ANGI Angi Inc. - Class A Common Stock
$5.11
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 5, 2026
52週レンジ
$5–$19
4% of range
アナリスト評価
BUY
14 analysts
目標株価
$10
+86% upside
P/E (TTM)
13.8
ROE
4.5%
純利益率
4.2%
ANGI 株価スナップショット 価格、時価総額、P/E、EPS、ROE、負債/資本、52週レンジ
株価
$5.11
時価総額
—
P/E (TTM)
13.8
EPS（TTM）
$0.94
収益（TTM）
$1.03B
配当利回り
—
ROE
4.5%
負債/自己資本
0.5
52週レンジ
$5 – $19
ANGI 株価チャート 技術指標付きの日次 OHLCV — パン、ズーム、ビューのカスタマイズ
Configure
10年間のパフォーマンス 収益、純利益、利益率、EPSのトレンド
収益と純利益
$1.03B
2016-12-31
→
2025-12-31
EPS
$0.94
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$45M
2017-12-31
→
2025-12-31
利益率
4.2%
2022-12-31
→
2025-12-31
バリュエーション P/E、P/S、P/B、EV/EBITDA比率 — 株は割高か割安か？
指標
5年トレンド
ANGI
競合中央値
P/E (TTM)
13.8
15.8
収益性 粗利益率、営業利益率、純利益率、ROE、ROA、ROIC
指標
5年トレンド
ANGI
競合中央値
Gross Margin (粗利益率)
95.4%
81.5%
Operating Margin (営業利益率)
6.3%
—
Net Profit Margin (純利益率)
4.2%
-9.4%
ROA
2.5%
-5.7%
ROE
4.5%
-13.2%
ROIC
3.2%
—
財務健全性 負債、流動性、支払能力 — バランスシートの健全性
指標
5年トレンド
ANGI
競合中央値
Debt / Equity (負債資本倍率)
0.5
7.5
Current Ratio (流動比率)
1.6
1.1
Quick Ratio (クイックレシオ)
1.5
—
成長 収益、EPS、純利益の成長率：前年比、3年CAGR、5年CAGR
指標
5年トレンド
ANGI
競合中央値
Revenue YoY (収益（前年比）)
-13.0%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-16.4%
—
Revenue CAGR 5Y (収益（5年CAGR）)
-6.8%
—
EPS YoY
32.4%
—
Net Income YoY (純利益（前年比）)
18.9%
—
資本効率 総資産回転率、棚卸資産回転率、売掛金回転率
指標
5年トレンド
ANGI
競合中央値
ANGI アナリストコンセンサス 強気・弱気のアナリストの見解、12ヶ月の目標株価、アップサイド
買い
14 アナリスト
- 強い買い 2 14.3%
- 買い 6 42.9%
- 保有 6 42.9%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
6 アナリスト · 2026-05-18
中央値
$10.50
平均値
$9.50
現在
$5.11
安値
$5.00
高値
$14.00
中央値ターゲット
$10.50
+105.7%
平均値ターゲット
$9.50
+86.1%
決算履歴 EPS実績 vs 予想、サプライズ%、達成率、次回決算日
平均サプライズ
0.11%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-0.22 | $-0.27 | 0.05% |
| 2025年12月31日 | $0.41 | $0.36 | 0.05% |
| 2025年9月30日 | $0.23 | $0.23 | -0.00% |
| 2025年6月30日 | $0.23 | $0.19 | 0.04% |
| 2025年3月31日 | $0.30 | $-0.09 | 0.39% |
ピア比較 主要メトリクスとセクターピアの比較
| ティッカー | 時価総額 | P/E | 売上高 YoY | 純利益率 | ROE | 粗利益率 |
|---|---|---|---|---|---|---|
| ANGI | — | 13.8 | -13.0% | 4.2% | 4.5% | 95.4% |
| BMBL | — | -0.6 | -9.9% | -71.8% | -99.4% | — |
| ZIP | $278M | -10.5 | -5.3% | -7.3% | 46.1% | 89.2% |
| DHX | $69M | -5.2 | -9.9% | -10.6% | -12.9% | — |
| TEAD | $68M | -0.1 | 46.1% | -39.8% | -164.8% | 33.0% |
| TZOO | $78M | 17.4 | 9.3% | 5.1% | -117.8% | 80.3% |
| IZEA | $76M | — | -12.9% | 0.14% | 0.09% | — |
| GOOGL | $3.78T | 29.0 | 15.1% | 32.8% | 34.0% | — |
完全なファンダメンタルズ 年次別全指標 — 損益計算書、貸借対照表、キャッシュフロー
損益計算書 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.03B | $1.19B | $1.36B | $1.76B | $1.62B | $1.47B | $1.33B | $1.13B | $736M | $499M | |
| Cost of Revenue | $47M | $58M | $63M | $337M | $275M | $173M | $46M | $56M | $34M | $26M | |
| Gross Profit | $983M | $1.13B | $1.30B | $1.43B | $1.34B | $1.29B | · | · | · | · | |
| R&D Expense | $87M | $95M | $97M | $74M | $71M | $69M | $64M | $61M | $48M | $21M | |
