BBGI Beasley Broadcast Group, Inc. - Class A Common Stock
$13.65
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 15, 2026
BBGI 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
$13.65
時価総額
—
P/E (TTM)
-0.0
EPS（TTM）
$-109.27
収益（TTM）
$206M
配当利回り
—
ROE
—
負債/自己資本
—
52週レンジ
$3 – $26
BBGI 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
$206M
2016-12-31
→
2025-12-31
EPS
$-109.27
2016-12-31
→
2025-12-31
フリーキャッシュフロー
—
2016-12-31
→
2024-12-31
利益率
—
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
BBGI
競合中央値
P/E (TTM)
-0.0
15.4
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
BBGI
競合中央値
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
BBGI
競合中央値
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
BBGI
競合中央値
Revenue YoY (収益（前年比）)
-14.3%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-7.0%
—
Revenue CAGR 5Y (収益（5年CAGR）)
-0.02%
—
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
BBGI
競合中央値
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
—
配当性向
—
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2020年3月30日 | $1.0000 |
| 2019年12月30日 | $1.0000 |
| 2019年9月27日 | $1.0000 |
| 2019年6月27日 | $1.0000 |
| 2019年3月28日 | $1.0000 |
| 2018年12月28日 | $1.0000 |
| 2018年9月27日 | $1.0000 |
| 2018年6月28日 | $1.0000 |
| 2018年3月28日 | $1.0000 |
| 2017年12月28日 | $0.9000 |
| 2017年9月28日 | $0.9000 |
| 2017年6月28日 | $0.9000 |
| 2017年3月29日 | $0.9000 |
| 2016年12月28日 | $0.9000 |
| 2016年9月28日 | $0.9000 |
| 2016年6月28日 | $0.9000 |
| 2016年3月29日 | $0.9000 |
| 2015年12月29日 | $0.9000 |
| 2015年9月28日 | $0.9000 |
| 2015年6月26日 | $0.9000 |
BBGI 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
7 アナリスト
- 強い買い 2 28.6%
- 買い 4 57.1%
- 保有 1 14.3%
- 売り 0 0.0%
- 強い売り 0 0.0%
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
-1.0%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2025年12月31日 | $-6.95 | — | — |
| 2025年3月31日 | $-1.50 | — | — |
| 2024年9月30日 | $-2.33 | $0.00 | -2.3% |
| 2024年6月30日 | $-0.20 | $-0.61 | 0.41% |
| 2024年3月31日 | $-4.00 | $-2.86 | -1.1% |
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 |
|---|---|---|---|---|---|---|
| BBGI | — | -0.0 | -14.3% | — | — | — |
| SSP | — | -2.1 | -14.3% | -4.7% | -8.0% | — |
| TSQ | — | 21.4 | -5.2% | -2.7% | 33.8% | 25.5% |
| MDIA | — | -0.7 | 39.5% | — | — | — |
| SGA | — | -9.4 | -5.1% | -7.4% | -5.0% | — |
| UONEK | — | — | — | — | — | — |
| FOXA | — | — | — | — | — | — |
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 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $206M | $240M | $247M | $256M | $241M | $206M | $262M | $257M | $232M | $137M | $106M | $59M | |
| SG&A Expense | $14M | $17M | $18M | $18M | $17M | $16M | $21M | $16M | $16M | $10M | $9M | $9M | |
| Operating Expenses | $436M | $227M | $329M | $291M | $227M | $210M | $223M | $223M | $171M | $74M | $92M | $53M | |
| Operating Income | $-230M | $13M | $-82M | $-34M | $15M | $-4M | $38M | $34M | $61M | $63M | $14M | $6M | |
| Interest Expense | $13M | $21M | $27M | $27M | $26M | $17M | $18M | $16M | $18M | $7M | $4M | $4M | |
