BLZE Backblaze, Inc. - Common Stock
$7.54
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 4, 2026
52週レンジ
$3–$11
56% of range
アナリスト評価
BUY
14 analysts
目標株価
$9
+24% upside
P/E (TTM)
-10.1
ROE
-31.4%
純利益率
-17.6%
BLZE 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
$7.54
時価総額
—
P/E (TTM)
-10.1
EPS（TTM）
$-0.46
収益（TTM）
$146M
配当利回り
—
ROE
-31.4%
負債/自己資本
—
52週レンジ
$3 – $11
BLZE 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
$146M
2020-12-31
→
2025-12-31
EPS
$-0.46
2020-12-31
→
2025-12-31
フリーキャッシュフロー
$19M
2021-12-31
→
2025-12-31
利益率
-17.6%
2021-12-31
→
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
BLZE
競合中央値
P/E (TTM)
-10.1
59.8
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
BLZE
競合中央値
Gross Margin (粗利益率)
60.9%
62.3%
Operating Margin (営業利益率)
-16.2%
—
Net Profit Margin (純利益率)
-17.6%
-8.4%
ROA
-14.2%
-6.4%
ROE
-31.4%
-12.9%
ROIC
-28.5%
—
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
BLZE
競合中央値
Current Ratio (流動比率)
1.1
2.0
Quick Ratio (クイックレシオ)
0.9
—
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
BLZE
競合中央値
Revenue YoY (収益（前年比）)
14.3%
—
Revenue CAGR 3Y (収益（3年CAGR）)
19.6%
—
Revenue CAGR 5Y (収益（5年CAGR）)
22.1%
—
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
BLZE
競合中央値
BLZE 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 5 35.7%
- 買い 7 50.0%
- 保有 2 14.3%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
7 アナリスト · 2026-05-17
中央値
$8.50
平均値
$9.34
現在
$7.54
安値
$6.50
高値
$15.90
中央値ターゲット
$8.50
+12.8%
平均値ターゲット
$9.34
+24.0%
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
0.03%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-0.10 | $-0.09 | -0.01% |
| 2025年12月31日 | $-0.09 | $-0.11 | 0.02% |
| 2025年9月30日 | $-0.06 | $-0.12 | 0.06% |
| 2025年6月30日 | $-0.13 | $-0.18 | 0.05% |
| 2025年3月31日 | $-0.17 | $-0.19 | 0.02% |
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 |
|---|---|---|---|---|---|---|
| BLZE | — | -10.1 | 14.3% | -17.6% | -31.4% | 60.9% |
| RXT | $238M | -1.0 | -1.9% | -8.4% | 19.3% | 18.9% |
| WYFI | $606M | -20.3 | 66.2% | -31.2% | -6.2% | 60.2% |
| SHAZ | — | — | 257.4% | -2529.2% | -401.0% | 6.4% |
| CXDO | $201M | 40.4 | 12.0% | 7.4% | 8.3% | — |
| CMRC | $336M | -17.2 | 2.8% | -5.7% | -49.5% | 78.8% |
| CSAI | — | -1.5 | 271.4% | -167.0% | -99.7% | 29.4% |
| NET | — | -679.8 | 29.8% | — | — | — |
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 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $146M | $128M | $102M | $85M | $67M | $54M | |
| Cost of Revenue | $57M | $58M | $52M | $41M | $33M | $26M | |
| Gross Profit | $89M | $69M | $50M | $44M | $34M | $28M | |
| R&D Expense | $46M | $42M | $40M | $33M | $21M | $13M | |
| SG&A Expense | $29M | $29M | $27M | $23M | $13M | $7M | |
| Operating Expenses | $112M | $116M | $108M | $92M | $53M | $32M | |
| Operating Income | $-24M | $-46M | $-58M | $-48M | $-19M | $-4M | |
| Interest Expense | · | · | $4M | $4M | $4M | $3M | |
| Interest Income | $2M | $1M | $2M | $965.0K | $0 | · | |
| Pretax Income | $-26M | $-49M | $-60M | $-51M | $-22M | $-7M | |
| Income Tax | $84.0K | $6.0K | $0 | $-39.0K | $96.0K | $5.0K | |
