vs
OPAL Fuels Inc.（OPAL）与Shoals Technologies Group, Inc.（SHLS）财务数据对比。点击上方公司名可切换其他公司
Shoals Technologies Group, Inc.的季度营收约是OPAL Fuels Inc.的1.6倍（$140.6M vs $88.4M），OPAL Fuels Inc.净利率更高（18.3% vs -0.2%，领先18.5%），Shoals Technologies Group, Inc.同比增速更快（74.9% vs 18.7%），过去两年Shoals Technologies Group, Inc.的营收复合增速更高（19.0% 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。
Shoals科技集团是可再生能源及电动出行领域的电气系统平衡解决方案供应商，核心产品覆盖光伏、储能及充电桩用连接组件，主要服务北美、欧洲、亚太市场的公用事业、工商业及民用客户。
OPAL vs SHLS — 直观对比
营收规模更大
SHLS
是对方的1.6倍
$88.4M
营收增速更快
SHLS
高出56.2%
18.7%
净利率更高
OPAL
高出18.5%
-0.2%
两年增速更快
SHLS
近两年复合增速
17.6%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $88.4M | $140.6M |
| 净利润 | $16.2M | $-297.0K |
| 毛利率 | — | 29.2% |
| 营业利润率 | 7.5% | 5.5% |
| 净利率 | 18.3% | -0.2% |
| 营收同比 | 18.7% | 74.9% |
| 净利润同比 | 401.5% | -5.3% |
| 每股收益（稀释后） | $0.08 | $0.00 |
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OPALSHLS
| Q1 26 | — | $140.6M | ||
| Q4 25 | $88.4M | $148.3M | ||
| Q3 25 | $77.9M | $135.8M | ||
| Q2 25 | $77.4M | $110.8M | ||
| Q1 25 | $83.0M | $80.4M | ||
| Q4 24 | $74.5M | $107.0M | ||
| Q3 24 | $82.6M | $102.2M | ||
| Q2 24 | $69.8M | $99.2M |
净利润OPALSHLS
| Q1 26 | — | $-297.0K | ||
| Q4 25 | $16.2M | $8.1M | ||
| Q3 25 | $11.4M | $11.9M | ||
| Q2 25 | $7.6M | $13.9M | ||
| Q1 25 | $1.3M | $-282.0K | ||
| Q4 24 | $-5.4M | $7.8M | ||
| Q3 24 | $17.1M | $-267.0K | ||
| Q2 24 | $1.9M | $11.8M |
毛利率OPALSHLS
| Q1 26 | — | 29.2% | ||
| Q4 25 | — | 31.6% | ||
| Q3 25 | — | 37.0% | ||
| Q2 25 | — | 37.2% | ||
| Q1 25 | — | 35.0% | ||
| Q4 24 | — | 37.6% | ||
| Q3 24 | — | 24.8% | ||
| Q2 24 | — | 40.3% |
营业利润率OPALSHLS
| Q1 26 | — | 5.5% | ||
| Q4 25 | 7.5% | 11.7% | ||
| Q3 25 | 4.6% | 13.7% | ||
| Q2 25 | -1.1% | 14.4% | ||
| Q1 25 | -2.3% | 5.4% | ||
| Q4 24 | -0.5% | 15.4% | ||
| Q3 24 | 14.9% | 4.4% | ||
| Q2 24 | 8.1% | 18.7% |
净利率OPALSHLS
| Q1 26 | — | -0.2% | ||
| Q4 25 | 18.3% | 5.5% | ||
| Q3 25 | 14.6% | 8.7% | ||
| Q2 25 | 9.8% | 12.5% | ||
| Q1 25 | 1.5% | -0.4% | ||
| Q4 24 | -7.2% | 7.3% | ||
| Q3 24 | 20.7% | -0.3% | ||
| Q2 24 | 2.7% | 11.9% |
每股收益（稀释后）OPALSHLS
| Q1 26 | — | $0.00 | ||
| Q4 25 | $0.08 | $0.05 | ||
| Q3 25 | $0.05 | $0.07 | ||
| Q2 25 | $0.03 | $0.08 | ||
| Q1 25 | $-0.01 | $0.00 | ||
| Q4 24 | $-0.05 | $0.04 | ||
| Q3 24 | $0.09 | $0.00 | ||
| Q2 24 | $-0.01 | $0.07 |
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 | $1.9M |
| 总债务越低越好 | $361.3M | — |
| 股东权益账面价值 | $-12.9M | $601.6M |
| 总资产 | $959.5M | $1.0B |
| 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OPALSHLS
| Q1 26 | — | $1.9M | ||
| Q4 25 | $24.4M | $7.3M | ||
| Q3 25 | $29.9M | $8.6M | ||