| SG&A Expense | $263M | $320M | $359M | $447M | $395M | $374M | $348M | $323M | $300M | $110M | |
| Operating Expenses | $918M | $1.11B | $1.32B | $1.50B | $1.41B | $1.30B | $1.29B | $1.07B | $884M | $475M | |
| Operating Income | $65M | $22M | $-26M | $-76M | $-68M | $-6M | $39M | $64M | $-148M | $24M | |
| Interest Expense | · | · | $20M | $20M | $23M | $14M | $11M | $12M | $2M | $0 | |
| Interest Income | · | · | · | · | · | $2M | $8M | $5M | $500.0K | · | |
| Other Non-op | $2M | $-1M | $1M | $4.0K | $-13.0K | $4.0K | $-2M | · | · | · | |
| Pretax Income | $63M | $20M | $-28M | $-95M | $-94M | $-19M | $34M | $70M | $-154M | $22M | |
| Income Tax | $19M | $-17M | $2M | $-5M | $-30M | $-15M | $-2M | $-7M | $-49M | $12M | |
| Net Income | $44M | $37M | $-40M | $-128M | $-70M | · | · | $78M | · | · | |
| EPS (Basic) | $0.96 | $0.72 | $-0.81 | $-0.26 | $-0.14 | $-0.01 | $0.07 | $0.16 | $-0.24 | $0.03 | |
| EPS (Diluted) | $0.94 | $0.71 | $-0.81 | $-0.26 | $-0.14 | $-0.01 | $0.07 | $0.15 | $-0.24 | $0.03 | |
| Shares (Basic) | 45,786,000 | 50,002,000 | 50,590,000 | 503,008,000 | 502,761,000 | 498,159,000 | 504,875,000 | 484,232,000 | 430,612,000 | 414,754,000 | |
| Shares (Diluted) | 46,454,000 | 50,669,000 | 50,590,000 | 503,008,000 | 502,761,000 | 498,159,000 | 517,919,000 | 513,597,000 | 430,612,000 | 414,754,000 | |
| EBITDA | $65M | $22M | · | $-126M | $-77M | $-6M | $39M | $64M | $-148M | · |
貸借対照表 26
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $304M | $416M | $364M | $321M | $428M | $813M | $391M | $337M | $222M | $36M | |
| Short-term Investments | · | · | · | $0 | $0 | $50M | · | $25M | · | · | |
| Receivables | $33M | $37M | $51M | $72M | $86M | $43M | $42M | $27M | $28M | $19M | |
| Prepaid Expense | $16M | $13M | $21M | $24M | $25M | $18M | $22M | $16M | $11M | $6M | |
| Other Current Assets | $30M | $42M | $72M | $64M | $71M | $72M | $68M | $85M | $13M | $9M | |
| Current Assets | $366M | $495M | $487M | $484M | $585M | $978M | $500M | $474M | $262M | $64M | |
| PP&E (Net) | $99M | $80M | $110M | $153M | $118M | $109M | $103M | $71M | $53M | $24M | |
| PP&E (Gross) | $321M | $321M | $325M | $298M | $227M | $204M | $172M | $107M | $78M | $42M | |
| Accum. Depreciation | $222M | $241M | $215M | $146M | $108M | $95M | $68M | $36M | $24M | $18M | |
| Goodwill | $890M | $883M | $886M | $883M | $916M | $892M | $884M | $895M | $770M | $171M | |
| Intangibles | $167M | $168M | $171M | $178M | $194M | $210M | $252M | $304M | $329M | $11M | |
| Other Non-current Assets | $31M | $36M | $54M | $62M | $76M | $94M | $183M | $23M | $2M | $11M | |
| Total Assets | $1.68B | $1.83B | $1.86B | $1.91B | $2.01B | $2.37B | $1.92B | $1.81B | $1.47B | $296M | |
| Accounts Payable | $34M | $18M | $29M | $30M | · | · | · | · | · | · | |
| Accrued Liabilities | $166M | $171M | $179M | $183M | $186M | $148M | $117M | $106M | $75M | $34M | |
