1 24 | — | $208.7M |
股东权益GDEVOPAL
| Q4 25 | — | $-12.9M | ||
| Q3 25 | — | $7.5M | ||
| Q2 25 | $-129.4M | $-25.0M | ||
| Q1 25 | — | $57.1M | ||
| Q4 24 | — | $-148.4M | ||
| Q3 24 | — | $-180.1M | ||
| Q2 24 | $-118.7M | $-273.0M | ||
| Q1 24 | — | $-382.4M |
总资产GDEVOPAL
| Q4 25 | — | $959.5M | ||
| Q3 25 | — | $916.7M | ||
| Q2 25 | $210.2M | $905.5M | ||
| Q1 25 | — | $884.9M | ||
| Q4 24 | — | $881.1M | ||
| Q3 24 | — | $831.1M | ||
| Q2 24 | $282.8M | $782.3M | ||
| Q1 24 | — | $750.5M |
负债/权益比GDEVOPAL
| Q4 25 | — | — | ||
| Q3 25 | — | 46.95× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 5.38× | ||
| 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 | — | $-3.5M |
| 自由现金流经营现金流 - 资本支出 | — | $-13.4M |
| 自由现金流率自由现金流/营收 | — | -15.1% |
| 资本支出强度资本支出/营收 | — | 11.1% |
| 现金转化率经营现金流/净利润 | — | -0.22× |
| 过去12个月自由现金流最近4个季度 | — | $-34.2M |
8季度趋势，按日历期对齐
经营现金流GDEVOPAL
| Q4 25 | — | $-3.5M | ||
| Q3 25 | — | $18.2M | ||
| Q2 25 | — | $-7.9M | ||
| Q1 25 | — | $29.7M | ||
| Q4 24 | — | $-532.0K | ||
| Q3 24 | — | $17.7M | ||
| Q2 24 | — | $533.0K | ||
| Q1 24 | — | $13.7M |
自由现金流GDEVOPAL
| Q4 25 | — | $-13.4M | ||
| Q3 25 | — | $-9.3M | ||
| Q2 25 | — | $-29.7M | ||
| Q1 25 | — | $18.1M | ||
| Q4 24 | — | $-55.0M | ||
| Q3 24 | — | $-5.4M | ||
| Q2 24 | — | $-22.5M | ||
| Q1 24 | — | $-13.0M |
自由现金流率GDEVOPAL
| Q4 25 | — | -15.1% | ||
| Q3 25 | — | -11.9% | ||
| Q2 25 | — | -38.4% | ||
| Q1 25 | — | 21.8% | ||
| Q4 24 | — | -73.8% | ||
| Q3 24 | — | -6.5% | ||
| Q2 24 | — | -32.2% | ||
| Q1 24 | — | -20.4% |
资本支出强度GDEVOPAL
| Q4 25 | — | 11.1% | ||
| Q3 25 | — | 35.3% | ||
| Q2 25 | — | 28.2% | ||
| Q1 25 | — | 13.9% | ||
| Q4 24 | — | 73.1% | ||
| Q3 24 | — | 27.9% | ||
| Q2 24 | — | 32.9% | ||
| Q1 24 | — | 41.8% |
现金转化率GDEVOPAL
| Q4 25 | — | -0.22× | ||
| Q3 25 | — | 1.60× | ||
| Q2 25 | — | -1.04× | ||
| Q1 25 | — | 23.11× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.03× | ||
| Q2 24 | — | 0.28× | ||
| Q1 24 | — | 20.26× |
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
GDEV
暂无分部数据
OPAL
| Fuel Station Services Segment | $65.1M | 74% |
| Related Party | $12.1M | 14% |
| Renewable Power Segment | $8.6M | 10% |
| Other | $2.6M | 3% |