| Q2 25 | $29.3M | $4.7M | ||
| Q1 25 | $40.1M | $35.6M | ||
| Q4 24 | $24.3M | $23.5M | ||
| Q3 24 | $31.0M | $11.1M | ||
| Q2 24 | $27.6M | $3.2M |
总债务OPALSHLS
| Q1 26 | — | — | ||
| Q4 25 | $361.3M | — | ||
| Q3 25 | $351.2M | — | ||
| Q2 25 | $331.6M | — | ||
| Q1 25 | $307.0M | $141.8M | ||
| Q4 24 | $307.5M | $141.8M | ||
| Q3 24 | $252.9M | $141.8M | ||
| Q2 24 | $233.3M | $146.8M |
股东权益OPALSHLS
| Q1 26 | — | $601.6M | ||
| Q4 25 | $-12.9M | $600.0M | ||
| Q3 25 | $7.5M | $589.6M | ||
| Q2 25 | $-25.0M | $575.4M | ||
| Q1 25 | $57.1M | $558.9M | ||
| Q4 24 | $-148.4M | $556.8M | ||
| Q3 24 | $-180.1M | $545.2M | ||
| Q2 24 | $-273.0M | $544.6M |
总资产OPALSHLS
| Q1 26 | — | $1.0B | ||
| Q4 25 | $959.5M | $904.1M | ||
| Q3 25 | $916.7M | $851.8M | ||
| Q2 25 | $905.5M | $795.0M | ||
| Q1 25 | $884.9M | $788.4M | ||
| Q4 24 | $881.1M | $793.1M | ||
| Q3 24 | $831.1M | $801.3M | ||
| Q2 24 | $782.3M | $788.4M |
负债/权益比OPALSHLS
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | 46.95× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | 5.38× | 0.25× | ||
| Q4 24 | — | 0.25× | ||
| Q3 24 | — | 0.26× | ||
| Q2 24 | — | 0.27× |
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 | — |
| 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× | — |
| 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OPALSHLS
| Q1 26 | — | — | ||
| Q4 25 | $-3.5M | $-4.1M | ||
| Q3 25 | $18.2M | $19.4M | ||
| Q2 25 | $-7.9M | $-13.8M | ||
| Q1 25 | $29.7M | $15.6M | ||
| Q4 24 | $-532.0K | $14.0M | ||
| Q3 24 | $17.7M | $15.7M | ||
| Q2 24 | $533.0K | $37.8M |
自由现金流OPALSHLS
| Q1 26 | — | — | ||
| Q4 25 | $-13.4M | $-11.3M | ||
| Q3 25 | $-9.3M | $9.0M | ||
| Q2 25 | $-29.7M | $-26.0M | ||
| Q1 25 | $18.1M | $12.3M | ||
| Q4 24 | $-55.0M | $12.5M | ||
| Q3 24 | $-5.4M | $13.3M | ||
| Q2 24 | $-22.5M | $35.8M |
自由现金流率OPALSHLS
| Q1 26 | — | — | ||
| Q4 25 | -15.1% | -7.6% | ||
| Q3 25 | -11.9% | 6.6% | ||
| Q2 25 | -38.4% | -23.5% | ||
| Q1 25 | 21.8% | 15.4% | ||
| Q4 24 | -73.8% | 11.6% | ||
| Q3 24 | -6.5% | 13.0% | ||
| Q2 24 | -32.2% | 36.1% |
资本支出强度OPALSHLS
| Q1 26 | — | — | ||
| Q4 25 | 11.1% | 4.8% | ||
| Q3 25 | 35.3% | 7.7% | ||
| Q2 25 | 28.2% | 11.0% | ||
| Q1 25 | 13.9% | 4.0% | ||
| Q4 24 | 73.1% | 1.4% | ||
| Q3 24 | 27.9% | 2.3% | ||
| Q2 24 | 32.9% | 2.0% |
现金转化率OPALSHLS
| Q1 26 | — | — | ||
| Q4 25 | -0.22× | -0.50× | ||
| Q3 25 | 1.60× | 1.63× | ||
| Q2 25 | -1.04× | -1.00× | ||
| Q1 25 | 23.11× | — | ||
| Q4 24 | — | 1.79× | ||
| Q3 24 | 1.03× | — | ||
| Q2 24 | 0.28× | 3.21× |
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% |
SHLS
暂无分部数据