| Current Liabilities | $222M | $232M | $259M | $282M | $278M | $234M | $215M | $201M | $171M | $68M | |
| Capital Leases | $24M | $35M | $52M | $73M | $88M | $104M | $119M | · | · | · | |
| Deferred Tax | $1M | $2M | $3M | $3M | $2M | $1M | $3M | $4M | $6M | $2M | |
| Other Non-current Liabilities | $31M | $38M | $54M | $76M | $92M | $112M | $121M | $17M | $6M | $2M | |
| Long-term Debt | · | · | · | · | · | $712M | $248M | $261M | $275M | $0 | |
| Total Debt | $498M | $497M | · | $495M | $495M | $712M | $246M | $259M | $272M | · | |
| Retained Earnings | $-151M | $-195M | $-231M | $-190M | $-62M | $10M | $16M | $-19M | $-122M | $0 | |
| Treasury Stock | $356M | $206M | $177M | $166M | $158M | $122M | $58M | $0 | · | · | |
| AOCI | $6M | $-2M | $1M | $-1M | $3M | $5M | $-1M | $-2M | $2M | $-2M | |
| Stockholders' Equity | $927M | $1.06B | $1.04B | $1.05B | $1.13B | $1.27B | $1.31B | $1.31B | $993M | $153M | |
| Liabilities + Equity | $1.68B | $1.83B | $1.86B | $1.91B | $2.01B | $2.37B | $1.92B | $1.81B | $1.47B | $296M |
キャッシュフロー 13
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $15M | $35M | $43M | $51M | $28M | $84M | $68M | · | · | · | |
| Deferred Tax | $13M | $-24M | $-10M | $-10M | $-34M | $-15M | $-3M | $-8M | $-48M | $-4M | |
| Amort. of Intangibles | $2M | $3M | $8M | $14M | $16M | $43M | $55M | $62M | $23M | $3M | |
| Restructuring | $13M | $0 | $0 | · | · | · | · | · | · | · | |
| Operating Cash Flow | $105M | $156M | $94M | $46M | $25M | $188M | $214M | $224M | $42M | $48M | |
| CapEx | $60M | $50M | $48M | $115M | $70M | $52M | $69M | $47M | $27M | $17M | |
| Investing Cash Flow | · | · | · | $-116M | $-45M | $-104M | $-41M | $-58M | $-93M | $-32M | |
| Debt Issued | · | · | · | $0 | $0 | $500M | $0 | $0 | $131M | $45M | |
| Net Debt Issued | · | · | · | $0 | $0 | · | · | $-2M | $-50M | · | |
| Financing Cash Flow | $-158M | $-54M | $-17M | $-17M | $-345M | $337M | $-122M | $-49M | $225M | $29M | |
| Net Change in Cash | $-113M | $52M | $42M | $-107M | $-384M | $422M | $53M | $117M | $175M | $44M | |
| Free Cash Flow | $45M | $105M | · | $-89M | $-64M | $136M | $145M | $177M | $15M | · | |
| Levered FCF | · | · | · | $-107M | $-80M | $133M | · | $164M | $14M | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 95.4% | 95.1% | · | 76.8% | · | · | · | · | · | · | |
| Operating Margin | 6.3% | 1.8% | · | -6.7% | -4.5% | -0.43% | 2.9% | 5.6% | -20.1% | · | |
| Net Margin | 4.2% | 3.1% | · | · | · | · | · | 6.9% | · | · | |
| Pretax Margin | 6.1% | 1.7% | · | -7.7% | -6.1% | -1.3% | 2.5% | 6.2% | -20.9% | · | |
| EBITDA Margin | 6.3% | 1.8% | · | -6.7% | -4.5% | -0.43% | 2.9% | 5.6% | -20.1% | · | |
| ROA | 2.5% | 2.0% | · | · | · | · | · | 4.7% | · | · | |
| ROE | 4.5% | 3.5% | · | · | · | · | · | 6.7% | · | · | |
| ROIC | 3.2% | 2.6% | · | -7.2% | -3.2% | -0.07% | 2.6% | 4.5% | -8.0% | · |
流動性と支払能力 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.6 | 2.1 | · | 1.7 | 2.1 | 4.2 | 2.3 | 2.4 | 1.5 | · | |