| Other Non-op | $1M | $799.6K | $2M | $251.0K | $68.4K | $88.0K | $-246.2K | $140.9K | $450.7K | $564.2K | $881.9K | $326.3K | |
| Pretax Income | $-241M | $-7M | $-99M | $-60M | $-7M | $-24M | $20M | $18M | $39M | $56M | $10M | $1M | |
| Income Tax | $-45M | $-1M | $-24M | $-18M | $-5M | $-5M | $7M | $12M | $-48M | $8M | $4M | $514.3K | |
| Net Income | $-197M | $-6M | $-75M | $-42M | $-2M | $-19M | $13M | $6M | $87M | $47M | $6M | $40M | |
| EPS (Basic) | $-109.27 | $-3.73 | $-50.26 | $-1.43 | $-0.05 | $-0.63 | $0.49 | $0.24 | $3.15 | $2.00 | $0.28 | $1.75 | |
| EPS (Diluted) | $-109.27 | $-3.73 | $-50.26 | $-1.43 | $-0.05 | $-0.63 | $0.48 | $0.24 | $3.14 | $1.98 | $0.28 | $1.74 | |
| Shares (Basic) | 1,798,760 | 1,579,744 | 1,494,686 | 29,473,989 | 29,263,987 | 28,386,456 | 27,730,392 | 27,444,110 | 27,696,790 | 23,787,485 | 22,911,727 | 22,811,825 | |
| Shares (Diluted) | 1,798,760 | 1,579,744 | 1,494,686 | 29,473,989 | 29,263,987 | 28,386,456 | 27,777,850 | 27,533,983 | 27,792,702 | 23,950,958 | 23,025,720 | 22,944,815 | |
| EBITDA | · | $20M | $-74M | $-27M | $23M | $3M | $45M | $41M | $67M | $66M | $17M | $8M |
貸借対照表 25
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $10M | $14M | $27M | $40M | $51M | $21M | $19M | $13M | $14M | $20M | $14M | $14M | |
| Receivables | $45M | $52M | $53M | $57M | $53M | $47M | $55M | $52M | $43M | $48M | $20M | $18M | |
| Prepaid Expense | $3M | $3M | $4M | $5M | $4M | $2M | $4M | $3M | $6M | $5M | $2M | $636.6K | |
| Other Current Assets | $2M | $825.8K | $2M | $4M | $3M | $7M | $3M | $2M | $4M | $2M | $1M | $3M | |
| Current Assets | $60M | $69M | $87M | $106M | $112M | $78M | $80M | $71M | $85M | $103M | $37M | $35M | |
| PP&E (Net) | $43M | $47M | $51M | $56M | $50M | $54M | $54M | $57M | $59M | $60M | $24M | $28M | |
| PP&E (Gross) | $96M | $100M | $98M | $98M | $91M | $89M | $88M | $89M | $86M | $81M | $42M | $48M | |
| Accum. Depreciation | $53M | $53M | $46M | $42M | $41M | $35M | $34M | $32M | $27M | $21M | $18M | $19M | |
| Goodwill | · | $0 | $922.0K | $13M | $29M | $29M | $29M | $25M | $15M | $3M | $3M | $9M | |
| Intangibles | · | · | $2M | $7M | $21M | $24M | $28M | $2M | $550.1K | $535.6K | $544.2K | $1M | |
| Other Non-current Assets | $6M | $5M | $5M | $6M | $6M | $10M | $11M | $7M | $6M | $6M | $5M | $4M | |
| Total Assets | $299M | $549M | $574M | $715M | $762M | $739M | $760M | $681M | $655M | $662M | $311M | $314M | |
| Accounts Payable | $26M | $21M | $14M | $19M | $7M | $12M | $10M | $10M | $8M | $6M | $2M | $1M | |
| Current Liabilities | $60M | $53M | $48M | $57M | $45M | $40M | $53M | $29M | $29M | $34M | $11M | $14M | |
| Capital Leases | $26M | $31M | $33M | $37M | $29M | $30M | $35M | · | · | · | · | · | |
| Deferred Tax | $19M | $64M | $72M | $98M | $116M | $121M | $121M | $123M | $115M | $161M | $78M | $76M | |
| Other Non-current Liabilities | · | · | · | $14M | $16M | $17M | $17M | $10M | $11M | $16M | $2M | $749.4K | |
| Total Liabilities | $349M | $402M | $425M | $491M | $499M | $472M | $476M | $406M | $369M | $459M | $178M | $184M | |
