vs
WARRIOR MET COAL, INC.（HCC）与Rackspace Technology, Inc.（RXT）财务数据对比。点击上方公司名可切换其他公司
Rackspace Technology, Inc.的季度营收约是WARRIOR MET COAL, INC.的1.5倍（$682.8M vs $458.6M），WARRIOR MET COAL, INC.净利率更高（15.8% vs -4.8%，领先20.6%），WARRIOR MET COAL, INC.同比增速更快（52.1% vs -0.4%），过去两年WARRIOR MET COAL, INC.的营收复合增速更高（7.5% vs -0.6%）
Warrior Met Coal（股票代码HCC）是总部位于美国的矿业企业，主营高品质冶金煤的开采与供应，其产品是钢铁制造的核心原材料，主要服务北美、欧洲、亚洲地区的钢铁生产商及工业客户。
Rackspace Technology, Inc.是总部位于美国得克萨斯州圣安东尼奥的云计算企业，在弗吉尼亚州雷斯顿以及澳大利亚、加拿大、英国、印度、迪拜、瑞士、荷兰、德国、新加坡、墨西哥、中国香港等多个国家和地区设有办事处，数据中心分布于全球多个主要城市，为客户提供专业的云计算相关服务。
HCC vs RXT — 直观对比
营收规模更大
RXT
是对方的1.5倍
$458.6M
营收增速更快
HCC
高出52.5%
-0.4%
净利率更高
HCC
高出20.6%
-4.8%
两年增速更快
HCC
近两年复合增速
-0.6%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $458.6M | $682.8M |
| 净利润 | $72.3M | $-32.7M |
| 毛利率 | 36.7% | 17.6% |
| 营业利润率 | 17.3% | -0.5% |
| 净利率 | 15.8% | -4.8% |
| 营收同比 | 52.1% | -0.4% |
| 净利润同比 | — | 41.6% |
| 每股收益（稀释后） | $1.37 | $-0.13 |
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HCCRXT
| Q1 26 | $458.6M | — | ||
| Q4 25 | $384.0M | $682.8M | ||
| Q3 25 | $328.6M | $671.2M | ||
| Q2 25 | $297.5M | $666.3M | ||
| Q1 25 | $299.9M | $665.4M | ||
| Q4 24 | $297.5M | $685.6M | ||
| Q3 24 | $327.7M | $675.8M | ||
| Q2 24 | $396.5M | $684.9M |
净利润HCCRXT
| Q1 26 | $72.3M | — | ||
| Q4 25 | $23.0M | $-32.7M | ||
| Q3 25 | $36.6M | $-67.1M | ||
| Q2 25 | $5.6M | $-54.5M | ||
| Q1 25 | $-8.2M | $-71.5M | ||
| Q4 24 | $1.1M | $-56.0M | ||
| Q3 24 | $41.8M | $-186.6M | ||
| Q2 24 | $70.7M | $25.0M |
毛利率HCCRXT
| Q1 26 | 36.7% | — | ||
| Q4 25 | 29.5% | 17.6% | ||
| Q3 25 | 27.1% | 19.4% | ||
| Q2 25 | 23.9% | 19.4% | ||
| Q1 25 | 18.1% | 19.1% | ||
| Q4 24 | 23.1% | 19.2% | ||
| Q3 24 | 29.3% | 20.3% | ||
| Q2 24 | 34.1% | 19.2% |
营业利润率HCCRXT
| Q1 26 | 17.3% | — | ||
| Q4 25 | 9.0% | -0.5% | ||
| Q3 25 | 6.3% | -5.1% | ||
| Q2 25 | 2.6% | -3.8% | ||
| Q1 25 | -5.8% | -5.8% | ||
| Q4 24 | -1.4% | -4.2% | ||
| Q3 24 | 11.9% | -25.7% | ||
| Q2 24 | 17.9% | -7.9% |
净利率HCCRXT
| Q1 26 | 15.8% | — | ||
| Q4 25 | 6.0% | -4.8% | ||
| Q3 25 | 11.1% | -10.0% | ||
| Q2 25 | 1.9% | -8.2% | ||
| Q1 25 | -2.7% | -10.7% | ||
| Q4 24 | 0.4% | -8.2% | ||
| Q3 24 | 12.7% | -27.6% | ||
| Q2 24 | 17.8% | 3.7% |
每股收益（稀释后）HCCRXT
| Q1 26 | $1.37 | — | ||
| Q4 25 | $0.43 | $-0.13 | ||
| Q3 25 | $0.70 | $-0.28 | ||
| Q2 25 | $0.11 | $-0.23 | ||
| Q1 25 | $-0.16 | $-0.31 | ||
| Q4 24 | $0.02 | $-0.20 | ||
| Q3 24 | $0.80 | $-0.82 | ||
| Q2 24 | $1.35 | $0.11 |
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 | $233.2M | $105.8M |
| 总债务越低越好 | $154.4M | $2.7B |
| 股东权益账面价值 | — | $-1.2B |
| 总资产 | $2.8B | $2.8B |
| 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HCCRXT
| Q1 26 | $233.2M | — | ||