| Quick Ratio | 1.5 | 2.0 | · | 1.5 | 1.9 | 3.9 | 2.0 | 1.9 | 1.5 | · | |
| Debt / Equity | 0.5 | 0.5 | · | 0.5 | 0.4 | 0.6 | 0.2 | 0.2 | 0.3 | · | |
| LT Debt / Equity | 0.5 | 0.5 | · | 0.5 | 0.4 | 0.6 | 0.2 | 0.2 | 0.3 | · | |
| Interest Coverage | · | · | · | -6.3 | -3.3 | -0.4 | · | 5.5 | -83.8 | · |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.6 | · | 1.0 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | · | |
| Receivables Turnover | 29.6 | 27.0 | · | 21.0 | 26.4 | 34.6 | 38.5 | 40.9 | 31.5 | · |
成長率 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -13.0% | -12.8% | -23.0% | 9.0% | 10.3% | · | · | · | · | · | |
| Revenue CAGR 3Y | -16.4% | -9.9% | -2.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -6.8% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 32.4% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 18.9% | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.03B | $1.19B | $1.36B | $1.76B | $1.62B | $1.47B | $1.33B | $1.13B | $736M | · | |
| Net Income TTM | $44M | $37M | $-40M | $-128M | $-70M | $-4M | $35M | $78M | $-105M | · | |
| P/E | 13.8 | 23.4 | -30.7 | -90.4 | -657.9 | -13200.0 | 1210.0 | 1071.3 | -435.8 | · | |
| Earnings Yield | 7.3% | 4.3% | -3.2% | -1.1% | -0.15% | -0.01% | 0.08% | 0.09% | -0.23% | · |
損益計算書 17
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $238M | $241M | $266M | $278M | $246M | $268M | $297M | $315M | $305M | $300M | $351M | $352M | $355M | $314M | $498M | $516M | |
| Cost of Revenue | $10M | $9M | $12M | $13M | $13M | $16M | $15M | $14M | $12M | $17M | $14M | $15M | $17M | $2M | $109M | $128M | |
| Gross Profit | $228M | $232M | $253M | $265M | $233M | $252M | $282M | $301M | $293M | $283M | $338M | $337M | $339M | $313M | $389M | $388M | |
| R&D Expense | $10M | $16M | $21M | $24M | $27M | $23M | $24M | $25M | $24M | $24M | $21M | $26M | $25M | $19M | $16M | $21M | |
| SG&A Expense | $58M | $62M | $69M | $74M | $57M | $73M | $77M | $84M | $86M | $71M | $99M | $93M | $97M | $90M | $128M | $120M | |
| Operating Expenses | $238M | $226M | $231M | $247M | $213M | $250M | $274M | $292M | $290M | $276M | $345M | $352M | $349M | $323M | $400M | $409M | |
| Operating Income | $-9M | $6M | $22M | $18M | $20M | $2M | $8M | $9M | $3M | $8M | $-8M | $-15M | $-11M | $-10M | $-11M | $-21M | |
| Interest Expense | · | · | · | · | · | · | · | · | $5M | · | $5M | $5M | $5M | · | $5M | $5M | |
| Other Non-op | $-148.0K | $133.0K | $257.0K | $941.0K | $514.0K | $-1M | $885.0K | $-516.0K | $-225.0K | $838.0K | $-980.0K | $1M | $388.0K | $4.0K | $0 | $-1.0K | |
| Pretax Income | $-10M | $4M | $21M | $17M | $20M | $448.0K | $9M | $9M | $2M | $8M | $-9M | $-15M | $-12M | $-9M | $-18M | $-28M | |
| Income Tax | $-717.0K | $-3M | $10M | $7M | $5M | $2M | $-27M | $5M | $3M | $6M | $-6M | $360.0K | $2M | $5M | $-945.0K | $-4M | |
