vs
OPAL Fuels Inc.（OPAL）与RIGEL PHARMACEUTICALS INC（RIGL）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RIGEL PHARMACEUTICALS INC的1.3倍（$88.4M vs $69.8M），RIGEL PHARMACEUTICALS INC净利率更高（384.0% vs 18.3%，领先365.7%），RIGEL PHARMACEUTICALS INC同比增速更快（21.2% vs 18.7%），过去两年RIGEL PHARMACEUTICALS INC的营收复合增速更高（53.7% vs 17.6%）
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。
Rigel制药是一家临床阶段生物技术企业，专注于研发及商业化针对自身免疫性疾病、炎症性疾病与血液疾病的靶向小分子疗法，核心市场位于美国，旗下已获批产品可治疗成人免疫性血小板减少症，致力于满足未被覆盖的临床医疗需求。
OPAL vs RIGL — 直观对比
营收规模更大
OPAL
是对方的1.3倍
$69.8M
营收增速更快
RIGL
高出2.5%
18.7%
净利率更高
RIGL
高出365.7%
18.3%
两年增速更快
RIGL
近两年复合增速
17.6%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $88.4M | $69.8M |
| 净利润 | $16.2M | $268.1M |
| 毛利率 | — | 91.5% |
| 营业利润率 | 7.5% | 33.2% |
| 净利率 | 18.3% | 384.0% |
| 营收同比 | 18.7% | 21.2% |
| 净利润同比 | 401.5% | 1769.2% |
| 每股收益（稀释后） | $0.08 | $14.11 |
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OPALRIGL
| Q4 25 | $88.4M | $69.8M | ||
| Q3 25 | $77.9M | $69.5M | ||
| Q2 25 | $77.4M | $101.7M | ||
| Q1 25 | $83.0M | $53.3M | ||
| Q4 24 | $74.5M | $57.6M | ||
| Q3 24 | $82.6M | $55.3M | ||
| Q2 24 | $69.8M | $36.8M | ||
| Q1 24 | $64.0M | $29.5M |
净利润OPALRIGL
| Q4 25 | $16.2M | $268.1M | ||
| Q3 25 | $11.4M | $27.9M | ||
| Q2 25 | $7.6M | $59.6M | ||
| Q1 25 | $1.3M | $11.4M | ||
| Q4 24 | $-5.4M | $14.3M | ||
| Q3 24 | $17.1M | $12.4M | ||
| Q2 24 | $1.9M | $-1.0M | ||
| Q1 24 | $677.0K | $-8.2M |
毛利率OPALRIGL
| Q4 25 | — | 91.5% | ||
| Q3 25 | — | 93.2% | ||
| Q2 25 | — | 95.6% | ||
| Q1 25 | — | 91.7% | ||
| Q4 24 | — | 89.9% | ||
| Q3 24 | — | 85.5% | ||
| Q2 24 | — | 92.4% | ||
| Q1 24 | — | 93.1% |
营业利润率OPALRIGL
| Q4 25 | 7.5% | 33.2% | ||
| Q3 25 | 4.6% | 40.9% | ||
| Q2 25 | -1.1% | 60.1% | ||
| Q1 25 | -2.3% | 23.9% | ||
| Q4 24 | -0.5% | 28.9% | ||
| Q3 24 | 14.9% | 25.4% | ||
| Q2 24 | 8.1% | 1.2% | ||
| Q1 24 | 5.6% | -23.6% |
净利率OPALRIGL
| Q4 25 | 18.3% | 384.0% | ||
| Q3 25 | 14.6% | 40.2% | ||
| Q2 25 | 9.8% | 58.6% | ||
| Q1 25 | 1.5% | 21.5% | ||
| Q4 24 | -7.2% | 24.9% | ||
| Q3 24 | 20.7% | 22.5% | ||
| Q2 24 | 2.7% | -2.8% | ||
| Q1 24 | 1.1% | -27.9% |
每股收益（稀释后）OPALRIGL
| Q4 25 | $0.08 | $14.11 | ||
| Q3 25 | $0.05 | $1.46 | ||
| Q2 25 | $0.03 | $3.28 | ||
| Q1 25 | $-0.01 | $0.63 | ||
| Q4 24 | $-0.05 | $0.82 | ||
| Q3 24 | $0.09 | $0.70 | ||
| Q2 24 | $-0.01 | $-0.06 | ||
| Q1 24 | $-0.01 | $-0.47 |
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 | $24.4M | $155.0M |
