vs
LXP Industrial Trust（LXP）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
OPAL Fuels Inc.的季度营收约是LXP Industrial Trust的1.0倍（$88.4M vs $86.7M），LXP Industrial Trust净利率更高（33.2% vs 18.3%，领先14.9%），OPAL Fuels Inc.同比增速更快（18.7% vs -14.0%），过去两年OPAL Fuels Inc.的营收复合增速更高（17.6% vs 0.3%）
LXP工业信托是一家公开上市的房地产投资信托，专注于持有、运营和投资美国核心市场的优质工业地产，主要涵盖配送中心、物流设施及轻型工业物业，服务电商、第三方物流、先进制造等领域租户，为投资者创造长期稳定收益。
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。
LXP vs OPAL — 直观对比
营收规模更大
OPAL
是对方的1.0倍
$86.7M
营收增速更快
OPAL
高出32.7%
-14.0%
净利率更高
LXP
高出14.9%
18.3%
两年增速更快
OPAL
近两年复合增速
0.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $86.7M | $88.4M |
| 净利润 | $28.8M | $16.2M |
| 毛利率 | 81.5% | — |
| 营业利润率 | 34.6% | 7.5% |
| 净利率 | 33.2% | 18.3% |
| 营收同比 | -14.0% | 18.7% |
| 净利润同比 | — | 401.5% |
| 每股收益（稀释后） | — | $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LXPOPAL
| Q4 25 | $86.7M | $88.4M | ||
| Q3 25 | $86.9M | $77.9M | ||
| Q2 25 | $87.7M | $77.4M | ||
| Q1 25 | $88.9M | $83.0M | ||
| Q4 24 | $100.9M | $74.5M | ||
| Q3 24 | $85.6M | $82.6M | ||
| Q2 24 | $85.8M | $69.8M | ||
| Q1 24 | $86.3M | $64.0M |
净利润LXPOPAL
| Q4 25 | $28.8M | $16.2M | ||
| Q3 25 | $36.3M | $11.4M | ||
| Q2 25 | $29.1M | $7.6M | ||
| Q1 25 | $19.0M | $1.3M | ||
| Q4 24 | — | $-5.4M | ||
| Q3 24 | $6.3M | $17.1M | ||
| Q2 24 | $5.4M | $1.9M | ||
| Q1 24 | $-269.0K | $677.0K |
毛利率LXPOPAL
| Q4 25 | 81.5% | — | ||
| Q3 25 | 82.3% | — | ||
| Q2 25 | 81.9% | — | ||
| Q1 25 | 80.7% | — | ||
| Q4 24 | 85.3% | — | ||
| Q3 24 | 82.5% | — | ||
| Q2 24 | 82.0% | — | ||
| Q1 24 | 82.4% | — |
营业利润率LXPOPAL
| Q4 25 | 34.6% | 7.5% | ||
| Q3 25 | 50.4% | 4.6% | ||
| Q2 25 | 33.7% | -1.1% | ||
| Q1 25 | 21.8% | -2.3% | ||
| Q4 24 | — | -0.5% | ||
| Q3 24 | 7.9% | 14.9% | ||
| Q2 24 | 6.9% | 8.1% | ||
| Q1 24 | 1.0% | 5.6% |
净利率LXPOPAL
| Q4 25 | 33.2% | 18.3% | ||
| Q3 25 | 41.7% | 14.6% | ||
| Q2 25 | 33.2% | 9.8% | ||
| Q1 25 | 21.4% | 1.5% | ||
| Q4 24 | — | -7.2% | ||
| Q3 24 | 7.4% | 20.7% | ||
| Q2 24 | 6.3% | 2.7% | ||
| Q1 24 | -0.3% | 1.1% |
每股收益（稀释后）LXPOPAL
| Q4 25 | — | $0.08 | ||
| Q3 25 | $0.12 | $0.05 | ||
| Q2 25 | $0.09 | $0.03 | ||
| Q1 25 | $0.06 | $-0.01 | ||
| Q4 24 | — | $-0.05 | ||
| Q3 24 | $0.02 | $0.09 | ||
| Q2 24 | $0.01 | $-0.01 | ||
| Q1 24 | $-0.01 | $-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 | $170.4M | $24.4M |