| Long-term Debt | $238M | $247M | $264M | $285M | $294M | $264M | $256M | $243M | · | · | · | $98M | |
| Total Debt | · | $247M | $264M | $285M | $294M | $258M | $256M | · | · | · | · | $98M | |
| Retained Earnings | $-177M | $19M | $25M | $100M | $142M | $143M | $162M | $155M | $154M | $72M | $29M | $27M | |
| Treasury Stock | $29M | $29M | $29M | $29M | $29M | $28M | $31M | $30M | $17M | $16M | $15M | $15M | |
| AOCI | $598.4K | $771.2K | $346.5K | $499.3K | $-1M | $-1M | $-436.3K | $87.9K | $424.6K | $-721.8K | $75.2K | $21.9K | |
| Stockholders' Equity | $-49M | $147M | $149M | $223M | $263M | $267M | $285M | $275M | $286M | $202M | $134M | $131M | |
| Liabilities + Equity | $299M | $549M | $574M | $715M | $762M | $739M | $760M | $681M | $655M | $662M | $311M | $314M |
キャッシュフロー 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $6M | $7M | $8M | $7M | $8M | $7M | $7M | $7M | $6M | $6M | $3M | $3M | |
| Stock-based Comp | $202.8K | $893.3K | $846.4K | $1M | $1M | $750.7K | $2M | $2M | $2M | $809.4K | $1M | $1M | |
| Deferred Tax | $-45M | $-8M | $-26M | $-18M | $-5M | $-129.0K | $-2M | $8M | $-46M | $6M | $2M | $24M | |
| Amort. of Intangibles | $200.0K | $300.0K | $1M | $3M | $3M | $4M | $500.0K | $500.0K | $300.0K | $3M | $800.0K | $100.0K | |
| Other Non-cash | · | $3M | $88M | $63M | $-4M | $15M | $-57.2K | $2M | $-21M | $-41M | $1M | $-51M | |
| Operating Cash Flow | $-8M | $-4M | $-5M | $11M | $-2M | $4M | $21M | $24M | $28M | $17M | $14M | $17M | |
| CapEx | $5M | $3M | $4M | $13M | $4M | $7M | $9M | $4M | $4M | $3M | $2M | $3M | |
| Investing Cash Flow | $6M | $4M | $7M | $-14M | $-1M | $-4M | $-5M | $-46M | $18M | $-90M | $55.5K | $-3M | |
| Net Debt Issued | · | $-42M | $-15M | $-9M | $-268M | $-7M | $-16M | $-8M | · | · | · | · | |
| Stock Issued | $0 | $700.0K | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $29.5K | $98.7K | $83.9K | $133.9K | $162.9K | $66.0K | $214.7K | $265.1K | $1M | $198.2K | $254.4K | $377.5K | |
| Net Stock Activity | · | $601.3K | $-83.9K | $-133.9K | $-162.9K | $-66.0K | $-214.7K | $-265.1K | $-1M | $-198.2K | $-254.4K | $-377.5K | |
| Dividends Paid | · | · | · | · | · | $3M | $6M | $5M | $5M | $4M | $4M | $4M | |
| Financing Cash Flow | $-1M | $-14M | $-15M | $-9M | $34M | $2M | $-11M | $21M | $-52M | $78M | $-14M | $-14M | |
| Net Change in Cash | $-4M | $-13M | $-13M | $-12M | $31M | $2M | $5M | $-488.6K | $-6M | $6M | $59.1K | $-39.6K | |
| Taxes Paid | $4M | $3M | $1M | $2M | $2M | $965.0K | $4M | $928.8K | $2M | $3M | $5M | $3M | |
| Free Cash Flow | · | $-7M | $-9M | $-2M | $-6M | $-3M | $12M | $20M | $24M | $14M | $12M | $14M | |
| Levered FCF | · | $-24M | $-29M | $-21M | $-12M | $-16M | $-74.6K | $14M | $-17M | $9M | $10M | $11M |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | 5.5% | -33.2% | -13.4% | 6.1% | -2.1% | 14.6% | 13.3% | 26.2% | 45.8% | 12.9% | 9.5% | |
| Net Margin | · | -2.5% | -30.4% | -16.4% | -0.64% | -9.2% | 5.1% | 2.5% | 37.5% | 34.8% | 6.0% | 68.1% | |
