vs
Energy Vault Holdings, Inc.（NRGV）与REDWOOD TRUST INC（RWT）财务数据对比。点击上方公司名可切换其他公司
Energy Vault Holdings, Inc.的季度营收约是REDWOOD TRUST INC的1.3倍（$33.3M vs $25.9M），REDWOOD TRUST INC净利率更高（77.2% vs -80.5%，领先157.7%），Energy Vault Holdings, Inc.同比增速更快（2678.9% vs -6.1%），过去两年REDWOOD TRUST INC的营收复合增速更高（-41.0% vs -46.9%）
Energy Vault是一家专注于基于重力与动能技术的长时储能产品的全球化储能企业。该公司核心产品为重力储能电池，通过堆叠复合材料制成的重物块积蓄势能储存电能；当电力需求高峰时，下放重物块带动马达转为发电机发电，向电网输送电力。
Redwood Trust Inc是总部位于美国的专业房地产投资信托公司，主营住宅与商业抵押贷款、抵押贷款支持证券及房地产信贷类资产的投资管理，核心业务覆盖住宅抵押贷款发放、商业地产信贷和投资服务，客户以机构投资者和房地产市场参与者为主。
NRGV vs RWT — 直观对比
营收规模更大
NRGV
是对方的1.3倍
$25.9M
营收增速更快
NRGV
高出2685.0%
-6.1%
净利率更高
RWT
高出157.7%
-80.5%
两年增速更快
RWT
近两年复合增速
-46.9%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $33.3M | $25.9M |
| 净利润 | $-26.8M | $20.0M |
| 毛利率 | 27.0% | — |
| 营业利润率 | -52.8% | — |
| 净利率 | -80.5% | 77.2% |
| 营收同比 | 2678.9% | -6.1% |
| 净利润同比 | -0.8% | 402.6% |
| 每股收益（稀释后） | $-0.16 | $0.11 |
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NRGVRWT
| Q4 25 | — | $25.9M | ||
| Q3 25 | $33.3M | $15.0M | ||
| Q2 25 | $8.5M | $13.8M | ||
| Q1 25 | $8.5M | $27.9M | ||
| Q4 24 | $33.5M | $27.6M | ||
| Q3 24 | $1.2M | $25.5M | ||
| Q2 24 | $3.8M | $67.4M | ||
| Q1 24 | $7.8M | $74.5M |
净利润NRGVRWT
| Q4 25 | — | $20.0M | ||
| Q3 25 | $-26.8M | $-7.7M | ||
| Q2 25 | $-34.9M | $-98.5M | ||
| Q1 25 | $-21.1M | $16.1M | ||
| Q4 24 | $-61.8M | $-6.6M | ||
| Q3 24 | $-26.6M | $14.8M | ||
| Q2 24 | $-26.2M | $15.5M | ||
| Q1 24 | $-21.1M | $30.3M |
毛利率NRGVRWT
| Q4 25 | — | — | ||
| Q3 25 | 27.0% | — | ||
| Q2 25 | 29.6% | — | ||
| Q1 25 | 57.1% | — | ||
| Q4 24 | 7.7% | — | ||
| Q3 24 | 40.3% | — | ||
| Q2 24 | 27.8% | — | ||
| Q1 24 | 26.7% | — |
营业利润率NRGVRWT
| Q4 25 | — | — | ||
| Q3 25 | -52.8% | -9.0% | ||
| Q2 25 | -330.7% | -679.0% | ||
| Q1 25 | -244.8% | 80.2% | ||
| Q4 24 | -150.6% | -1.3% | ||
| Q3 24 | -2258.1% | 86.1% | ||
| Q2 24 | -739.7% | 30.3% | ||
| Q1 24 | -317.4% | 41.3% |
净利率NRGVRWT
| Q4 25 | — | 77.2% | ||
| Q3 25 | -80.5% | -51.4% | ||
| Q2 25 | -410.3% | -712.0% | ||
| Q1 25 | -247.7% | 57.8% | ||
| Q4 24 | -184.7% | -24.0% | ||
| Q3 24 | -2217.9% | 58.1% | ||
| Q2 24 | -694.6% | 23.0% | ||
| Q1 24 | -272.4% | 40.6% |
每股收益（稀释后）NRGVRWT
| Q4 25 | — | $0.11 | ||
| Q3 25 | $-0.16 | $-0.08 | ||
| Q2 25 | $-0.22 | $-0.76 | ||
| Q1 25 | $-0.14 | $0.10 | ||
| Q4 24 | $-0.41 | $-0.08 | ||
| Q3 24 | $-0.18 | $0.09 | ||
| Q2 24 | $-0.18 | $0.10 | ||
| Q1 24 | $-0.14 | $0.21 |