| Net Income | $-26M | $-49M | $-60M | $-51M | $-22M | $-7M | |
| EPS (Basic) | $-0.46 | $-1.11 | $-1.66 | $-1.62 | $-1.07 | $-0.36 | |
| EPS (Diluted) | $-0.46 | $-1.11 | $-1.66 | $-1.62 | $-1.07 | $-0.36 | |
| Shares (Basic) | 56,209,667 | 43,543,023 | 36,011,446 | 31,662,301 | 20,345,655 | 18,609,422 | |
| Shares (Diluted) | 56,209,667 | 43,543,023 | 36,011,446 | 31,662,301 | 20,345,655 | 18,609,422 | |
| EBITDA | $2M | · | $-33M | $-28M | $-2M | · |
貸借対照表 25
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $29M | $46M | $13M | $7M | $105M | $6M | |
| Short-term Investments | $22M | $9M | $17M | $59M | $0 | · | |
| Receivables | $3M | $2M | $800.0K | $856.0K | $309.0K | $209.0K | |
| Prepaid Expense | $4M | $3M | $8M | $8M | $6M | $3M | |
| Other Current Assets | $7M | $6M | · | · | · | · | |
| Current Assets | $66M | $66M | $39M | $74M | $111M | $9M | |
| PP&E (Net) | · | · | · | · | $43M | $39M | |
| PP&E (Gross) | · | · | · | · | $86M | $71M | |
| Accum. Depreciation | · | · | · | · | $43M | $32M | |
| Other Non-current Assets | $5M | $2M | $944.0K | $793.0K | $2M | $809.0K | |
| Total Assets | $192M | $169M | $132M | $152M | $164M | $54M | |
| Accounts Payable | $2M | $1M | $2M | $3M | $2M | $2M | |
| Accrued Liabilities | $2M | $1M | $1M | $3M | $2M | $1M | |
| Current Liabilities | $62M | $60M | $57M | $56M | $45M | $36M | |
| Capital Leases | $20M | $13M | $8M | $5M | $0 | · | |
| Other Non-current Liabilities | · | · | · | $0 | $298.0K | $820.0K | |
| Total Liabilities | $109M | $91M | $87M | $84M | $68M | $59M | |
| Total Debt | · | · | · | · | $0 | · | |
| Common Stock | · | · | · | · | · | $5.0K | |
| Paid-in Capital | $307M | $274M | $192M | $156M | $132M | $8M | |
| Retained Earnings | $-222M | $-196M | $-147M | $-88M | $-36M | $-15M | |
| Treasury Stock | $2M | $0 | · | · | · | · | |
| Stockholders' Equity | $83M | $78M | $45M | $69M | $95M | $-7M | |
| Liabilities + Equity | $192M | $169M | $132M | $152M | $164M | $54M | |
| Shares Outstanding | · | 53,375,770 | 39,150,610 | 33,393,737 | 30,384,834 | 18,614,905 |
キャッシュフロー 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $26M | $28M | $25M | $20M | $16M | $13M | |
| Stock-based Comp | $26M | $29M | $25M | $17M | $6M | $2M | |
| Deferred Tax | $0 | $0 | $0 | $-38.0K | $38.0K | $0 | |
| Restructuring | $2M | $5M | $4M | · | · | · | |
| Other Non-cash | $-3M | · | $2M | $455.0K | $3M | · | |
| Operating Cash Flow | $24M | $13M | $-7M | $-14M | $4M | $13M | |
| CapEx | $5M | $2M | $6M | $7M | $8M | $2M | |
| Investing Cash Flow | $-25M | $-6M | $22M | $-74M | $-11M | $-5M | |
| Stock Repurchased | $2M | $0 | $0 | · | · | · | |
| Net Stock Activity | $-2M | · | · | · | · | · | |
| Financing Cash Flow | $-15M | $23M | $-9M | $-6M | $107M | $-9M | |
| Net Change in Cash | $-17M | $29M | $5M | $-94M | $99M | $-902.0K | |
| Free Cash Flow | $19M | · | $-13M | $-21M | $-4M | · | |
| Levered FCF | · | · | $-17M | $-25M | $-8M | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Gross Margin | 60.9% | · | 48.9% | 51.5% | 50.9% | · | |
| Operating Margin | -16.2% | · | -56.8% | -56.5% | -27.9% | · | |
