vs
Legacy Housing Corp（LEGH）与万物新生（RERE）财务数据对比。点击上方公司名可切换其他公司
万物新生的季度营收约是Legacy Housing Corp的1.7倍（$43.2M vs $25.5M），Legacy Housing Corp净利率更高（32.2% vs 16.9%，领先15.3%）
Legacy Housing Corp是美国知名的经济型预制住宅、微型住宅及配套居住单元制造商，主要面向北美中低收入消费群体，提供可定制住房解决方案、配套建材及相关售后服务，服务个人及社区开发类客户。
万物新生集团（ATRenew Inc.）是中国领先的二手消费电子产品交易与服务平台运营商，核心业务覆盖数码产品回收、质检、翻新及售卖，运营有爱回收等知名品牌，服务覆盖个人消费者及企业客户，市场遍及国内及部分东南亚地区。
LEGH vs RERE — 直观对比
营收规模更大
RERE
是对方的1.7倍
$25.5M
净利率更高
LEGH
高出15.3%
16.9%
损益表 — Q4 FY2025 vs Q1 FY2023
| 指标 | | |
|---|---|---|
| 营收 | $25.5M | $43.2M |
| 净利润 | $8.2M | $7.3M |
| 毛利率 | 26.4% | — |
| 营业利润率 | 40.4% | — |
| 净利率 | 32.2% | 16.9% |
| 营收同比 | -30.6% | — |
| 净利润同比 | -43.5% | — |
| 每股收益（稀释后） | $0.38 | — |
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LEGHRERE
| Q4 25 | $25.5M | — | ||
| Q3 25 | $28.8M | — | ||
| Q2 25 | $38.4M | — | ||
| Q1 25 | $24.3M | — | ||
| Q4 24 | $36.7M | — | ||
| Q3 24 | $30.2M | — | ||
| Q2 24 | $31.7M | — | ||
| Q1 24 | $30.8M | — |
净利润LEGHRERE
| Q4 25 | $8.2M | — | ||
| Q3 25 | $8.6M | — | ||
| Q2 25 | $14.7M | — | ||
| Q1 25 | $10.3M | — | ||
| Q4 24 | $14.5M | — | ||
| Q3 24 | $15.8M | — | ||
| Q2 24 | $16.2M | — | ||
| Q1 24 | $15.1M | — |
毛利率LEGHRERE
| Q4 25 | 26.4% | — | ||
| Q3 25 | 20.2% | — | ||
| Q2 25 | 32.4% | — | ||
| Q1 25 | 29.2% | — | ||
| Q4 24 | 27.3% | — | ||
| Q3 24 | 29.2% | — | ||
| Q2 24 | 31.9% | — | ||
| Q1 24 | 33.6% | — |
营业利润率LEGHRERE
| Q4 25 | 40.4% | — | ||
| Q3 25 | 33.7% | — | ||
| Q2 25 | 43.8% | — | ||
| Q1 25 | 47.7% | — | ||
| Q4 24 | 42.3% | — | ||
| Q3 24 | 50.8% | — | ||
| Q2 24 | 50.6% | — | ||
| Q1 24 | 54.3% | — |
净利率LEGHRERE
| Q4 25 | 32.2% | — | ||
| Q3 25 | 30.0% | — | ||
| Q2 25 | 38.3% | — | ||
| Q1 25 | 42.3% | — | ||
| Q4 24 | 39.5% | — | ||
| Q3 24 | 52.4% | — | ||
| Q2 24 | 51.1% | — | ||
| Q1 24 | 49.1% | — |
每股收益（稀释后）LEGHRERE
| Q4 25 | $0.38 | — | ||
| Q3 25 | $0.35 | — | ||
| Q2 25 | $0.60 | — | ||
| Q1 25 | $0.41 | — | ||
| Q4 24 | $0.59 | — | ||
| Q3 24 | $0.64 | — | ||
| Q2 24 | $0.65 | — | ||
| Q1 24 | $0.60 | — |
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 | $8.5M | $228.0M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $528.6M | $557.1M |
| 总资产 | $580.3M | $722.9M |
| 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LEGHRERE