| 总债务越低越好 | $361.3M | $52.5M |
| 股东权益账面价值 | $-12.9M | $391.5M |
| 总资产 | $959.5M | $513.6M |
| 负债/权益比越低杠杆越低 | — | 0.13× |
8季度趋势，按日历期对齐
现金及短期投资OPALRIGL
| Q4 25 | $24.4M | $155.0M | ||
| Q3 25 | $29.9M | $137.1M | ||
| Q2 25 | $29.3M | $108.4M | ||
| Q1 25 | $40.1M | $77.1M | ||
| Q4 24 | $24.3M | $77.3M | ||
| Q3 24 | $31.0M | $61.1M | ||
| Q2 24 | $27.6M | $49.1M | ||
| Q1 24 | $34.2M | $49.5M |
总债务OPALRIGL
| Q4 25 | $361.3M | $52.5M | ||
| Q3 25 | $351.2M | $60.0M | ||
| Q2 25 | $331.6M | $60.0M | ||
| Q1 25 | $307.0M | $60.0M | ||
| Q4 24 | $307.5M | $60.0M | ||
| Q3 24 | $252.9M | $60.0M | ||
| Q2 24 | $233.3M | $60.0M | ||
| Q1 24 | $208.7M | $60.0M |
股东权益OPALRIGL
| Q4 25 | $-12.9M | $391.5M | ||
| Q3 25 | $7.5M | $117.6M | ||
| Q2 25 | $-25.0M | $81.9M | ||
| Q1 25 | $57.1M | $18.6M | ||
| Q4 24 | $-148.4M | $3.3M | ||
| Q3 24 | $-180.1M | $-14.6M | ||
| Q2 24 | $-273.0M | $-29.9M | ||
| Q1 24 | $-382.4M | $-31.7M |
总资产OPALRIGL
| Q4 25 | $959.5M | $513.6M | ||
| Q3 25 | $916.7M | $242.5M | ||
| Q2 25 | $905.5M | $206.7M | ||
| Q1 25 | $884.9M | $176.0M | ||
| Q4 24 | $881.1M | $164.0M | ||
| Q3 24 | $831.1M | $139.4M | ||
| Q2 24 | $782.3M | $128.4M | ||
| Q1 24 | $750.5M | $126.5M |
负债/权益比OPALRIGL
| Q4 25 | — | 0.13× | ||
| Q3 25 | 46.95× | 0.51× | ||
| Q2 25 | — | 0.73× | ||
| Q1 25 | 5.38× | 3.23× | ||
| Q4 24 | — | 18.25× | ||
| 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 | $-3.5M | $22.0M |
| 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 | -0.22× | 0.08× |
| 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OPALRIGL
| Q4 25 | $-3.5M | $22.0M | ||
| Q3 25 | $18.2M | $24.0M | ||
| Q2 25 | $-7.9M | $30.5M | ||
| Q1 25 | $29.7M | $-893.0K | ||
| Q4 24 | $-532.0K | $14.5M | ||
| Q3 24 | $17.7M | $21.7M | ||
| Q2 24 | $533.0K | $302.0K | ||
| Q1 24 | $13.7M | $-5.0M |
自由现金流OPALRIGL
| 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OPALRIGL
| 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OPALRIGL
| 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OPALRIGL
| Q4 25 | -0.22× | 0.08× | ||
| Q3 25 | 1.60× | 0.86× | ||
| Q2 25 | -1.04× | 0.51× | ||
| Q1 25 | 23.11× | -0.08× | ||
| Q4 24 | — | 1.01× | ||
| Q3 24 | 1.03× | 1.75× | ||
| Q2 24 | 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
OPAL
| Fuel Station Services Segment | $65.1M | 74% |
| Related Party | $12.1M | 14% |
| Renewable Power Segment | $8.6M | 10% |
| Other | $2.6M | 3% |
RIGL
暂无分部数据