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 | $32.7M | $255.7M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $80.5M | $982.6M |
| 总资产 | $281.9M | $23.7B |
| 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NRGVRWT
| Q4 25 | — | $255.7M | ||
| Q3 25 | $32.7M | $226.3M | ||
| Q2 25 | $22.3M | $302.0M | ||
| Q1 25 | $21.2M | $259.9M | ||
| Q4 24 | $30.0M | $245.2M | ||
| Q3 24 | $51.1M | $253.7M | ||
| Q2 24 | $106.8M | $275.6M | ||
| Q1 24 | $135.8M | $275.4M |
总债务NRGVRWT
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $1.7B |
股东权益NRGVRWT
| Q4 25 | — | $982.6M | ||
| Q3 25 | $80.5M | $999.0M | ||
| Q2 25 | $90.3M | $1.1B | ||
| Q1 25 | $114.9M | $1.2B | ||
| Q4 24 | $126.3M | $1.2B | ||
| Q3 24 | $179.1M | $1.2B | ||
| Q2 24 | $195.6M | $1.2B | ||
| Q1 24 | $212.3M | $1.2B |
总资产NRGVRWT
| Q4 25 | — | $23.7B | ||
| Q3 25 | $281.9M | $22.6B | ||
| Q2 25 | $248.8M | $21.3B | ||
| Q1 25 | $217.4M | $19.9B | ||
| Q4 24 | $183.9M | $18.3B | ||
| Q3 24 | $252.9M | $18.4B | ||
| Q2 24 | $255.6M | $16.5B | ||
| Q1 24 | $285.9M | $15.1B |
负债/权益比NRGVRWT
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 1.39× |
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 | $-11.7M | $-10.1B |
| 自由现金流经营现金流 - 资本支出 | $-27.2M | — |
| 自由现金流率自由现金流/营收 | -81.5% | — |
| 资本支出强度资本支出/营收 | 46.4% | — |
| 现金转化率经营现金流/净利润 | — | -504.15× |
| 过去12个月自由现金流最近4个季度 | $-75.1M | — |
8季度趋势，按日历期对齐
经营现金流NRGVRWT
| Q4 25 | — | $-10.1B | ||
| Q3 25 | $-11.7M | $-2.7B | ||
| Q2 25 | $15.4M | $-2.1B | ||
| Q1 25 | $-2.7M | $-2.0B | ||
| Q4 24 | $-34.8M | $-5.9B | ||
| Q3 24 | $-9.2M | $-2.1B | ||
| Q2 24 | $-12.8M | $-2.0B | ||
| Q1 24 | $947.0K | $-954.2M |
自由现金流NRGVRWT
| Q4 25 | — | — | ||
| Q3 25 | $-27.2M | — | ||
| Q2 25 | $6.9M | — | ||
| Q1 25 | $-9.5M | — | ||
| Q4 24 | $-45.4M | — | ||
| Q3 24 | $-36.4M | — | ||
| Q2 24 | $-25.1M | — | ||
| Q1 24 | $-7.8M | — |
自由现金流率NRGVRWT
| Q4 25 | — | — | ||
| Q3 25 | -81.5% | — | ||
| Q2 25 | 81.6% | — | ||
| Q1 25 | -111.5% | — | ||
| Q4 24 | -135.5% | — | ||
| Q3 24 | -3039.9% | — | ||
| Q2 24 | -665.1% | — | ||
| Q1 24 | -100.8% | — |
资本支出强度NRGVRWT
| Q4 25 | — | — | ||
| Q3 25 | 46.4% | — | ||
| Q2 25 | 98.8% | — | ||
| Q1 25 | 79.5% | — | ||
| Q4 24 | 31.5% | — | ||
| Q3 24 | 2273.1% | — | ||
| Q2 24 | 325.8% | — | ||
| Q1 24 | 113.0% | — |
现金转化率NRGVRWT
| Q4 25 | — | -504.15× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | -120.92× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | -140.86× | ||
| Q2 24 | — | -126.56× | ||
| Q1 24 | — | -31.53× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