| Net Margin | -17.6% | · | -58.5% | -60.4% | -32.2% | · | |
| Pretax Margin | -17.5% | · | -58.5% | -60.4% | -32.0% | · | |
| EBITDA Margin | 1.4% | · | -32.3% | -32.8% | -3.7% | · | |
| ROA | -14.2% | · | -42.0% | -32.5% | -19.9% | · | |
| ROE | -31.4% | · | -129.4% | -70.8% | -53.9% | · | |
| ROIC | -28.5% | · | -128.9% | -69.9% | -19.8% | · |
流動性と支払能力 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | · | 0.7 | 1.3 | 2.5 | · | |
| Quick Ratio | 0.9 | · | 0.5 | 1.2 | 2.3 | · | |
| Debt / Equity | · | · | · | · | 0.0 | · | |
| Interest Coverage | · | · | -15.3 | -11.2 | -5.1 | · |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.8 | · | 0.7 | 0.5 | 0.6 | · | |
| Receivables Turnover | 54.9 | · | 123.2 | 146.2 | 260.5 | · |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | 14.3% | 25.1% | 19.8% | 26.2% | 25.5% | · | |
| Revenue CAGR 3Y | 19.6% | 23.7% | 23.8% | · | · | · | |
| Revenue CAGR 5Y | 22.1% | · | · | · | · | · |
バリュエーション（TTM） 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $146M | $128M | $102M | $85M | $67M | · | |
| Net Income TTM | $-26M | $-49M | $-60M | $-51M | $-22M | · | |
| Market Cap | · | · | $297M | $205M | $513M | · | |
| Enterprise Value | · | · | · | · | $408M | · | |
| P/E | -10.1 | -5.4 | -4.6 | -3.8 | -15.8 | · | |
| P/S | · | · | 2.9 | 2.4 | 7.6 | · | |
| P/B | · | · | 6.6 | 3.0 | 5.4 | · | |
| P / Tangible Book | · | 4.1 | 6.6 | 3.0 | 5.4 | · | |
| P / Cash Flow | · | · | -40.4 | -14.9 | 145.8 | · | |
| P / FCF | · | · | -23.1 | -9.7 | -126.4 | · | |
| EV / EBITDA | · | · | · | · | -165.2 | · | |
| EV / FCF | · | · | · | · | -100.6 | · | |
| EV / Revenue | · | · | · | · | 6.1 | · | |
| Earnings Yield | -9.9% | -18.4% | -21.9% | -26.3% | -6.3% | · |
損益計算書 18
| 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 | $39M | $38M | $37M | $36M | $35M | $34M | $33M | $31M | $30M | $29M | $25M | $25M | $23M | $23M | $22M | $21M | |
| Cost of Revenue | $15M | $14M | $14M | $13M | $15M | $15M | $15M | $14M | $14M | $14M | $14M | $13M | $12M | $11M | $11M | $10M | |
| Gross Profit | $24M | $23M | $23M | $23M | $19M | $19M | $18M | $17M | $16M | $15M | $12M | $12M | $11M | $12M | $11M | $11M | |
| R&D Expense | $11M | $11M | $11M | $12M | $12M | $12M | $11M | $10M | $10M | $9M | $10M | $10M | $11M | $9M | $8M | $8M | |
| SG&A Expense | $7M | $8M | $6M | $8M | $7M | $9M | $8M | $6M | $7M | $7M | $7M | $6M | $7M | $7M | $5M | $5M | |
| Operating Expenses | $29M | $28M | $26M | $30M | $28M | $32M | $30M | $27M | $26M | $27M | $27M | $26M | $28M | $25M | $23M | $22M | |
| Operating Income | $-5M | $-5M | $-3M | $-7M | $-9M | $-14M | $-12M | $-10M | $-11M | $-12M | $-16M | $-14M | $-17M | $-14M | $-12M | $-11M | |
| Interest Expense | · | · | · | · | · | · | · | · | $921.0K | · | $936.0K | $942.0K | $923.0K | $1M | $950.0K | $913.0K | |
| Interest Income | $404.0K | $451.0K | $477.0K | $500.0K | $533.0K | $363.0K | $313.0K | $362.0K | $384.0K | $408.0K | $447.0K | $519.0K | $610.0K | $560.0K | $210.0K | $120.0K | |