| Net Income | $-9M | $7M | $11M | $11M | $15M | $-1M | $35M | $4M | $-1M | $-6M | $-5M | $-14M | $-15M | $-53M | · | · | |
| EPS (Basic) | $-0.22 | $0.19 | $0.24 | $0.23 | $0.30 | $-0.03 | $0.71 | $0.07 | $-0.03 | $-0.74 | $-0.01 | $-0.03 | $-0.03 | $-0.11 | $-0.03 | $-0.05 | |
| EPS (Diluted) | $-0.22 | $0.18 | $0.23 | $0.23 | $0.30 | $-0.03 | $0.70 | $0.07 | $-0.03 | $-0.74 | $-0.01 | $-0.03 | $-0.03 | $-0.11 | $-0.03 | $-0.05 | |
| Shares (Basic) | 40,152,000 | -95,511,000 | 44,294,000 | 47,224,000 | 49,779,000 | -100,268,000 | 49,848,000 | 50,159,000 | 50,263,000 | -1,466,861,000 | 506,332,000 | 506,086,000 | 505,033,000 | -1,004,652,000 | 503,202,000 | 502,453,000 | |
| Shares (Diluted) | 40,152,000 | -96,823,000 | 45,133,000 | 47,680,000 | 50,464,000 | -100,824,000 | 50,532,000 | 50,698,000 | 50,263,000 | -1,466,861,000 | 506,332,000 | 506,086,000 | 505,033,000 | -1,004,652,000 | 503,202,000 | 502,453,000 | |
| EBITDA | $-9M | · | $22M | $18M | $20M | · | $8M | $9M | $3M | · | $-10M | $-17M | $-10M | · | $-11M | $-21M |
貸借対照表 25
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $245M | $304M | $341M | $362M | $387M | $416M | $395M | $385M | $363M | $364M | $367M | $371M | $315M | $321M | $329M | $361M | |
| Short-term Investments | · | · | · | · | · | · | · | · | · | · | · | · | $12M | · | $0 | $0 | |
| Receivables | $37M | $33M | $38M | $45M | $40M | $37M | $52M | $66M | $61M | · | $77M | $78M | $92M | · | $103M | $120M | |
| Prepaid Expense | · | $16M | · | · | · | $13M | · | · | · | · | · | · | · | · | · | · | |
| Other Current Assets | $31M | $30M | $28M | $36M | $38M | $42M | $52M | $65M | $58M | · | $72M | $62M | $67M | · | $81M | $82M | |
| Current Assets | $313M | $366M | $407M | $443M | $465M | $495M | $500M | $516M | $482M | · | $516M | $511M | $486M | · | $512M | $563M | |
| PP&E (Net) | $101M | $99M | $93M | $87M | $84M | $80M | $86M | $90M | $100M | · | $121M | $130M | $139M | · | $167M | $156M | |
| PP&E (Gross) | · | $321M | · | · | · | $321M | · | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $220M | $222M | $237M | $236M | $242M | $241M | $253M | $245M | $229M | · | $194M | $179M | $163M | · | $139M | $128M | |
| Goodwill | $889M | $890M | $890M | $890M | $886M | $883M | $888M | $885M | $885M | $886M | $883M | $886M | $884M | $883M | $903M | $910M | |
| Intangibles | $167M | $167M | $169M | $169M | $168M | $168M | $171M | $171M | $171M | · | $170M | $173M | $176M | · | $180M | $185M | |
| Other Non-current Assets | $29M | $31M | $31M | $32M | $33M | $36M | $40M | $44M | $50M | · | $56M | $53M | $60M | · | $69M | $68M | |
| Total Assets | $1.63B | $1.68B | $1.75B | $1.79B | $1.81B | $1.83B | $1.86B | $1.85B | $1.83B | · | $1.91B | $1.90B | $1.89B | · | $1.97B | $2.02B | |
| Accounts Payable | $35M | $34M | $39M | $40M | $29M | $18M | $33M | $21M | $31M | · | $53M | $37M | · | · | · | · | |
| Accrued Liabilities | $153M | $166M | $146M | $175M | $152M | $171M | $160M | $189M | $162M | · | $196M | $212M | $189M | · | $194M | $239M | |
