BMBL Bumble Inc. - common stock
$3.04
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 6, 2026
52週レンジ
$3–$9
7% of range
アナリスト評価
HOLD
23 analysts
目標株価
$4
+44% upside
P/E (TTM)
-0.6
ROE
-99.4%
純利益率
-71.8%
BMBL 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
$3.04
時価総額
—
P/E (TTM)
-0.6
EPS（TTM）
$-5.95
収益（TTM）
$966M
配当利回り
—
ROE
-99.4%
負債/自己資本
1.0
52週レンジ
$3 – $9
BMBL 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
$966M
2019-12-31
→
2025-12-31
EPS
$-5.95
2019-12-31
→
2025-12-31
フリーキャッシュフロー
—
利益率
-71.8%
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
BMBL
競合中央値
P/E (TTM)
-0.6
24.8
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
BMBL
競合中央値
Operating Margin (営業利益率)
-83.4%
—
Net Profit Margin (純利益率)
-71.8%
2.5%
ROA
-35.1%
2.2%
ROE
-99.4%
4.3%
ROIC
-72.3%
—
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
BMBL
競合中央値
Debt / Equity (負債資本倍率)
1.0
2.8
Current Ratio (流動比率)
2.2
1.6
Quick Ratio (クイックレシオ)
1.9
—
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
BMBL
競合中央値
Revenue YoY (収益（前年比）)
-9.9%
—
Revenue CAGR 3Y (収益（3年CAGR）)
2.2%
—
Revenue CAGR 5Y (収益（5年CAGR）)
12.3%
—
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
BMBL
競合中央値
BMBL 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
保有
23 アナリスト
- 強い買い 0 0.0%
- 買い 1 4.3%
- 保有 18 78.3%
- 売り 2 8.7%
- 強い売り 2 8.7%
12ヶ月目標株価
12 アナリスト · 2026-05-14
中央値
$4.25
← 全目標を下回る
$3.04
安値
$3.50
高値
$5.00
中央値ターゲット
$4.25
+40.0%
平均値ターゲット
$4.37
+43.9%
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
-1.2%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.34 | $0.28 | 0.06% |
| 2025年12月31日 | $-4.06 | $0.24 | -4.3% |
| 2025年9月30日 | $0.33 | $0.34 | -0.01% |
| 2025年6月30日 | $-2.45 | $0.35 | -2.8% |
| 2025年3月31日 | $0.13 | $0.14 | -0.01% |
| 2024年12月31日 | $0.03 | $0.19 | -0.16% |
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 |
|---|---|---|---|---|---|---|
| BMBL | — | -0.6 | -9.9% | -71.8% | -99.4% | — |
| EVER | — | 10.3 | 38.5% | 14.3% | 48.6% | — |
| SSTK | — | 15.3 | 5.8% | — | — | — |
| CARS | $715M | 38.1 | 0.57% | 2.8% | 4.2% | — |
| MAX | — | 33.2 | 28.8% | 2.3% | 783.8% | — |
| GETY | — | -2.7 | 4.5% | — | — | — |
| ZIP | $278M | -10.5 | -5.3% | -7.3% | 46.1% | 89.2% |
| ANGI | — | 13.8 | -13.0% | 4.2% | 4.5% | 95.4% |
| DHX | $69M | -5.2 | -9.9% | -10.6% | -12.9% | — |
| 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 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $966M | $1.07B | $1.05B | $904M | $761M | $540M | $489M | |
| Cost of Revenue | $282M | $319M | $308M | $249M | $206M | $144M | $140M | |
| SG&A Expense | $138M | $129M | $222M | $163M | $257M | $182M | $67M | |
| Operating Expenses | $1.77B | $1.77B | $998M | $1.01B | $896M | $617M | $396M | |
| Operating Income | $-806M | $-700M | $53M | $-103M | $-135M | $-77M | $93M | |
| Other Non-op | $-13M | $-5M | $-27M | $16M | $3M | $-917.0K | $-1M | |
| Pretax Income | $-861M | $-745M | $5M | $-111M | $-156M | $-100M | $92M | |
| Income Tax | $34M | $23M | $7M | $3M | $-438M | $9M | $6M | |
