BMRC Bank of Marin Bancorp - Common Stock
$25.92
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 8, 2026
52週レンジ
$20–$28
69% of range
アナリスト評価
BUY
12 analysts
目標株価
$29
+10% upside
P/E (TTM)
-11.6
ROE
-8.6%
純利益率
-121.4%
BMRC 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
$25.92
時価総額
$419M
P/E (TTM)
-11.6
EPS（TTM）
$-2.24
収益（TTM）
—
配当利回り
3.9%
ROE
-8.6%
負債/自己資本
—
52週レンジ
$20 – $28
BMRC 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
—
EPS
$-2.24
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$37M
2016-12-31
→
2025-12-31
利益率
-121.4%
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
BMRC
競合中央値
P/E (TTM)
-11.6
11.7
P/S (TTM) (株価売上高倍率（TTM）)
14.3
2.1
P/B (株価純資産倍率)
1.1
1.0
Price / FCF (株価FCF倍率)
11.2
—
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
BMRC
競合中央値
Net Profit Margin (純利益率)
-121.4%
33.7%
ROA
-0.94%
0.86%
ROE
-8.6%
9.0%
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
BMRC
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
BMRC
競合中央値
Revenue YoY (収益（前年比）)
-58.1%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-40.3%
—
Revenue CAGR 5Y (収益（5年CAGR）)
-22.5%
—
EPS YoY
-57.5%
—
Net Income YoY (純利益（前年比）)
-57.3%
—
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
BMRC
競合中央値
Payout Ratio (配当性向)
-45.2%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
3.9%
配当性向
-45.2%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年5月7日 | $0.2500 |
| 2026年2月5日 | $0.2500 |
| 2025年11月6日 | $0.2500 |
| 2025年8月7日 | $0.2500 |
| 2025年5月8日 | $0.2500 |
| 2025年2月6日 | $0.2500 |
| 2024年11月7日 | $0.2500 |
| 2024年8月8日 | $0.2500 |
| 2024年5月8日 | $0.2500 |
| 2024年2月7日 | $0.2500 |
| 2023年11月2日 | $0.2500 |
| 2023年8月3日 | $0.2500 |
| 2023年5月4日 | $0.2500 |
| 2023年2月2日 | $0.2500 |
| 2022年11月4日 | $0.2500 |
| 2022年8月4日 | $0.2500 |
| 2022年5月5日 | $0.2400 |
| 2022年2月3日 | $0.2400 |
| 2021年11月4日 | $0.2400 |
| 2021年7月29日 | $0.2400 |
BMRC 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
12 アナリスト
- 強い買い 3 25.0%
- 買い 6 50.0%
- 保有 3 25.0%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
5 アナリスト · 2026-05-14
中央値
$29.00
平均値
$28.60
← 全目標を下回る
$25.92
安値
$26.00
高値
$31.00
中央値ターゲット
$29.00
+11.9%
平均値ターゲット
$28.60
+10.3%
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
0.00%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.53 | $0.56 | -0.03% |
| 2025年12月31日 | $0.59 | $0.51 | 0.08% |
| 2025年9月30日 | $0.47 | $0.43 | 0.04% |
| 2025年6月30日 | $0.30 | $0.35 | -0.05% |
| 2025年3月31日 | $0.30 | $0.32 | -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 |
|---|---|---|---|---|---|---|
| BMRC | $419M | -11.6 | -58.1% | -121.4% | -8.6% | — |
| OBT | $382M | 8.6 | 18.1% | 32.7% | 15.5% | — |
| PDLB | $395M | 13.6 | 30.5% | 26.3% | 5.4% | — |
| GCBC | $378M | 12.1 | 16.1% | 41.3% | 13.6% | — |
| CBAN | $379M | 11.2 | 14.5% | 21.4% | 8.4% | — |
| GBFH | $488M | 23.5 | — | 1.7% | 13.2% | — |
| BWFG | $362M | 10.3 | 44.0% | 1245.5% | 12.0% | — |
| BSVN | $388M | 9.1 | -1.1% | 44.7% | 18.6% | — |
| TFC | $62.13B | 12.9 | 53.0% | 26.1% | 8.2% | — |
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 9
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | $37M | $3M | $3M | $3M | $5M | $4M | $2M | $2M | $2M | $2M | |
| Interest Income | $152M | $141M | $139M | $130M | $108M | $100M | $100M | $95M | $77M | $75M | $69M | $73M | |