| Q4 25 | $300.0M | $105.8M | ||
| Q3 25 | $336.3M | $99.5M | ||
| Q2 25 | $383.3M | $103.9M | ||
| Q1 25 | $454.9M | $128.0M | ||
| Q4 24 | $491.5M | $144.0M | ||
| Q3 24 | $583.2M | $157.1M | ||
| Q2 24 | $709.0M | $190.2M |
总债务HCCRXT
| Q1 26 | $154.4M | — | ||
| Q4 25 | $154.3M | $2.7B | ||
| Q3 25 | $154.1M | $2.8B | ||
| Q2 25 | $153.9M | $2.8B | ||
| Q1 25 | $153.8M | $2.8B | ||
| Q4 24 | $153.6M | $2.8B | ||
| Q3 24 | $153.5M | $2.8B | ||
| Q2 24 | $153.3M | $2.9B |
股东权益HCCRXT
| Q1 26 | — | — | ||
| Q4 25 | $2.1B | $-1.2B | ||
| Q3 25 | $2.1B | $-1.2B | ||
| Q2 25 | $2.1B | $-1.1B | ||
| Q1 25 | $2.1B | $-1.1B | ||
| Q4 24 | $2.1B | $-1.0B | ||
| Q3 24 | $2.1B | $-949.7M | ||
| Q2 24 | $2.0B | $-756.2M |
总资产HCCRXT
| Q1 26 | $2.8B | — | ||
| Q4 25 | $2.8B | $2.8B | ||
| Q3 25 | $2.7B | $2.8B | ||
| Q2 25 | $2.6B | $2.9B | ||
| Q1 25 | $2.6B | $3.0B | ||
| Q4 24 | $2.6B | $3.1B | ||
| Q3 24 | $2.6B | $3.1B | ||
| Q2 24 | $2.6B | $3.4B |
负债/权益比HCCRXT
| Q1 26 | — | — | ||
| Q4 25 | 0.07× | — | ||
| Q3 25 | 0.07× | — | ||
| Q2 25 | 0.07× | — | ||
| Q1 25 | 0.07× | — | ||
| Q4 24 | 0.07× | — | ||
| Q3 24 | 0.07× | — | ||
| Q2 24 | 0.07× | — |
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 | — | $59.7M |
| 自由现金流经营现金流 - 资本支出 | — | $56.0M |
| 自由现金流率自由现金流/营收 | — | 8.2% |
| 资本支出强度资本支出/营收 | — | 0.5% |
| 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 | — | $90.6M |
8季度趋势，按日历期对齐
经营现金流HCCRXT
| Q1 26 | — | — | ||
| Q4 25 | $76.1M | $59.7M | ||
| Q3 25 | $104.7M | $70.7M | ||
| Q2 25 | $37.5M | $8.4M | ||
| Q1 25 | $10.9M | $12.6M | ||
| Q4 24 | $54.2M | $54.3M | ||
| Q3 24 | $62.2M | $51.8M | ||
| Q2 24 | $147.0M | $24.1M |
自由现金流HCCRXT
| Q1 26 | — | — | ||
| Q4 25 | — | $56.0M | ||
| Q3 25 | — | $42.7M | ||
| Q2 25 | — | $-12.4M | ||
| Q1 25 | — | $4.3M | ||
| Q4 24 | — | $34.4M | ||
| Q3 24 | — | $27.3M | ||
| Q2 24 | — | $-14.5M |
自由现金流率HCCRXT
| Q1 26 | — | — | ||
| Q4 25 | — | 8.2% | ||
| Q3 25 | — | 6.4% | ||
| Q2 25 | — | -1.9% | ||
| Q1 25 | — | 0.6% | ||
| Q4 24 | — | 5.0% | ||
| Q3 24 | — | 4.0% | ||
| Q2 24 | — | -2.1% |
资本支出强度HCCRXT
| Q1 26 | — | — | ||
| Q4 25 | — | 0.5% | ||
| Q3 25 | — | 4.2% | ||
| Q2 25 | — | 3.1% | ||
| Q1 25 | — | 1.2% | ||
| Q4 24 | — | 2.9% | ||
| Q3 24 | — | 3.6% | ||
| Q2 24 | — | 5.6% |
现金转化率HCCRXT
| Q1 26 | — | — | ||
| Q4 25 | 3.31× | — | ||
| Q3 25 | 2.86× | — | ||
| Q2 25 | 6.70× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 47.68× | — | ||
| Q3 24 | 1.49× | — | ||
| Q2 24 | 2.08× | 0.96× |
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
HCC
| Sales | $448.5M | 98% |
| Other revenues | $10.1M | 2% |
RXT
| Public Cloud Services Segment | $442.2M | 65% |
| Private Cloud Service Segment | $240.6M | 35% |