| Net Income | $-693M | $-557M | $-4M | $-80M | $310M | $-110M | $66M | |
| EPS (Basic) | $-5.95 | $-4.61 | $-0.03 | $-0.62 | $1.50 | $-0.04 | $0.00 | |
| EPS (Diluted) | $-5.95 | $-4.61 | $-0.03 | $-0.62 | $1.45 | $-0.04 | $0.00 | |
| Shares (Basic) | 110,131,455 | 120,824,549 | 134,936,824 | 129,421,157 | 121,425,908 | 2,453,947,685 | · | |
| Shares (Diluted) | 110,131,455 | 120,824,549 | 134,936,824 | 129,421,157 | 192,675,476 | 2,453,947,685 | · | |
| EBITDA | $-780M | $-630M | $121M | $-13M | $-28M | · | · |
貸借対照表 25
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $176M | $204M | $356M | $403M | $369M | $128M | $57M | |
| Receivables | $83M | $100M | $103M | $67M | $48M | $42M | · | |
| Other Current Assets | $46M | $38M | $35M | $32M | $53M | $81M | · | |
| Current Assets | $305M | $342M | $493M | $501M | $469M | $251M | · | |
| PP&E (Net) | $7M | $8M | $12M | $14M | $15M | $17M | · | |
| PP&E (Gross) | $30M | $30M | $28M | $29M | $30M | $25M | · | |
| Accum. Depreciation | $23M | $22M | $16M | $15M | $15M | $8M | · | |
| Goodwill | $733M | $1.39B | $1.59B | $1.58B | $1.54B | $1.54B | · | |
| Intangibles | $351M | $749M | $1.48B | $1.52B | $1.70B | $1.81B | · | |
| Other Non-current Assets | $7M | $11M | $7M | $31M | $10M | $3M | · | |
| Total Assets | $1.43B | $2.52B | $3.63B | $3.69B | $3.78B | $3.64B | · | |
| Accounts Payable | $9M | $7M | $5M | $3M | $19M | $24M | · | |
| Accrued Liabilities | · | $6M | $14M | $15M | $12M | $36M | · | |
| Current Liabilities | $138M | $139M | $245M | $212M | $176M | $241M | · | |
| Capital Leases | $7M | $9M | $13M | $14M | $22M | $6M | · | |
| Deferred Tax | $318.0K | $777.0K | $6M | $8M | $0 | $428M | · | |
| Other Non-current Liabilities | $23M | $24M | $15M | $15M | $119M | $62M | · | |
| Total Liabilities | $744M | $1.18B | $1.29B | $1.24B | $1.31B | $1.55B | · | |
| Long-term Debt | $591M | $621M | $627M | $633M | $639M | $826M | · | |
| Total Debt | $588M | $617M | $621M | $625M | $623M | · | · | |
| Retained Earnings | $-1.39B | $-701M | $-144M | $-140M | $-60M | $0 | · | |
| Treasury Stock | $0 | $0 | $74M | $0 | · | · | · | |
| AOCI | $159M | $71M | $79M | $74M | $79M | $181M | · | |
| Stockholders' Equity | $570M | $825M | $1.64B | $1.63B | $1.61B | $2.08B | · | |
| Liabilities + Equity | $1.43B | $2.52B | $3.63B | $3.69B | $3.78B | $3.64B | · |
キャッシュフロー 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $26M | $71M | $68M | $90M | $107M | $92M | $7M | |
| Stock-based Comp | $31M | $26M | $104M | $111M | $124M | $27M | $2M | |
| Deferred Tax | $6M | $5M | $-7M | $-5M | $-448M | $496.0K | $201.0K | |
| Amort. of Intangibles | $19M | $63M | $59M | $81M | $98M | $84M | $100.0K | |
| Restructuring | $15M | $20M | $-499.0K | $4M | · | · | · | |
| Other Non-cash | $881M | $579M | $21M | $17M | $3M | · | · | |
| Operating Cash Flow | $250M | $123M | $182M | $133M | $105M | $53M | $101M | |
| Investing Cash Flow | $-12M | $-27M | $-25M | $-86M | $-12M | $-2.85B | $-11M | |
| Debt Issued | · | · | · | $0 | $0 | $850M | $0 | |