| Pretax Margin | · | -3.0% | -40.2% | -23.3% | -2.8% | -11.6% | 7.6% | 7.1% | 16.8% | 40.8% | 9.4% | 2.5% | |
| EBITDA Margin | · | 8.4% | -30.0% | -10.7% | 9.4% | 1.5% | 17.4% | 15.9% | 28.8% | 48.4% | 16.5% | 13.8% | |
| ROA | · | -1.1% | -11.7% | -5.7% | -0.20% | -2.5% | 1.9% | 0.97% | 13.2% | 9.8% | 2.0% | 13.8% | |
| ROE | · | -4.0% | -51.5% | -17.9% | -0.60% | -6.8% | 4.8% | 2.4% | 34.6% | 28.3% | 4.8% | 35.7% | |
| ROIC | · | 2.7% | -15.0% | -4.7% | 0.55% | -0.64% | 4.7% | 4.5% | 47.6% | 26.3% | 6.5% | 1.6% |
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 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.3 | 1.8 | 1.9 | 2.5 | 1.9 | 1.5 | 2.5 | 2.9 | 3.0 | 3.4 | 2.5 | |
| Quick Ratio | · | 1.2 | 1.7 | 1.7 | 2.4 | 1.7 | 1.4 | 2.3 | 2.0 | 2.0 | 3.1 | 2.3 | |
| Debt / Equity | · | 1.7 | 1.8 | 1.3 | 1.1 | 1.0 | 0.9 | · | · | · | · | 0.7 | |
| LT Debt / Equity | · | 1.7 | 1.8 | 1.3 | 1.1 | 1.0 | 0.9 | · | · | · | · | 0.7 | |
| Interest Coverage | · | 0.6 | -3.1 | -1.3 | 0.6 | -0.3 | 2.1 | 2.1 | 3.3 | 9.5 | 3.4 | 1.3 |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | |
| Receivables Turnover | · | 4.6 | 4.5 | 4.7 | 4.8 | 4.0 | 4.9 | 5.4 | 5.1 | 4.0 | 5.7 | 3.4 |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -14.3% | -2.8% | -3.6% | 6.2% | 17.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -7.0% | -0.16% | 6.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -0.02% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 6
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $206M | $240M | $247M | $256M | $241M | $206M | $262M | $257M | $232M | $137M | $106M | $59M | |
| Net Income TTM | $-197M | $-6M | $-75M | $-42M | $-2M | $-19M | $13M | $6M | $87M | $47M | $6M | $40M | |
| P/E | -0.0 | -2.5 | -0.4 | -12.9 | -760.0 | -47.3 | 128.8 | 312.5 | 85.4 | 62.1 | 256.4 | 58.7 | |
| Earnings Yield | -2181.0% | -39.6% | -285.6% | -7.8% | -0.13% | -2.1% | 0.78% | 0.32% | 1.2% | 1.6% | 0.39% | 1.7% | |
| Payout Ratio | · | · | · | · | · | -14.8% | 41.4% | 83.1% | 5.9% | 8.7% | 64.8% | 10.3% | |
| Annual Payout | · | · | · | · | · | $3M | $6M | $5M | $5M | $4M | $4M | $4M |
損益計算書 14
| 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 | $43M | $53M | $51M | $53M | $49M | $67M | $58M | $60M | $54M | $66M | $60M | $63M | $58M | $72M | $64M | $65M | |
| SG&A Expense | $4M | $4M | $2M | $4M | $4M | $5M | $4M | $4M | $4M | $5M | $4M | $4M | $4M | $4M | $5M | $5M | |
| Operating Expenses | $35M | $283M | $52M | $50M | $49M | $60M | $57M | $55M | $55M | $58M | $146M | $68M | $57M | $104M | $59M | $69M | |
| Operating Income | $8M | $-230M | $-536.7K | $3M | $-302.4K | $8M | $1M | $5M | $-1M | $8M | $-85M | $-5M | $413.0K | $-32M | $5M | $-4M | |
| Interest Expense | $3M | $3M | $3M | $3M | $3M | $3M | $6M | $6M | $6M | $7M | $6M | $7M | $7M | $7M | $7M | $7M | |
| Other Non-op | $82.9K | $95.2K | $-108.1K | $75.9K | $-600.7K | $247.4K | $-75.1K | $357.3K | $270.0K | $-152.0K | $1M | $36.7K | $540.5K | $-1M | $1M | $190.2K | |
| Pretax Income | $5M | $-233M | $-4M | $197.4K | $-4M | $-2M | $-5M | $-360.4K | $-393.6K | $8M | $-91M | $-11M | $-6M | $-38M | $-732.5K | $-11M | |