| Current Liabilities | $209M | $222M | $215M | $248M | $216M | $232M | $244M | $261M | $242M | · | $304M | $303M | $270M | · | $300M | $338M | |
| Capital Leases | · | $24M | · | · | · | $35M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $3M | $3M | · | $3M | $3M | $3M | · | $2M | $2M | |
| Other Non-current Liabilities | $28M | $31M | $40M | $40M | $42M | $38M | $44M | $48M | $50M | · | $58M | $58M | $72M | · | $83M | $83M | |
| Total Debt | $471M | · | $497M | $497M | $497M | · | $497M | $496M | $496M | · | $496M | $496M | $495M | · | $495M | $495M | |
| Retained Earnings | $-160M | $-151M | $-158M | $-169M | $-180M | $-195M | $-194M | $-229M | $-233M | · | $-225M | $-220M | $-205M | · | $-137M | $-119M | |
| Treasury Stock | $356M | $356M | $310M | $285M | $217M | $206M | $203M | $195M | $184M | · | $170M | $170M | $166M | · | $166M | $166M | |
| AOCI | $6M | $6M | $6M | $6M | $384.0K | $-2M | $3M | $259.0K | $442.0K | · | $-937.0K | $1M | $-711.0K | · | $-5M | $-393.0K | |
| Stockholders' Equity | $915M | $927M | $994M | $1.00B | $1.05B | $1.06B | $1.07B | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | $1.04B | · | $1.09B | $1.09B | |
| Liabilities + Equity | $1.63B | $1.68B | $1.75B | $1.79B | $1.81B | $1.83B | $1.86B | $1.85B | $1.83B | · | $1.91B | $1.90B | $1.89B | · | $1.97B | $2.02B |
キャッシュフロー 12
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $3M | $6M | $6M | $5M | $-2M | $7M | $10M | $9M | $9M | $10M | $11M | $10M | $13M | $12M | $12M | $13M | |
| Deferred Tax | $482.0K | $-4M | $9M | $5M | $3M | $644.0K | $-26M | $482.0K | $1M | $2M | $-9M | $-3M | $-282.0K | $4M | $-2M | $-4M | |
| Amort. of Intangibles | · | · | · | · | · | $3M | $0 | $0 | $0 | $0 | $3M | $3M | $3M | $2M | $4M | $4M | |
| Restructuring | $15M | $13M | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-18M | $30M | $21M | $57M | $-3M | $40M | $31M | $63M | $22M | $9M | $7M | $58M | $21M | $35M | $4M | $8M | |
| CapEx | $16M | $19M | $16M | $12M | $13M | $13M | $12M | $13M | $13M | $12M | $14M | $10M | $12M | $20M | $33M | $35M | |
| Investing Cash Flow | $-16M | · | $-16M | $-12M | $-12M | · | $-12M | $-13M | $-13M | · | $-14M | $2M | $-24M | · | $-33M | $-35M | |
| Net Debt Issued | $-24M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-26M | $-49M | $-26M | $-69M | $-14M | $-6M | $-24M | $-13M | $-10M | $-9M | $-656.0K | $-6M | $-1M | $-3M | $-2M | $-2M | |
| Net Change in Cash | $-59M | $-37M | $-22M | $-24M | $-30M | $21M | $-5M | $37M | $-711.0K | $-3M | $-4M | $55M | $-6M | $-8M | $-32M | $-30M | |
| Free Cash Flow | $-34M | · | · | · | $-16M | · | · | · | $9M | · | · | · | $7M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $13M | · | · | · | $743.9K | · | · | · |
収益性 8
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 95.9% | · | 95.3% | 95.3% | 94.7% | · | 95.0% | 95.5% | 95.9% | · | 92.3% | 91.6% | 89.3% | · | 78.1% | 75.2% | |