| Net Debt Issued | $-31M | $-6M | $-6M | $-6M | $-206M | · | · | |
| Stock Issued | · | · | · | · | $0 | $0 | $104.0K | |
| Stock Repurchased | $29M | $192M | $113M | $0 | $1.02B | $0 | $0 | |
| Net Stock Activity | $-29M | $-192M | $0 | $0 | $-1.02B | · | · | |
| Dividends Paid | · | · | · | $0 | $0 | $360M | $23M | |
| Financing Cash Flow | $-268M | $-251M | $-199M | $-15M | $151M | $2.87B | $-65M | |
| Net Change in Cash | $-28M | $-152M | $-48M | $38M | $241M | $74M | $24M | |
| Taxes Paid | $14M | · | · | · | · | · | · |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Operating Margin | -83.4% | -65.4% | 5.1% | -11.4% | -17.6% | · | · | |
| Net Margin | -71.8% | -52.0% | -0.40% | -8.8% | 41.5% | · | · | |
| Pretax Margin | -89.2% | -69.5% | 0.50% | -12.2% | -19.5% | · | · | |
| EBITDA Margin | -80.8% | -58.8% | 11.5% | -1.5% | -3.6% | · | · | |
| ROA | -35.1% | -18.1% | -0.12% | -2.1% | 8.6% | · | · | |
| ROE | -99.4% | -45.3% | -0.26% | -4.9% | 17.2% | · | · | |
| ROIC | -72.3% | -50.1% | -0.83% | -4.7% | 11.6% | · | · |
流動性と支払能力 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.2 | 2.5 | 2.0 | 2.4 | 2.7 | · | · | |
| Quick Ratio | 1.9 | 2.2 | 1.9 | 2.2 | 2.4 | · | · | |
| Debt / Equity | 1.0 | 0.7 | 0.4 | 0.4 | 0.4 | · | · | |
| LT Debt / Equity | 1.0 | 0.7 | 0.4 | 0.4 | 0.4 | · | · |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.3 | 0.3 | 0.2 | 0.2 | · | · | |
| Receivables Turnover | 10.6 | 10.6 | 12.4 | 15.8 | 17.2 | · | · |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -9.9% | 1.9% | 16.4% | 18.7% | 41.0% | · | · | |
| Revenue CAGR 3Y | 2.2% | 12.1% | 24.9% | · | · | · | · | |
| Revenue CAGR 5Y | 12.3% | · | · | · | · | · | · |
バリュエーション（TTM） 6
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $966M | $1.07B | $1.05B | $904M | $761M | $540M | · | |
| Net Income TTM | $-693M | $-557M | $-4M | $-80M | $310M | $-110M | · | |
| P/E | -0.6 | -1.8 | -491.3 | -34.0 | 23.4 | · | · | |
| Earnings Yield | -166.7% | -56.6% | -0.20% | -2.9% | 4.3% | · | · | |
| Payout Ratio | · | · | · | 0.00% | 0.00% | · | · | |
| Annual Payout | · | · | · | $0 | $0 | $360M | · |
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 | $212M | $224M | $246M | $248M | $247M | $262M | $274M | $269M | $268M | $274M | $276M | $260M | $243M | $242M | $233M | $219M | |
| Cost of Revenue | $55M | $65M | $69M | $74M | $73M | $78M | $80M | $80M | $81M | $80M | $80M | $77M | $71M | $68M | $65M | $62M | |
| SG&A Expense | $31M | $34M | $46M | $36M | $22M | $38M | $33M | $36M | $21M | $80M | $49M | $43M | $50M | $63M | $27M | $49M | |
| Operating Expenses | $147M | $800M | $183M | $587M | $202M | $225M | $1.11B | $217M | $219M | $280M | $246M | $239M | $234M | $389M | $204M | $222M | |
| Operating Income | $65M | $-576M | $64M | $-338M | $45M | $37M | $-838M | $52M | $49M | $-7M | $30M | $21M | $9M | $-147M | $28M | $-3M | |
| Other Non-op | $7M | $-2M | $8M | $-12M | $-7M | $-9M | $3M | $-558.0K | $1M | $-20M | $252.0K | $-3M | $-4M | $18M | $7M | $5M | |
