vs
Magnera Corp（MAGN）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
Magnera Corp的季度营收约是Rackspace Technology, Inc.的1.2倍（$792.0M vs $682.8M），Magnera Corp净利率更高（-4.3% vs -4.8%，领先0.5%），Magnera Corp同比增速更快（12.8% vs -0.4%），Rackspace Technology, Inc.自由现金流更多（$56.0M vs $-13.0M），过去两年Magnera Corp的营收复合增速更高（54.9% vs -0.6%）
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。
MAGN vs RXT — 直观对比
营收规模更大
MAGN
是对方的1.2倍
$682.8M
营收增速更快
MAGN
高出13.2%
-0.4%
净利率更高
MAGN
高出0.5%
-4.8%
自由现金流更多
RXT
多$69.0M
$-13.0M
两年增速更快
MAGN
近两年复合增速
-0.6%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $792.0M | $682.8M |
| 净利润 | $-34.0M | $-32.7M |
| 毛利率 | 12.2% | 17.6% |
| 营业利润率 | 1.8% | -0.5% |
| 净利率 | -4.3% | -4.8% |
| 营收同比 | 12.8% | -0.4% |
| 净利润同比 | 43.3% | 41.6% |
| 每股收益（稀释后） | $-0.95 | $-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MAGNRXT
| Q4 25 | $792.0M | $682.8M | ||
| Q3 25 | — | $671.2M | ||
| Q2 25 | $839.0M | $666.3M | ||
| Q1 25 | $824.0M | $665.4M | ||
| Q4 24 | $702.0M | $685.6M | ||
| Q3 24 | $332.1M | $675.8M | ||
| Q2 24 | $556.0M | $684.9M | ||
| Q1 24 | $558.0M | $690.8M |
净利润MAGNRXT
| Q4 25 | $-34.0M | $-32.7M | ||
| Q3 25 | — | $-67.1M | ||
| Q2 25 | $-18.0M | $-54.5M | ||
| Q1 25 | $-41.0M | $-71.5M | ||
| Q4 24 | $-60.0M | $-56.0M | ||
| Q3 24 | $-15.2M | $-186.6M | ||
| Q2 24 | $19.0M | $25.0M | ||
| Q1 24 | $14.0M | $-640.6M |
毛利率MAGNRXT
| Q4 25 | 12.2% | 17.6% | ||
| Q3 25 | — | 19.4% | ||
| Q2 25 | 10.7% | 19.4% | ||
| Q1 25 | 10.7% | 19.1% | ||
| Q4 24 | 10.1% | 19.2% | ||
| Q3 24 | 10.7% | 20.3% | ||
| Q2 24 | 6.6% | 19.2% | ||
| Q1 24 | 6.2% | 19.2% |
营业利润率MAGNRXT
| Q4 25 | 1.8% | -0.5% | ||
| Q3 25 | — | -5.1% | ||
| Q2 25 | 1.5% | -3.8% | ||
| Q1 25 | 0.5% | -5.8% | ||
| Q4 24 | -3.1% | -4.2% | ||
| Q3 24 | 0.9% | -25.7% | ||
| Q2 24 | 3.1% | -7.9% | ||
| Q1 24 | 3.8% | -94.5% |
净利率MAGNRXT
| Q4 25 | -4.3% | -4.8% | ||
| Q3 25 | — | -10.0% | ||
| Q2 25 | -2.1% | -8.2% | ||
| Q1 25 | -5.0% | -10.7% | ||
| Q4 24 | -8.5% | -8.2% | ||
| Q3 24 | -4.6% | -27.6% | ||
| Q2 24 | 3.4% | 3.7% | ||
| Q1 24 | 2.5% | -92.7% |
每股收益（稀释后）MAGNRXT
| Q4 25 | $-0.95 | $-0.13 | ||
| Q3 25 | — | $-0.28 | ||
| Q2 25 | $-0.51 | $-0.23 | ||
| Q1 25 | $-1.15 | $-0.31 | ||
| Q4 24 | $-1.69 | $-0.20 | ||
| Q3 24 | $-0.33 | $-0.82 | ||
| Q2 24 | $0.60 | $0.11 | ||
| Q1 24 | $0.44 | $-2.91 |
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 | $264.0M | $105.8M |
| 总债务越低越好 | $1.9B | $2.7B |
| 股东权益账面价值 | $1.0B | $-1.2B |
| 总资产 | $3.9B | $2.8B |
| 负债/权益比越低杠杆越低 | 1.86× | — |
8季度趋势，按日历期对齐
现金及短期投资MAGNRXT
| Q4 25 | $264.0M | $105.8M | ||
| Q3 25 | — | $99.5M | ||
| Q2 25 | $276.0M | $103.9M | ||