| 总债务越低越好 | $1.4B | $361.3M |
| 股东权益账面价值 | $2.0B | $-12.9M |
| 总资产 | $3.5B | $959.5M |
| 负债/权益比越低杠杆越低 | 0.66× | — |
8季度趋势，按日历期对齐
现金及短期投资LXPOPAL
| Q4 25 | $170.4M | $24.4M | ||
| Q3 25 | $229.7M | $29.9M | ||
| Q2 25 | $71.0M | $29.3M | ||
| Q1 25 | $70.9M | $40.1M | ||
| Q4 24 | $101.8M | $24.3M | ||
| Q3 24 | $55.0M | $31.0M | ||
| Q2 24 | $48.7M | $27.6M | ||
| Q1 24 | $293.8M | $34.2M |
总债务LXPOPAL
| Q4 25 | $1.4B | $361.3M | ||
| Q3 25 | $1.5B | $351.2M | ||
| Q2 25 | $1.5B | $331.6M | ||
| Q1 25 | $1.5B | $307.0M | ||
| Q4 24 | $1.6B | $307.5M | ||
| Q3 24 | — | $252.9M | ||
| Q2 24 | — | $233.3M | ||
| Q1 24 | — | $208.7M |
股东权益LXPOPAL
| Q4 25 | $2.0B | $-12.9M | ||
| Q3 25 | $2.1B | $7.5M | ||
| Q2 25 | $2.1B | $-25.0M | ||
| Q1 25 | $2.1B | $57.1M | ||
| Q4 24 | $2.1B | $-148.4M | ||
| Q3 24 | $2.1B | $-180.1M | ||
| Q2 24 | $2.1B | $-273.0M | ||
| Q1 24 | $2.2B | $-382.4M |
总资产LXPOPAL
| Q4 25 | $3.5B | $959.5M | ||
| Q3 25 | $3.7B | $916.7M | ||
| Q2 25 | $3.7B | $905.5M | ||
| Q1 25 | $3.8B | $884.9M | ||
| Q4 24 | $3.8B | $881.1M | ||
| Q3 24 | $3.9B | $831.1M | ||
| Q2 24 | $3.9B | $782.3M | ||
| Q1 24 | $4.2B | $750.5M |
负债/权益比LXPOPAL
| Q4 25 | 0.66× | — | ||
| Q3 25 | 0.72× | 46.95× | ||
| Q2 25 | 0.72× | — | ||
| Q1 25 | 0.73× | 5.38× | ||
| Q4 24 | 0.75× | — | ||
| 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 | $188.7M | $-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 | 6.56× | -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LXPOPAL
| Q4 25 | $188.7M | $-3.5M | ||
| Q3 25 | $63.5M | $18.2M | ||
| Q2 25 | $44.3M | $-7.9M | ||
| Q1 25 | $39.0M | $29.7M | ||
| Q4 24 | $211.2M | $-532.0K | ||
| Q3 24 | $64.6M | $17.7M | ||
| Q2 24 | $38.5M | $533.0K | ||
| Q1 24 | $38.9M | $13.7M |
自由现金流LXPOPAL
| 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LXPOPAL
| 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LXPOPAL
| 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LXPOPAL
| Q4 25 | 6.56× | -0.22× | ||
| Q3 25 | 1.75× | 1.60× | ||
| Q2 25 | 1.52× | -1.04× | ||
| Q1 25 | 2.05× | 23.11× | ||
| Q4 24 | — | — | ||
| Q3 24 | 10.18× | 1.03× | ||
| Q2 24 | 7.09× | 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
LXP
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% |