| Pretax Income | $64M | $-587M | $61M | $-361M | $26M | $16M | $-845M | $42M | $41M | $-32M | $25M | $12M | $284.0K | $-162M | $28M | $-4M | |
| Income Tax | $11M | $12M | $10M | $6M | $6M | $7M | $4M | $5M | $7M | $-58.0K | $2M | $3M | $3M | $-2M | $2M | $1M | |
| Net Income | $45M | $-490M | $37M | $-254M | $13M | $4M | $-613M | $27M | $25M | $-26M | $17M | $7M | $-2M | $-111M | $18M | $-3M | |
| EPS (Basic) | $0.35 | $-3.97 | $0.34 | $-2.45 | $0.13 | $0.09 | $-5.11 | $0.22 | $0.19 | $-0.19 | $0.12 | $0.05 | $-0.01 | $-0.86 | $0.14 | $-0.03 | |
| EPS (Diluted) | $0.34 | $-3.96 | $0.33 | $-2.45 | $0.13 | $0.09 | $-5.11 | $0.22 | $0.19 | $-0.19 | $0.12 | $0.05 | $-0.01 | $-0.85 | $0.14 | $-0.03 | |
| Shares (Basic) | 129,923,417 | -207,100,565 | 108,584,387 | 103,480,019 | 105,167,614 | -254,247,920 | 120,091,564 | 126,247,418 | 128,733,487 | -270,568,814 | 136,457,412 | 137,123,855 | 131,924,371 | -258,675,361 | 129,464,491 | 129,398,184 | |
| Shares (Diluted) | 129,923,417 | -253,834,093 | 155,317,915 | 103,480,019 | 105,167,614 | -254,247,920 | 120,091,564 | 126,247,418 | 128,733,487 | -379,782,789 | 191,417,812 | 191,377,430 | 131,924,371 | -385,293,339 | 193,986,415 | 129,398,184 | |
| EBITDA | $70M | · | $64M | $-338M | $54M | · | $-838M | $52M | $66M | · | $30M | $21M | $26M | · | $28M | $-3M |
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 | $246M | $176M | $308M | $262M | $202M | $204M | $252M | $287M | $263M | $356M | $439M | $381M | $389M | $403M | $365M | $335M | |
| Receivables | $66M | $83M | $93M | $97M | $98M | $100M | $103M | $102M | $101M | · | $102M | $99M | $93M | · | $57M | $55M | |
| Other Current Assets | $45M | $46M | $37M | $39M | $38M | $38M | $29M | $31M | $31M | · | $43M | $47M | $39M | · | $30M | $28M | |
| Current Assets | $357M | $305M | $437M | $398M | $338M | $342M | $383M | $420M | $394M | · | $584M | $527M | $521M | · | $452M | $418M | |
| PP&E (Net) | $6M | $7M | $7M | $9M | $8M | $8M | $9M | $10M | $12M | · | $14M | $16M | $17M | · | $13M | $14M | |
| PP&E (Gross) | · | $30M | · | · | · | $30M | · | · | · | · | $28M | $31M | $34M | · | $30M | $31M | |
| Accum. Depreciation | $24M | $23M | $28M | $27M | $24M | $22M | $21M | $19M | $17M | · | $15M | $15M | $17M | · | $17M | $17M | |
| Goodwill | $733M | $733M | $1.13B | $1.13B | $1.39B | $1.39B | $1.39B | $1.58B | $1.58B | $1.59B | $1.58B | $1.59B | $1.58B | $1.58B | $1.58B | $1.58B | |
| Intangibles | $352M | $351M | $588M | $589M | $739M | $749M | $764M | $1.46B | $1.47B | · | $1.50B | $1.51B | $1.51B | · | $1.67B | $1.69B | |
| Other Non-current Assets | $6M | $7M | $8M | $11M | $10M | $11M | $8M | $17M | $17M | · | $8M | $8M | $27M | · | $35M | $23M | |
| Total Assets | $1.47B | $1.43B | $2.19B | $2.16B | $2.51B | $2.52B | $2.59B | $3.52B | $3.52B | · | $3.73B | $3.69B | $3.70B | · | $3.79B | $3.77B | |
| Accounts Payable | $2M | $9M | $4M | $9M | $5M | $7M | $7M | $6M | $8M | · | $5M | $8M | $9M | · | $11M | $10M | |