| Pretax Income | $-52M | $-14M | $26M | $64M | $45M | $41M | $46M | $43M | $29M | $36M | $29M | $31M | |
| Income Tax | $-17M | $-5M | $6M | $17M | $12M | $10M | $12M | $11M | $13M | $13M | $10M | $12M | |
| Net Income | $-36M | $-8M | $20M | $47M | $33M | $30M | $34M | $33M | $16M | $23M | $18M | $20M | |
| EPS (Basic) | $-2.24 | $-0.52 | $1.24 | $2.93 | $2.32 | $2.24 | $2.51 | $2.35 | $1.29 | $3.81 | $3.09 | $3.35 | |
| EPS (Diluted) | $-2.24 | $-0.52 | $1.24 | $2.92 | $2.30 | $2.22 | $2.48 | $2.33 | $1.27 | $3.78 | $3.04 | $3.29 | |
| Shares (Basic) | 15,942,000 | 16,042,000 | 16,012,000 | 15,921,000 | 14,340,000 | 13,525,000 | 13,620,000 | 13,864,000 | 12,392,000 | 6,073,000 | 5,966,000 | 5,893,000 | |
| Shares (Diluted) | 15,942,000 | 16,042,000 | 16,026,000 | 15,969,000 | 14,422,000 | 13,617,000 | 13,794,000 | 14,029,000 | 12,545,000 | 6,115,000 | 6,065,000 | 6,006,000 |
貸借対照表 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $35M | $10M | $7M | $4M | $7M | $5M | $10M | $19M | $3M | $4M | $4M | $3M | |
| PP&E (Net) | · | · | · | · | · | · | $6M | $7M | $9M | $9M | $9M | $10M | |
| PP&E (Gross) | · | · | · | · | · | · | $26M | $26M | $26M | $25M | $24M | $23M | |
| Accum. Depreciation | · | · | · | · | · | · | $20M | $18M | $17M | $16M | $14M | $13M | |
| Goodwill | $73M | $73M | $73M | $73M | $73M | $30M | $30M | $30M | $30M | $6M | $6M | $6M | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | $3M | $4M | |
| Total Assets | $3.90B | $3.70B | $3.80B | $4.15B | $4.31B | $2.91B | $2.71B | $2.52B | $2.47B | $2.02B | $2.03B | $1.79B | |
| Total Liabilities | $3.51B | $3.27B | $3.36B | $3.74B | $3.86B | $2.55B | $2.37B | $2.20B | $2.17B | $1.79B | $1.82B | $1.59B | |
| Common Stock | $215M | $216M | $217M | $215M | $213M | $126M | $129M | $141M | $144M | $87M | $85M | $82M | |
| Retained Earnings | $198M | $250M | $275M | $271M | $240M | $220M | $203M | $180M | $156M | $146M | $130M | $117M | |
| AOCI | $-18M | $-30M | $-53M | $-74M | $-2M | $13M | $5M | $-4M | $-2M | $-3M | $193.0K | $1M | |
| Stockholders' Equity | $395M | $435M | $439M | $412M | $450M | $358M | $337M | $316M | $297M | $231M | $214M | $200M | |
| Liabilities + Equity | $3.90B | $3.70B | $3.80B | $4.15B | $4.31B | $2.91B | $2.71B | $2.52B | $2.47B | $2.02B | $2.03B | $1.79B | |
| Shares Outstanding | 16,102,687 | 16,089,454 | 16,158,413 | 16,029,138 | 15,929,243 | 13,500,453 | 13,577,008 | 13,844,353 | 13,843,084 | 12,254,628 | 6,068,543 | 5,939,482 |
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 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | · | $2M | $2M | $2M | $2M | $2M | |
| Stock-based Comp | $815.0K | $630.0K | $522.0K | $963.0K | $972.0K | $1M | $2M | $2M | $1M | $985.0K | $636.0K | $446.0K | |
| Deferred Tax | $-17M | $-5M | $84.0K | $-434.0K | $216.0K | $-2M | $-1M | $-1M | $5M | $-158.0K | $462.0K | $-20.0K | |
| Amort. of Intangibles | $875.0K | $975.0K | $1M | $1M | $1M | $853.0K | $887.0K | $921.0K | $529.0K | $533.0K | $619.0K | $771.0K | |
| Operating Cash Flow | $39M | $28M | $36M | $55M | $45M | $41M | $41M | $42M | $27M | $25M | $24M | $19M | |
| CapEx | $2M | $520.0K | $2M | $2M | $1M | $981.0K | $542.0K | $907.0K | $1M | $1M | $1M | $2M | |