| Other Non-op | $39.0K | · | · | · | $-149.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Pretax Income | $-6M | $-5M | $-4M | $-7M | $-9M | $-14M | $-13M | $-10M | $-11M | $-12M | $-16M | $-14M | $-17M | $-14M | $-13M | $-12M | |
| Income Tax | $28.0K | $0 | $0 | $0 | $84.0K | $0 | $0 | $0 | $6.0K | $0 | $0 | $0 | $0 | $30.0K | $0 | $-37.0K | |
| Net Income | $-6M | $-5M | $-4M | $-7M | $-9M | $-14M | $-13M | $-10M | $-11M | $-12M | $-16M | $-14M | $-17M | $-14M | $-13M | $-12M | |
| EPS (Basic) | $-0.10 | $-0.09 | $-0.07 | $-0.13 | $-0.17 | $-0.30 | $-0.29 | $-0.25 | $-0.27 | $-0.31 | $-0.44 | $-0.41 | $-0.50 | $-0.44 | $-0.40 | $-0.37 | |
| EPS (Diluted) | $-0.10 | $-0.09 | $-0.07 | $-0.13 | $-0.17 | $-0.30 | $-0.29 | $-0.25 | $-0.27 | $-0.31 | $-0.44 | $-0.41 | $-0.50 | $-0.44 | $-0.40 | $-0.37 | |
| Shares (Basic) | 59,290,195 | -110,455,560 | 56,977,764 | 55,627,214 | 54,060,249 | -82,349,176 | 43,515,110 | 42,151,850 | 40,225,239 | -69,725,432 | 36,665,195 | 35,149,000 | 33,922,683 | -62,056,946 | 31,994,391 | 31,182,914 | |
| Shares (Diluted) | 59,290,195 | -110,455,560 | 56,977,764 | 55,627,214 | 54,060,249 | -82,349,176 | 43,515,110 | 42,151,850 | 40,225,239 | -69,725,432 | 36,665,195 | 35,149,000 | 33,922,683 | -62,056,946 | 31,994,391 | 31,182,914 | |
| EBITDA | $1M | · | $-3M | $-7M | $-1M | · | $-12M | $-10M | $-4M | · | $-16M | $-14M | $-11M | · | $-12M | $-11M |
貸借対照表 21
| 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 | $26M | $29M | $29M | $32M | $41M | $46M | $3M | $9M | $6M | $13M | $9M | $6M | $4M | $7M | $25M | $7M | |
| Short-term Investments | $19M | $22M | $21M | $18M | $13M | $9M | $18M | $14M | $22M | · | $21M | $31M | $46M | $59M | $53M | $81M | |
| Receivables | $4M | $3M | $3M | $3M | $2M | $2M | $3M | $2M | $2M | · | $2M | $826.0K | $789.0K | $856.0K | $720.0K | $391.0K | |
| Prepaid Expense | $6M | $4M | $4M | $3M | $10M | $3M | $8M | $8M | $9M | · | $7M | $7M | $8M | $8M | $6M | $6M | |
| Other Current Assets | $7M | $7M | $7M | $7M | · | $6M | · | · | · | · | · | · | · | · | · | · | |
| Current Assets | $63M | $66M | $65M | $64M | $65M | $66M | $32M | $34M | $39M | · | $45M | $45M | $58M | $74M | $85M | $95M | |
| Other Non-current Assets | $6M | $5M | $4M | $4M | $2M | $2M | $1M | $1M | $963.0K | · | $868.0K | $483.0K | $595.0K | $793.0K | $2M | $2M | |
| Total Assets | $193M | $192M | $192M | $186M | $170M | $169M | $136M | $128M | $132M | · | $135M | $135M | $143M | $152M | $157M | $160M | |
| Accounts Payable | · | $2M | · | · | · | $1M | $2M | $1M | $1M | · | $2M | $2M | $3M | $3M | $3M | $2M | |
| Accrued Liabilities | · | $2M | · | · | · | $1M | $1M | $1M | $1M | · | $2M | $1M | $2M | $3M | $2M | $2M | |
| Current Liabilities | $60M | $62M | $59M | $60M | $59M | $60M | $59M | $55M | $56M | · | $61M | $51M | $53M | $56M | $54M | $52M | |
| Capital Leases | $19M | $20M | $21M | $22M | $12M | $13M | $12M | $8M | $8M | · | $9M | $4M | $5M | $5M | $3M | $3M | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Total Liabilities | $108M | $109M | $109M | $106M | $92M | $91M | $93M | $83M | $84M | · | $87M | $80M | $82M | $84M | $80M | $77M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | $6M | · | · | · | · | · | |