| Accrued Liabilities | · | · | · | · | $7M | · | · | · | · | · | $17M | $18M | $14M | · | $54M | $46M | |
| Current Liabilities | $293M | $138M | $123M | $120M | $119M | $139M | $183M | $176M | $201M | · | $197M | $187M | $209M | · | $140M | $212M | |
| Capital Leases | $6M | $7M | $7M | $8M | $9M | $9M | $11M | $12M | $12M | · | $13M | $14M | $14M | · | $19M | $20M | |
| Deferred Tax | $2M | $318.0K | $172.0K | $253.0K | $777.0K | $777.0K | $975.0K | $5M | $5M | · | $9M | $11M | $8M | · | $9M | $10M | |
| Other Non-current Liabilities | $13M | $23M | $30M | $27M | $24M | $24M | $13M | $13M | $14M | · | $14M | $15M | $15M | · | $72M | $21M | |
| Total Liabilities | $738M | $744M | $1.16B | $1.16B | $1.15B | $1.18B | $1.22B | $1.23B | $1.25B | · | $1.25B | $1.25B | $1.27B | · | $1.23B | $1.25B | |
| Long-term Debt | $589M | $591M | $589M | $615M | $616M | $617M | $618M | $619M | $620M | · | $628M | $630M | $631M | · | $634M | $636M | |
| Total Debt | $587M | · | $589M | $615M | $616M | · | $618M | $619M | $620M | · | $622M | $623M | · | · | $626M | $622M | |
| Retained Earnings | $-1.35B | $-1.39B | $-904M | $-941M | $-688M | $-701M | $-705M | $-77M | $-119M | · | $-118M | $-135M | $-141M | · | $-29M | $-41M | |
| Treasury Stock | · | $0 | · | · | · | $0 | $266M | $119M | $119M | · | $16M | $16M | · | · | · | · | |
| AOCI | $153M | $159M | $137M | $133M | $120M | $71M | $73M | $77M | $77M | · | $72M | $79M | $77M | · | $62M | $74M | |
| Stockholders' Equity | $617M | $570M | $675M | $578M | $815M | $825M | $853M | $1.65B | $1.60B | · | $1.69B | $1.67B | $1.72B | · | $1.70B | $1.66B | |
| Liabilities + Equity | $1.47B | $1.43B | $2.19B | $2.16B | $2.51B | $2.52B | $2.59B | $3.52B | $3.52B | · | $3.73B | $3.69B | $3.70B | · | $3.79B | $3.77B |
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 | $4M | $5M | $5M | $7M | $10M | $18M | $18M | $17M | $17M | $17M | $17M | $17M | $17M | $16M | $20M | $27M | |
| Stock-based Comp | $11M | $10M | $12M | $6M | $4M | $14M | $10M | $2M | $26.0K | $21M | $22M | $34M | $29M | $34M | $37M | $22M | |
| Deferred Tax | · | $3M | $948.0K | $557.0K | $1M | $5M | $-1M | $1M | $164.0K | $2M | $-3M | $-3M | $-3M | $1M | $-3M | $-932.0K | |
| Amort. of Intangibles | $3M | $4M | $3M | $5M | $8M | $16M | $16M | $15M | $15M | $15M | $15M | $15M | $14M | $14M | $18M | $25M | |
| Restructuring | $2M | $18.0K | $1M | $12M | $1M | $45.0K | $20M | $3M | $17M | · | $0 | · | · | · | $611.0K | $1M | |
| Other Non-cash | $17M | · | · | · | $15M | · | · | · | $-40M | · | · | · | $-28M | · | · | · | |
| Operating Cash Flow | $77M | $59M | $77M | $71M | $43M | $-5M | $93M | $33M | $2M | $63M | $63M | $43M | $13M | $51M | $37M | $25M | |
| Investing Cash Flow | $-3M | $-3M | $-3M | $-4M | $-2M | $-3M | $-19M | $-2M | $-3M | $-2M | $-4M | $-12M | $-7M | $-5M | $-3M | $-3M | |
| Net Debt Issued | $-1M | · | · | · | $-1M | · | · | · | $-1M | · | · | · | $-1M | · | · | · | |
| Stock Repurchased | $0 | $0 | $0 | $0 | $29M | $40M | $90M | $0 | $62M | $92M | $0 | $21M | $0 | $0 | $0 | $0 | |