| Q1 25 | $282.0M | $128.0M | ||
| Q4 24 | $215.0M | $144.0M | ||
| Q3 24 | $230.0M | $157.1M | ||
| Q2 24 | $33.9M | $190.2M | ||
| Q1 24 | $30.2M | $282.6M |
总债务MAGNRXT
| Q4 25 | $1.9B | $2.7B | ||
| Q3 25 | — | $2.8B | ||
| Q2 25 | $2.0B | $2.8B | ||
| Q1 25 | $2.0B | $2.8B | ||
| Q4 24 | $2.0B | $2.8B | ||
| Q3 24 | $2.0B | $2.8B | ||
| Q2 24 | $877.4M | $2.9B | ||
| Q1 24 | $884.7M | $3.0B |
股东权益MAGNRXT
| Q4 25 | $1.0B | $-1.2B | ||
| Q3 25 | — | $-1.2B | ||
| Q2 25 | $1.1B | $-1.1B | ||
| Q1 25 | $1.1B | $-1.1B | ||
| Q4 24 | $1.1B | $-1.0B | ||
| Q3 24 | $2.1B | $-949.7M | ||
| Q2 24 | $2.4B | $-756.2M | ||
| Q1 24 | $2.4B | $-787.2M |
总资产MAGNRXT
| Q4 25 | $3.9B | $2.8B | ||
| Q3 25 | — | $2.8B | ||
| Q2 25 | $4.1B | $2.9B | ||
| Q1 25 | $4.1B | $3.0B | ||
| Q4 24 | $4.0B | $3.1B | ||
| Q3 24 | $2.8B | $3.1B | ||
| Q2 24 | $1.5B | $3.4B | ||
| Q1 24 | $1.5B | $3.5B |
负债/权益比MAGNRXT
| Q4 25 | 1.86× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 1.77× | — | ||
| Q1 25 | 1.83× | — | ||
| Q4 24 | 1.80× | — | ||
| Q3 24 | 0.91× | — | ||
| Q2 24 | 0.37× | — | ||
| Q1 24 | 0.36× | — |
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 | $2.0M | $59.7M |
| 自由现金流经营现金流 - 资本支出 | $-13.0M | $56.0M |
| 自由现金流率自由现金流/营收 | -1.6% | 8.2% |
| 资本支出强度资本支出/营收 | 1.9% | 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MAGNRXT
| Q4 25 | $2.0M | $59.7M | ||
| Q3 25 | — | $70.7M | ||
| Q2 25 | $0 | $8.4M | ||
| Q1 25 | $65.0M | $12.6M | ||
| Q4 24 | $-58.0M | $54.3M | ||
| Q3 24 | $12.2M | $51.8M | ||
| Q2 24 | $38.0M | $24.1M | ||
| Q1 24 | $20.0M | $-90.3M |
自由现金流MAGNRXT
| Q4 25 | $-13.0M | $56.0M | ||
| Q3 25 | — | $42.7M | ||
| Q2 25 | — | $-12.4M | ||
| Q1 25 | $42.0M | $4.3M | ||
| Q4 24 | $-74.0M | $34.4M | ||
| Q3 24 | $3.6M | $27.3M | ||
| Q2 24 | $23.0M | $-14.5M | ||
| Q1 24 | $12.5M | $-118.4M |
自由现金流率MAGNRXT
| Q4 25 | -1.6% | 8.2% | ||
| Q3 25 | — | 6.4% | ||
| Q2 25 | — | -1.9% | ||
| Q1 25 | 5.1% | 0.6% | ||
| Q4 24 | -10.5% | 5.0% | ||
| Q3 24 | 1.1% | 4.0% | ||
| Q2 24 | 4.1% | -2.1% | ||
| Q1 24 | 2.2% | -17.1% |
资本支出强度MAGNRXT
| Q4 25 | 1.9% | 0.5% | ||
| Q3 25 | — | 4.2% | ||
| Q2 25 | 1.5% | 3.1% | ||
| Q1 25 | 2.8% | 1.2% | ||
| Q4 24 | 2.3% | 2.9% | ||
| Q3 24 | 2.6% | 3.6% | ||
| Q2 24 | 2.7% | 5.6% | ||
| Q1 24 | 1.3% | 4.1% |
现金转化率MAGNRXT
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 2.00× | 0.96× | ||
| Q1 24 | 1.43× | — |
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
MAGN
| Other | $451.0M | 57% |
| United States And Canada | $341.0M | 43% |
RXT
| Public Cloud Services Segment | $442.2M | 65% |
| Private Cloud Service Segment | $240.6M | 35% |