| Income Tax | $1M | $-43M | $-315.2K | $284.0K | $-2M | $451.1K | $-1M | $-76.0K | $-410.2K | $2M | $-23M | $-821.8K | $-2M | $-14M | $-1M | $4M | |
| Net Income | $3M | $-190M | $-4M | $-154.2K | $-3M | $-2M | $-4M | $-276.0K | $8.0K | $6M | $-68M | $-10M | $-4M | $-24M | $498.1K | $-14M | |
| EPS (Basic) | $1.78 | $-105.71 | $-1.97 | $-0.09 | $-1.50 | $-1.23 | $-2.33 | $-0.18 | $0.01 | $-4.71 | $-45.08 | $-0.35 | $-0.12 | $-0.83 | $0.02 | $-0.49 | |
| EPS (Diluted) | $1.77 | $-105.71 | $-1.97 | $-0.09 | $-1.50 | $-1.23 | $-2.33 | $-0.18 | $0.01 | $-4.71 | $-45.08 | $-0.35 | $-0.12 | $-0.83 | $0.02 | $-0.49 | |
| Shares (Basic) | 1,806,242 | -3,592,050 | 1,804,027 | 1,794,754 | 1,792,029 | -2,983,777 | 1,529,521 | 1,517,710 | 1,516,290 | -59,642,348 | 1,498,131 | 29,853,144 | 29,785,759 | -58,862,075 | 29,546,324 | 29,418,951 | |
| Shares (Diluted) | 1,812,976 | -3,592,050 | 1,804,027 | 1,794,754 | 1,792,029 | -2,990,823 | 1,529,521 | 1,517,710 | 1,523,336 | -59,642,348 | 1,498,131 | 29,853,144 | 29,785,759 | -59,031,112 | 29,715,361 | 29,418,951 | |
| EBITDA | $8M | · | $-536.7K | $3M | $-2M | · | $1M | $5M | $-1M | · | $-85M | $-5M | $413.0K | · | $5M | $-4M |
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 | $6M | $10M | $14M | $14M | $12M | $14M | $28M | $33M | $28M | $27M | $30M | $35M | $36M | $40M | $33M | $46M | |
| Receivables | $40M | $45M | $48M | $51M | $46M | $52M | $49M | $47M | $47M | $53M | $48M | $55M | $47M | $57M | $47M | $46M | |
| Prepaid Expense | $3M | $3M | $5M | $5M | $2M | $3M | $9M | $6M | $4M | $4M | $11M | $9M | $5M | $5M | $10M | $6M | |
| Other Current Assets | $2M | $2M | $2M | $2M | $2M | $825.8K | $2M | $2M | $2M | $2M | $3M | $5M | $3M | $4M | $4M | $4M | |
| Current Assets | $51M | $60M | $69M | $73M | $63M | $69M | $88M | $88M | $81M | $87M | $91M | $104M | $92M | $106M | $93M | $102M | |
| PP&E (Net) | $41M | $43M | $44M | $44M | $45M | $47M | $49M | $50M | $51M | $51M | $52M | $53M | $55M | $56M | $56M | $53M | |
| PP&E (Gross) | · | $96M | · | · | · | $100M | · | · | · | $98M | · | · | · | $98M | · | · | |
| Accum. Depreciation | · | $53M | · | · | · | $53M | · | · | · | $46M | · | · | · | $42M | · | · | |
| Goodwill | · | · | · | · | · | · | · | $922.0K | $922.0K | $922.0K | $3M | $13M | $13M | $13M | $24M | $23M | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | · | · | · | $7M | · | · | |
| Other Non-current Assets | $7M | $6M | $6M | $5M | $5M | $5M | $9M | $5M | $5M | $5M | $5M | $5M | $6M | $6M | $8M | $8M | |
| Total Assets | $282M | $299M | $535M | $548M | $539M | $549M | $571M | $573M | $566M | $574M | $594M | $698M | $698M | $715M | $745M | $749M | |
| Accounts Payable | $21M | $26M | $22M | $26M | $18M | $21M | $19M | $14M | $12M | $14M | $15M | $20M | $16M | $19M | $13M | $10M | |
| Current Liabilities | $46M | $60M | $60M | $65M | $55M | $53M | $55M | $50M | $42M | $48M | $48M | $61M | $51M | $57M | $47M | $50M | |