| Operating Margin | -4.0% | · | 8.2% | 6.3% | 8.1% | · | 2.6% | 2.9% | 0.89% | · | -2.7% | -4.5% | -2.7% | · | -2.2% | -4.0% | |
| Net Margin | -3.8% | · | 4.0% | 3.9% | 6.1% | · | 11.9% | 1.3% | -0.43% | · | · | · | · | · | · | · | |
| Pretax Margin | -4.1% | · | 7.8% | 6.3% | 8.1% | · | 2.9% | 2.8% | 0.71% | · | -3.0% | -4.4% | -3.0% | · | -3.7% | -5.4% | |
| EBITDA Margin | -4.0% | · | 8.2% | 6.3% | 8.1% | · | 2.6% | 2.9% | 0.89% | · | -2.7% | -4.5% | -2.7% | · | -2.2% | -4.0% | |
| ROA | -0.52% | · | 0.59% | 0.60% | 0.83% | · | 1.9% | 0.22% | -0.07% | · | · | · | · | · | · | · | |
| ROE | -0.91% | · | 1.0% | 1.1% | 1.5% | · | 3.4% | 0.39% | -0.13% | · | · | · | · | · | · | · | |
| ROIC | -0.63% | · | 0.74% | 0.74% | 0.99% | · | 2.0% | 0.28% | -0.11% | · | -0.31% | -0.95% | -0.87% | · | -0.66% | -1.1% |
流動性と支払能力 5
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | · | 1.9 | 1.8 | 2.2 | · | 2.1 | 2.0 | 2.0 | · | 1.7 | 1.7 | 1.8 | · | 1.7 | 1.7 | |
| Quick Ratio | 1.3 | · | 1.8 | 1.6 | 2.0 | · | 1.8 | 1.7 | 1.8 | · | 1.5 | 1.5 | 1.6 | · | 1.4 | 1.4 | |
| Debt / Equity | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 | |
| LT Debt / Equity | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.5 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 0.5 | · | -2.0 | -3.3 | -2.1 | · | -2.2 | -4.2 |
効率性 2
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.2 | 0.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | |
| Receivables Turnover | 6.1 | · | 5.9 | 5.0 | 4.9 | · | 4.6 | 4.4 | 4.0 | · | 4.1 | 3.8 | 4.1 | · | 4.9 | 5.7 |
バリュエーション（TTM） 4
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.03B | · | $1.09B | $1.14B | $1.16B | · | $1.27B | $1.32B | $1.36B | · | $1.56B | $1.72B | $1.81B | · | $1.91B | $1.83B | |
| Net Income TTM | $28M | · | $72M | $65M | $53M | · | $33M | $-17M | $-36M | · | · | · | · | · | $-4M | $-4M | |
| P/E | 12.7 | · | 11.1 | 11.7 | 14.8 | · | 35.3 | · | -262.0 | · | -198.0 | -235.7 | -126.1 | · | -163.9 | -218.1 | |
| Earnings Yield | 7.9% | · | 9.0% | 8.5% | 6.8% | · | 2.8% | 0.00% | -0.38% | · | -0.51% | -0.42% | -0.79% | · | -0.61% | -0.46% |
財務諸表 損益計算書、貸借対照表、キャッシュフロー — 年次、過去5年間
損益計算書
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 収益 | $1.03B | $1.19B | $1.36B | $1.76B | $1.62B |
| 粗利益率 % | 95.4% | 95.1% | — | 76.8% | — |
| 営業利益率 % | 6.3% | 1.8% | — | -6.7% | -4.5% |
| 純利益 | $44M | $37M | $-40M | $-128M | $-70M |
| 希薄化後EPS | $0.94 | $0.71 | $-0.81 | $-0.26 | $-0.14 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 負債資本倍率 | 0.5 | 0.5 | — | 0.5 | 0.4 |
| 流動比率 | 1.6 | 2.1 | — | 1.7 | 2.1 |
| クイックレシオ | 1.5 | 2.0 | — | 1.5 | 1.9 |
キャッシュフロー
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $45M | $105M | — | $-89M | $-64M |
マイ指標 あなた専用のウォッチリスト — 決算詳細から選択した行
📊
あなたにとって重要なメトリクスを選択 — 上記の決算詳細の任意の行の横にある➕をクリックしてください。
選択内容は保存され、すべてのティッカーで引き継がれます。