| Paid-in Capital | $315M | $307M | $300M | $292M | $283M | $274M | $224M | $214M | $206M | · | $183M | $173M | $165M | $156M | $150M | $143M | |
| Retained Earnings | $-228M | $-222M | $-216M | $-212M | $-205M | $-196M | $-182M | $-169M | $-159M | · | $-135M | $-119M | $-105M | $-88M | $-73M | $-60M | |
| Treasury Stock | $3M | $2M | $1M | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $85M | $83M | $83M | $80M | $78M | $78M | $43M | $45M | $47M | $45M | $47M | $54M | $61M | $69M | $77M | $83M | |
| Liabilities + Equity | $193M | $192M | $192M | $186M | $170M | $169M | $136M | $128M | $132M | · | $135M | $135M | $143M | $152M | $157M | $160M | |
| Shares Outstanding | · | · | · | 56,462,752 | 54,869,647 | · | 44,265,173 | 42,886,281 | 41,469,779 | · | 37,464,639 | 35,984,501 | 34,517,414 | 33,393,737 | 32,436,389 | 31,631,532 |
キャッシュフロー 13
| 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 | $7M | $6M | $6M | $5M | $8M | $7M | $7M | $7M | $7M | $7M | $6M | $6M | $6M | $5M | $5M | $4M | |
| Stock-based Comp | $7M | $6M | $5M | $7M | $7M | $9M | $8M | $6M | $6M | $7M | $8M | $5M | $6M | $4M | $5M | $4M | |
| Restructuring | · | · | · | · | · | · | · | · | · | $0 | $12.0K | $1M | $2M | · | · | · | |
| Other Non-cash | $-4M | · | · | · | $-856.0K | · | · | · | $2M | · | · | · | $361.0K | · | · | · | |
| Operating Cash Flow | $3M | $9M | $6M | $4M | $5M | $2M | $5M | $2M | $3M | $3M | $-170.0K | $-5M | $-5M | $-3M | $-2M | $-7M | |
| CapEx | $651.0K | $265.0K | $3M | $784.0K | $503.0K | $826.0K | $191.0K | $271.0K | $423.0K | $446.0K | $347.0K | $2M | $3M | $3M | $3M | $985.0K | |
| Investing Cash Flow | $289.0K | $-3M | $-8M | $-9M | $-6M | $6M | $-7M | $4M | $-9M | $-423.0K | $5M | $10M | $7M | $-12M | $23M | $-4M | |
| Stock Repurchased | $809.0K | $798.0K | · | · | $0 | $0 | · | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-809.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-7M | $-6M | $-1M | $-3M | $-4M | $30M | $-4M | $-3M | $-264.0K | $-1M | $-4M | $-2M | $-2M | $-1M | $-471.0K | $-1M | |
| Net Change in Cash | $-3M | $105.0K | $-3M | $-8M | $-5M | $38M | $-6M | $3M | $-6M | $2M | $1M | $2M | $352.0K | $-16M | $20M | $-12M | |
| Free Cash Flow | $3M | · | · | · | $4M | · | · | · | $3M | · | · | · | $-8M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $2M | · | · | · | $-9M | · | · | · |
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 | 60.9% | · | 62.1% | 63.5% | 55.6% | · | 54.6% | 55.1% | 52.8% | · | 46.5% | 49.0% | 46.9% | · | 50.9% | 53.8% | |
| Operating Margin | -13.8% | · | -8.9% | -18.5% | -25.8% | · | -37.4% | -31.4% | -35.1% | · | -61.5% | -56.6% | -71.8% | · | -54.7% | -52.3% | |
| Net Margin | -15.9% | · | -10.2% | -19.6% | -26.9% | · | -39.1% | -33.1% | -36.9% | · | -63.5% | -58.3% | -73.2% | · | -58.1% | -56.0% | |
| Pretax Margin | -15.8% | · | -10.2% | -19.6% | -26.7% | · | -39.1% | -33.1% | -36.9% | · | -63.5% | -58.3% | -73.2% | · | -58.1% | -56.1% | |
| EBITDA Margin | 3.6% | · | -8.9% | -18.5% | -3.3% | · | -37.4% | -31.4% | -12.0% | · | -61.5% | -56.6% | -47.3% | · | -54.7% | -52.3% | |
