vs
OPAL Fuels Inc.（OPAL）与RMR GROUP INC.（RMR）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RMR GROUP INC.的1.3倍（$88.4M vs $66.7M），OPAL Fuels Inc.净利率更高（18.3% vs 18.3%，领先0.0%），RMR GROUP INC.同比增速更快（40.8% vs 18.7%）
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。
RMR集团是总部位于美国的另类资产管理企业，核心业务聚焦不动产及相关投资，覆盖商业地产、住宅物业、基础设施等赛道，服务全球核心市场的机构投资者、高净值人士及零售客户。
OPAL vs RMR — 直观对比
营收规模更大
OPAL
是对方的1.3倍
$66.7M
营收增速更快
RMR
高出22.0%
18.7%
净利率更高
OPAL
高出0.0%
18.3%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $88.4M | $66.7M |
| 净利润 | $16.2M | $12.2M |
| 毛利率 | — | — |
| 营业利润率 | 7.5% | 48.1% |
| 净利率 | 18.3% | 18.3% |
| 营收同比 | 18.7% | 40.8% |
| 净利润同比 | 401.5% | 91.1% |
| 每股收益（稀释后） | $0.08 | $0.71 |
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OPALRMR
| Q4 25 | $88.4M | $66.7M | ||
| Q3 25 | $77.9M | — | ||
| Q2 25 | $77.4M | — | ||
| Q1 25 | $83.0M | — | ||
| Q4 24 | $74.5M | — | ||
| Q3 24 | $82.6M | — | ||
| Q2 24 | $69.8M | — | ||
| Q1 24 | $64.0M | — |
净利润OPALRMR
| Q4 25 | $16.2M | $12.2M | ||
| Q3 25 | $11.4M | — | ||
| Q2 25 | $7.6M | — | ||
| Q1 25 | $1.3M | — | ||
| Q4 24 | $-5.4M | — | ||
| Q3 24 | $17.1M | — | ||
| Q2 24 | $1.9M | — | ||
| Q1 24 | $677.0K | — |
营业利润率OPALRMR
| Q4 25 | 7.5% | 48.1% | ||
| Q3 25 | 4.6% | — | ||
| Q2 25 | -1.1% | — | ||
| Q1 25 | -2.3% | — | ||
| Q4 24 | -0.5% | — | ||
| Q3 24 | 14.9% | — | ||
| Q2 24 | 8.1% | — | ||
| Q1 24 | 5.6% | — |
净利率OPALRMR
| Q4 25 | 18.3% | 18.3% | ||
| Q3 25 | 14.6% | — | ||
| Q2 25 | 9.8% | — | ||
| Q1 25 | 1.5% | — | ||
| Q4 24 | -7.2% | — | ||
| Q3 24 | 20.7% | — | ||
| Q2 24 | 2.7% | — | ||
| Q1 24 | 1.1% | — |
每股收益（稀释后）OPALRMR
| Q4 25 | $0.08 | $0.71 | ||
| Q3 25 | $0.05 | — | ||
| Q2 25 | $0.03 | — | ||
| Q1 25 | $-0.01 | — | ||
| Q4 24 | $-0.05 | — | ||
| Q3 24 | $0.09 | — | ||
| Q2 24 | $-0.01 | — | ||
| Q1 24 | $-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 | $24.4M | $49.3M |
| 总债务越低越好 | $361.3M | — |
| 股东权益账面价值 | $-12.9M | $232.7M |
| 总资产 | $959.5M | $687.1M |
| 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OPALRMR
| Q4 25 | $24.4M | $49.3M | ||
| Q3 25 | $29.9M | — | ||
| Q2 25 | $29.3M | — | ||
| Q1 25 | $40.1M | — | ||
| Q4 24 | $24.3M | — | ||
| Q3 24 | $31.0M | — | ||
| Q2 24 | $27.6M | — | ||
| Q1 24 | $34.2M | — |
总债务OPALRMR
| Q4 25 | $361.3M | — | ||
| Q3 25 | $351.2M | — | ||
| Q2 25 | $331.6M | — | ||
| Q1 25 | $307.0M | — | ||
| Q4 24 | $307.5M | — | ||
| Q3 24 | $252.9M | — | ||
| Q2 24 | $233.3M | — | ||
| Q1 24 | $208.7M | — |
股东权益OPALRMR
| Q4 25 | $-12.9M | $232.7M | ||
| Q3 25 | $7.5M | — | ||
| Q2 25 | $-25.0M | — | ||
| Q1 25 | $57.1M | — | ||
| Q4 24 | $-148.4M | — | ||
| Q3 24 | $-180.1M | — | ||
| Q2 24 | $-273.0M | — | ||
| Q1 24 | $-382.4M | — |
总资产OPALRMR
| Q4 25 | $959.5M | $687.1M | ||
| Q3 25 | $916.7M | — | ||
| Q2 25 | $905.5M | — | ||
| Q1 25 | $884.9M | — | ||
| Q4 24 | $881.1M | — | ||
| Q3 24 | $831.1M | — | ||
| Q2 24 | $782.3M | — | ||
| Q1 24 | $750.5M | — |
负债/权益比OPALRMR
| Q4 25 | — | — | ||
| Q3 25 | 46.95× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | 5.38× | — | ||
| Q4 24 | — | — | ||
| 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 | $10.7M |
| 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× | 0.88× |
| 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OPALRMR
| Q4 25 | $-3.5M | $10.7M | ||
| Q3 25 | $18.2M | — | ||
| Q2 25 | $-7.9M | — | ||
| Q1 25 | $29.7M | — | ||
| Q4 24 | $-532.0K | — | ||
| Q3 24 | $17.7M | — | ||
| Q2 24 | $533.0K | — | ||
| Q1 24 | $13.7M | — |
自由现金流OPALRMR
| 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OPALRMR
| 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OPALRMR
| 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OPALRMR
| Q4 25 | -0.22× | 0.88× | ||
| Q3 25 | 1.60× | — | ||
| Q2 25 | -1.04× | — | ||
| Q1 25 | 23.11× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.03× | — | ||
| 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% |
RMR
| Management Service Incentive | $23.6M | 35% |
| Industrial Logistics Properties Trust | $15.1M | 23% |
| Managed Private Real Estate Capital | $11.1M | 17% |
| Office Properties Income Trust | $5.6M | 8% |
| Other Private Entities | $5.3M | 8% |
| RMR Residential | $3.4M | 5% |
| Sonesta International Hotels Corporation | $2.1M | 3% |
| Investment Advisory Management And Administrative Service | $1.2M | 2% |