| Q4 25 | $8.5M | — | ||
| Q3 25 | $13.6M | — | ||
| Q2 25 | $2.6M | — | ||
| Q1 25 | $3.4M | — | ||
| Q4 24 | $1.1M | — | ||
| Q3 24 | $570.0K | — | ||
| Q2 24 | $60.0K | — | ||
| Q1 24 | $621.0K | — |
股东权益LEGHRERE
| Q4 25 | $528.6M | — | ||
| Q3 25 | $521.6M | — | ||
| Q2 25 | $512.8M | — | ||
| Q1 25 | $503.7M | — | ||
| Q4 24 | $494.0M | — | ||
| Q3 24 | $479.3M | — | ||
| Q2 24 | $463.2M | — | ||
| Q1 24 | $450.4M | — |
总资产LEGHRERE
| Q4 25 | $580.3M | — | ||
| Q3 25 | $557.9M | — | ||
| Q2 25 | $552.0M | — | ||
| Q1 25 | $544.6M | — | ||
| Q4 24 | $534.2M | — | ||
| Q3 24 | $521.4M | — | ||
| Q2 24 | $514.9M | — | ||
| Q1 24 | $510.0M | — |
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 | $19.0M | — |
| 自由现金流经营现金流 - 资本支出 | $15.7M | — |
| 自由现金流率自由现金流/营收 | 61.6% | — |
| 资本支出强度资本支出/营收 | 13.1% | — |
| 现金转化率经营现金流/净利润 | 2.32× | — |
| 过去12个月自由现金流最近4个季度 | $28.2M | — |
8季度趋势，按日历期对齐
经营现金流LEGHRERE
| Q4 25 | $19.0M | — | ||
| Q3 25 | $7.2M | — | ||
| Q2 25 | $6.1M | — | ||
| Q1 25 | $4.9M | — | ||
| Q4 24 | $7.9M | — | ||
| Q3 24 | $13.8M | — | ||
| Q2 24 | $3.5M | — | ||
| Q1 24 | $10.8M | — |
自由现金流LEGHRERE
| Q4 25 | $15.7M | — | ||
| Q3 25 | $5.1M | — | ||
| Q2 25 | $3.7M | — | ||
| Q1 25 | $3.6M | — | ||
| Q4 24 | $6.0M | — | ||
| Q3 24 | $9.1M | — | ||
| Q2 24 | $1.7M | — | ||
| Q1 24 | $9.9M | — |
自由现金流率LEGHRERE
| Q4 25 | 61.6% | — | ||
| Q3 25 | 17.8% | — | ||
| Q2 25 | 9.6% | — | ||
| Q1 25 | 15.0% | — | ||
| Q4 24 | 16.4% | — | ||
| Q3 24 | 30.2% | — | ||
| Q2 24 | 5.4% | — | ||
| Q1 24 | 32.2% | — |
资本支出强度LEGHRERE
| Q4 25 | 13.1% | — | ||
| Q3 25 | 7.1% | — | ||
| Q2 25 | 6.2% | — | ||
| Q1 25 | 5.2% | — | ||
| Q4 24 | 5.1% | — | ||
| Q3 24 | 15.6% | — | ||
| Q2 24 | 5.5% | — | ||
| Q1 24 | 2.8% | — |
现金转化率LEGHRERE
| Q4 25 | 2.32× | — | ||
| Q3 25 | 0.83× | — | ||
| Q2 25 | 0.41× | — | ||
| Q1 25 | 0.48× | — | ||
| Q4 24 | 0.54× | — | ||
| Q3 24 | 0.88× | — | ||
| Q2 24 | 0.21× | — | ||
| Q1 24 | 0.71× | — |
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
LEGH
| Commercial Sales | $8.6M | 34% |
| Retail Store Sales | $6.0M | 24% |
| Inventory Finance Sales | $5.0M | 20% |
| Direct Sales | $4.4M | 17% |
| Other | $1.5M | 6% |
RERE
暂无分部数据