| Capital Leases | $25M | $26M | $28M | $30M | $30M | $31M | $30M | $32M | $32M | $33M | $35M | $36M | $36M | $37M | $39M | $37M | |
| Deferred Tax | $20M | $19M | $62M | $62M | $62M | $64M | $69M | $70M | $71M | $72M | $71M | $95M | $96M | $98M | $111M | $113M | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | · | · | · | · | · | $10M | · | $16M | $16M | |
| Total Liabilities | $328M | $349M | $394M | $404M | $395M | $402M | $426M | $424M | $417M | $425M | $452M | $489M | $478M | $491M | $499M | $503M | |
| Long-term Debt | $218M | $238M | $240M | $242M | $245M | $247M | $265M | $265M | $265M | $264M | $284M | $283M | $286M | $285M | $285M | $290M | |
| Total Debt | $218M | · | $240M | $242M | $245M | · | $265M | $265M | $265M | · | $284M | $283M | $286M | · | $285M | $290M | |
| Retained Earnings | $-174M | $-177M | $13M | $16M | $16M | $19M | $21M | $25M | $25M | $25M | $19M | $86M | $97M | $100M | $125M | $124M | |
| Treasury Stock | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | $29M | |
| AOCI | $598.4K | $598.4K | $771.2K | $771.2K | $771.2K | $771.2K | $346.5K | $346.5K | $346.5K | $346.5K | $499.3K | $499.3K | $499.3K | $499.3K | $-1M | $-1M | |
| Stockholders' Equity | $-46M | $-49M | $141M | $145M | $145M | $147M | $146M | $149M | $149M | $149M | $142M | $210M | $220M | $223M | $246M | $246M | |
| Liabilities + Equity | $282M | $299M | $535M | $548M | $539M | $549M | $571M | $573M | $566M | $574M | $594M | $698M | $698M | $715M | $745M | $749M |
キャッシュフロー 14
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Stock-based Comp | $50.8K | $-24.6K | $52.2K | $76.6K | $98.6K | $120.0K | $358.2K | $261.7K | $153.4K | $313.0K | $177.8K | $181.3K | $174.3K | $182.7K | $270.1K | $378.8K | |
| Deferred Tax | $1M | $-43M | $-661.8K | $274.1K | $-2M | $-5M | $-2M | $-682.2K | $-989.8K | $1M | $-24M | $-980.4K | $-2M | $-14M | $-1M | $3M | |
| Operating Cash Flow | $-3M | $-3M | $-5M | $3M | $-3M | $-1M | $-5M | $7M | $-4M | $326.3K | $-5M | $2M | $-2M | $9M | $-4M | $6M | |
| CapEx | $650.8K | $1M | $2M | $573.2K | $800.2K | $386.6K | $642.2K | $1M | $947.7K | $1M | $1M | $846.9K | $1M | $2M | $5M | $5M | |
| Investing Cash Flow | $19M | $-1M | $6M | $-573.2K | $2M | $922.3K | $-642.2K | $-1M | $5M | $10M | $-794.5K | $-846.9K | $-1M | $-2M | $-5M | $-6M | |
| Net Debt Issued | $-19M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $1.7K | $2.5K | $0 | $17.9K | $9.1K | $8.6K | $52.7K | $24.8K | $12.6K | $14.0K | $2.1K | $42.2K | $25.5K | $25.8K | $2.4K | $76.1K | |
| Net Stock Activity | $-1.7K | · | · | · | $-9.1K | · | · | · | $-12.6K | · | · | · | $-25.5K | · | · | · | |
| Financing Cash Flow | $-19M | $-2.5K | $0 | $-992.9K | $-9.1K | $-13M | $-52.7K | $-24.8K | $-12.6K | $-13M | $-2.1K | $-2M | $-25.5K | $-25.8K | $-4M | $-5M | |
| Net Change in Cash | $-4M | $-4M | $612.7K | $1M | $-2M | $-14M | $-5M | $6M | $1M | $-3M | $-6M | $-404.0K | $-4M | $7M | $-13M | $-5M | |
| Taxes Paid | $18.1K | $3M | $0 | $1M | $112.5K | $3M | $0 | $267.5K | $84.5K | $49.7K | $106.8K | $1M | $21.5K | $2.8K | $1.0K | $1M | |