| Net Stock Activity | $0 | · | · | · | $-29M | · | · | · | $-62M | · | · | $-21M | · | · | · | · | |
| Financing Cash Flow | $-4M | $-188M | $-28M | $-9M | $-42M | $-43M | $-107M | $-7M | $-94M | $-141M | $-4M | $-39M | $-16M | $-3M | $-3M | $-2M | |
| Net Change in Cash | $70M | $-132M | $46M | $60M | $-1M | $-48M | $-35M | $24M | $-93M | $-83M | $58M | $-8M | $-14M | $35M | $37M | $26M |
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 | 30.7% | · | 25.9% | -136.3% | 18.1% | · | -306.3% | 19.3% | 18.2% | · | 10.9% | 8.2% | 3.7% | · | 12.2% | -1.3% | |
| Net Margin | 21.3% | · | 15.2% | -102.2% | 5.4% | · | -224.1% | 10.2% | 9.2% | · | 6.0% | 2.6% | -0.66% | · | 7.8% | -2.0% | |
| Pretax Margin | 30.1% | · | 24.8% | -145.2% | 10.5% | · | -308.9% | 15.8% | 15.4% | · | 9.1% | 4.7% | 0.12% | · | 12.0% | -1.9% | |
| EBITDA Margin | 32.8% | · | 25.9% | -136.3% | 21.9% | · | -306.3% | 19.3% | 24.6% | · | 10.9% | 8.2% | 10.6% | · | 12.2% | -1.3% | |
| ROA | 2.3% | · | 1.6% | -8.9% | 0.45% | · | -19.4% | 0.76% | 0.67% | · | 0.45% | 0.18% | · | · | 0.48% | -0.12% | |
| ROE | 6.3% | · | 4.9% | -22.8% | 1.1% | · | -48.2% | 1.7% | 1.5% | · | 0.98% | 0.41% | · | · | 1.1% | -0.28% | |
| ROIC | 4.5% | · | 4.2% | -28.9% | 2.4% | · | -57.3% | 2.0% | 1.8% | · | 1.2% | 0.72% | · | · | 1.1% | -0.19% |
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 | 1.2 | · | 3.6 | 3.3 | 2.8 | · | 2.1 | 2.4 | 2.0 | · | 3.0 | 2.8 | · | · | 3.2 | 2.0 | |
| Quick Ratio | 1.1 | · | 3.3 | 3.0 | 2.5 | · | 1.9 | 2.2 | 1.8 | · | 2.7 | 2.6 | · | · | 3.0 | 1.8 | |
| Debt / Equity | 1.0 | · | 0.9 | 1.1 | 0.8 | · | 0.7 | 0.4 | 0.4 | · | 0.4 | 0.4 | · | · | 0.4 | 0.4 | |
| LT Debt / Equity | 0.7 | · | 0.9 | 1.1 | 0.7 | · | 0.7 | 0.4 | 0.4 | · | 0.4 | 0.4 | · | · | 0.4 | 0.4 |
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 | |
| Receivables Turnover | 2.6 | · | 2.5 | 2.5 | 2.5 | · | 2.7 | 2.7 | 3.6 | · | 2.8 | 3.4 | · | · | 4.6 | 3.6 |
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 | $954M | · | $1.02B | $1.04B | $1.06B | · | $1.09B | $1.07B | $1.05B | · | $1.01B | $955M | $905M | · | $861M | $815M | |
| Net Income TTM | $-158M | · | $-816M | $-826M | $-548M | · | $-545M | $75M | $46M | · | $40M | $20M | $29M | · | $23M | $-2M | |
| P/E | -2.0 | · | -0.9 | -0.9 | -0.9 | · | -1.4 | 18.1 | 32.4 | · | 49.7 | 111.9 | 88.9 | · | 126.4 | 312.8 | |
| Earnings Yield | -50.6% | · | -116.6% | -109.4% | -105.3% | · | -71.8% | 5.5% | 3.1% | · | 2.0% | 0.89% | 1.1% | · | 0.79% | 0.32% |
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 | $966M | $1.07B | $1.05B | $904M | $761M |
| 営業利益率 % | -83.4% | -65.4% | 5.1% | -11.4% | -17.6% |
| 純利益 | $-693M | $-557M | $-4M | $-80M | $310M |
| 希薄化後EPS | $-5.95 | $-4.61 | $-0.03 | $-0.62 | $1.45 |
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 | 1.0 | 0.7 | 0.4 | 0.4 | 0.4 |
| 流動比率 | 2.2 | 2.5 | 2.0 | 2.4 | 2.7 |
| クイックレシオ | 1.9 | 2.2 | 1.9 | 2.2 | 2.4 |
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。