| ROA | -3.4% | · | -2.3% | -4.5% | -6.2% | · | -9.4% | -7.9% | -8.0% | · | -11.0% | -9.7% | -11.1% | · | -11.8% | -14.4% | |
| ROE | -7.6% | · | -6.0% | -11.4% | -14.9% | · | -28.3% | -20.8% | -20.5% | · | -25.9% | -20.9% | -23.1% | · | -41.5% | -27.9% | |
| ROIC | -6.3% | · | -4.0% | -8.4% | -11.6% | · | -28.5% | -21.8% | -22.2% | · | -29.1% | -25.7% | -27.7% | · | -15.8% | -13.0% |
流動性と支払能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.0 | · | 1.1 | 1.1 | 1.1 | · | 0.5 | 0.6 | 0.7 | · | 0.7 | 0.9 | 1.1 | · | 1.6 | 1.8 | |
| Quick Ratio | 0.8 | · | 0.9 | 0.9 | 0.9 | · | 0.4 | 0.5 | 0.5 | · | 0.5 | 0.7 | 0.9 | · | 1.4 | 1.7 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | 0.1 | · | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | -11.4 | · | -16.6 | -14.8 | -18.2 | · | -12.7 | -11.8 |
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 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | |
| Receivables Turnover | 12.8 | · | 12.1 | 14.4 | 20.4 | · | 13.7 | 23.7 | 24.9 | · | 18.7 | 40.4 | 45.4 | · | 52.8 | 105.8 |
バリュエーション（TTM） 13
| 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 | $147M | · | $141M | $135M | $128M | · | $119M | $111M | $103M | · | $95M | $91M | $86M | · | $80M | $74M | |
| Net Income TTM | $-26M | · | $-33M | $-40M | $-43M | · | $-50M | $-52M | $-59M | · | $-60M | $-56M | $-54M | · | $-43M | $-33M | |
| Market Cap | · | · | · | $311M | $265M | · | $283M | $264M | $424M | · | $206M | $156M | $174M | · | $161M | $165M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | $182M | · | · | · | · | · | |
| P/E | -7.3 | · | -14.1 | -6.5 | -4.9 | · | -5.1 | -4.5 | -6.3 | · | -3.1 | -2.6 | -3.0 | · | -3.3 | -4.3 | |
| P/S | · | · | · | 2.3 | 2.1 | · | 2.4 | 2.4 | 4.1 | · | 2.2 | 1.7 | 2.0 | · | 2.0 | 2.2 | |
| P/B | · | · | · | 3.9 | 3.4 | · | 6.6 | 5.9 | 8.9 | · | 4.4 | 2.9 | 2.9 | · | 2.1 | 2.0 | |
| P / Tangible Book | · | · | · | 3.9 | 3.4 | · | 6.6 | 5.9 | 8.9 | · | 4.4 | 2.9 | 2.9 | · | 2.1 | 2.0 | |
| P / Cash Flow | · | · | · | · | 53.6 | · | · | · | 124.2 | · | · | · | -33.6 | · | · | · | |
| P / FCF | · | · | · | · | 59.7 | · | · | · | 141.7 | · | · | · | -21.2 | · | · | · | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | · | -11.7 | · | · | · | · | · | |
| EV / Revenue | · | · | · | · | · | · | · | · | · | · | 1.9 | · | · | · | · | · | |
| Earnings Yield | -13.6% | · | -7.1% | -15.3% | -20.3% | · | -19.6% | -22.2% | -15.8% | · | -31.8% | -38.8% | -33.3% | · | -30.2% | -23.5% |
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 | $146M | $128M | $102M | $85M | $67M |
| 粗利益率 % | 60.9% | — | 48.9% | 51.5% | 50.9% |
| 営業利益率 % | -16.2% | — | -56.8% | -56.5% | -27.9% |
| 純利益 | $-26M | $-49M | $-60M | $-51M | $-22M |
| 希薄化後EPS | $-0.46 | $-1.11 | $-1.66 | $-1.62 | $-1.07 |
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 | — | — | — | — | 0.0 |
| 流動比率 | 1.1 | — | 0.7 | 1.3 | 2.5 |
| クイックレシオ | 0.9 | — | 0.5 | 1.2 | 2.3 |
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 | $19M | — | $-13M | $-21M | $-4M |
最新ニュース この会社に言及した最近の見出し
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。