| Free Cash Flow | $-4M | · | · | · | $-4M | · | · | · | $-5M | · | · | · | $-4M | · | · | · | |
| Levered FCF | $-6M | · | · | · | $-6M | · | · | · | $-5M | · | · | · | $-8M | · | · | · |
収益性 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 18.1% | · | -1.1% | 5.5% | -4.1% | · | 2.1% | 8.9% | -2.0% | · | -142.2% | -7.1% | 0.71% | · | 7.4% | -6.9% | |
| Net Margin | 7.5% | · | -7.0% | -0.29% | -5.5% | · | -6.1% | -0.46% | 0.01% | · | -112.3% | -16.4% | -6.1% | · | 0.78% | -22.3% | |
| Pretax Margin | 10.6% | · | -7.7% | 0.37% | -8.8% | · | -8.5% | -0.60% | -0.72% | · | -151.1% | -17.6% | -9.8% | · | -1.1% | -17.1% | |
| EBITDA Margin | 18.1% | · | -1.1% | 5.5% | -4.1% | · | 2.1% | 8.9% | -2.0% | · | -142.2% | -7.1% | 0.71% | · | 7.4% | -6.9% | |
| ROA | 0.78% | · | -0.64% | -0.03% | -0.49% | · | -0.61% | -0.04% | 0.00% | · | -10.1% | -1.4% | -0.49% | · | 0.07% | -1.9% | |
| ROE | 6.5% | · | -2.5% | -0.11% | -1.8% | · | -2.5% | -0.15% | 0.00% | · | -34.8% | -4.6% | -1.5% | · | 0.20% | -5.8% | |
| ROIC | 3.2% | · | -0.13% | -0.33% | -0.33% | · | 0.22% | 1.0% | 0.01% | · | -14.9% | -0.85% | 0.05% | · | -0.63% | -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 | 1.1 | · | 1.2 | 1.1 | 1.1 | · | 1.6 | 1.8 | 1.9 | · | 1.9 | 1.7 | 1.8 | · | 2.0 | 2.0 | |
| Quick Ratio | 1.0 | · | 1.0 | 1.0 | 1.1 | · | 1.4 | 1.6 | 1.8 | · | 1.6 | 1.5 | 1.6 | · | 1.7 | 1.8 | |
| Debt / Equity | -4.7 | · | 1.7 | 1.7 | 1.7 | · | 1.8 | 1.8 | 1.8 | · | 2.0 | 1.4 | 1.3 | · | 1.2 | 1.2 | |
| LT Debt / Equity | -4.7 | · | 1.7 | 1.7 | 1.7 | · | 1.8 | 1.8 | 1.8 | · | 2.0 | 1.4 | 1.3 | · | 1.2 | 1.2 | |
| Interest Coverage | 2.4 | · | -0.2 | 0.9 | -0.6 | · | 0.2 | 0.9 | -0.2 | · | -13.3 | -0.7 | 0.1 | · | 0.7 | -0.7 |
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 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 1.0 | · | 1.1 | 1.1 | 1.1 | · | 1.2 | 1.2 | 1.2 | · | 1.3 | 1.3 | 1.3 | · | 1.4 | 1.4 |
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 | $195M | · | $211M | $221M | $222M | · | $233M | $238M | $236M | · | $245M | $250M | $242M | · | $247M | $243M | |
| Net Income TTM | $-3M | · | $-10M | $-7M | $-7M | · | $-71M | $-78M | $-81M | · | $-81M | $-28M | $-21M | · | $-19M | $-20M | |
| P/E | -1.9 | · | -0.9 | -1.0 | -1.4 | · | -0.2 | -0.3 | -0.3 | · | -0.4 | -21.7 | -22.8 | · | -32.7 | -38.2 | |
| Earnings Yield | -53.6% | · | -111.8% | -98.8% | -72.1% | · | -441.8% | -345.4% | -291.9% | · | -261.7% | -4.6% | -4.4% | · | -3.1% | -2.6% |
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 | $206M | $240M | $247M | $256M | $241M |
| 営業利益率 % | — | 5.5% | -33.2% | -13.4% | 6.1% |
| 純利益 | $-197M | $-6M | $-75M | $-42M | $-2M |
| 希薄化後EPS | $-109.27 | $-3.73 | $-50.26 | $-1.43 | $-0.05 |
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 | — | 1.7 | 1.8 | 1.3 | 1.1 |
| 流動比率 | — | 1.3 | 1.8 | 1.9 | 2.5 |
| クイックレシオ | — | 1.2 | 1.7 | 1.7 | 2.4 |
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 | — | $-7M | $-9M | $-2M | $-6M |
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。