| Investing Cash Flow | $-172M | $195M | $335M | $-218M | $-341M | $-173M | $-21M | $-225M | $8M | $24M | $-263M | $-43M | |
| Dividends Paid | $16M | $16M | $16M | $16M | $13M | $13M | $11M | $9M | $7M | $6M | $5M | $5M | |
| Financing Cash Flow | $221M | $-117M | $-385M | $-139M | $443M | $150M | $129M | $14M | $120M | $-27M | $225M | $-39M | |
| Net Change in Cash | $88M | $107M | $-15M | $-302M | $147M | $17M | $149M | $-169M | $155M | $22M | $-15M | $-62M | |
| Taxes Paid | $429.0K | $2M | $8M | $14M | $12M | · | · | · | · | · | · | · | |
| Free Cash Flow | $37M | $28M | $34M | $53M | $44M | · | $40M | $41M | $26M | $24M | $22M | $17M | |
| Levered FCF | · | · | $6M | $51M | $42M | · | $37M | $39M | $25M | $23M | $21M | $15M |
収益性 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | -121.4% | -11.5% | 18.5% | 33.7% | 28.9% | · | 32.7% | 32.1% | 19.2% | 28.1% | 24.1% | 24.9% | |
| Pretax Margin | -178.6% | -18.9% | 24.2% | 45.9% | 39.0% | · | 43.8% | 42.7% | 34.7% | 44.3% | 37.9% | 39.6% | |
| ROA | -0.94% | -0.22% | 0.50% | 1.1% | 0.92% | · | 1.3% | 1.3% | 0.71% | 1.1% | 0.97% | 1.1% | |
| ROE | -8.6% | -1.9% | 4.6% | 11.5% | 7.3% | · | 10.2% | 10.4% | 5.9% | 10.4% | 8.9% | 10.4% |
効率性 1
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
成長率 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -58.1% | -33.3% | -23.9% | 20.3% | 9.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -40.3% | -15.2% | 0.04% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -22.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | -57.5% | 27.0% | 3.6% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | · | -17.6% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | -57.3% | 40.2% | 9.9% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | · | -13.0% | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 5.2% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 13
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $29M | $70M | $105M | $138M | $115M | $105M | $105M | $102M | $83M | $82M | $76M | $79M | |
| Net Income TTM | $-36M | $-8M | $20M | $47M | $33M | $30M | $34M | $33M | $16M | $23M | $18M | $20M | |
| Market Cap | $419M | $382M | $356M | $527M | $593M | · | $612M | $571M | $235M | $214M | $162M | $156M | |
| P/E | -11.6 | -45.7 | 17.8 | 11.3 | 16.2 | 15.5 | 18.2 | 17.7 | 26.8 | 9.2 | 8.8 | 8.0 | |
| P/S | 14.3 | 5.4 | 3.4 | 3.8 | 5.2 | · | 5.8 | 5.6 | 2.8 | 2.6 | 2.1 | 2.0 | |
| P/B | 1.1 | 0.9 | 0.8 | 1.3 | 1.3 | · | 1.8 | 1.8 | 0.8 | 0.9 | 0.8 | 0.8 | |
| P / Tangible Book | 1.3 | 1.1 | 1.0 | 1.6 | 1.6 | 1.4 | · | · | · | · | · | · | |
| P / Cash Flow | 10.7 | 13.5 | 10.0 | 9.5 | 13.1 | · | 14.9 | 13.6 | 8.7 | 8.4 | 6.8 | 8.3 | |
| P / FCF | 11.2 | 13.7 | 10.5 | 9.9 | 13.4 | · | 15.1 | 13.9 | 9.2 | 8.8 | 7.3 | 9.5 | |
| Dividend Yield | 3.9% | 4.2% | 4.5% | 3.0% | 2.2% | · | 1.8% | 1.6% | 2.9% | 2.9% | 3.3% | 3.0% | |
| Earnings Yield | -8.6% | -2.2% | 5.6% | 8.9% | 6.2% | 6.5% | 5.5% | 5.7% | 3.7% | 10.8% | 11.4% | 12.5% | |
| Payout Ratio | -45.2% | -192.6% | 81.0% | 33.6% | 39.5% | · | 32.0% | 27.2% | 43.2% | 26.9% | 29.2% | 23.9% | |
| Annual Payout | $16M | $16M | $16M | $16M | $13M | $13M | $11M | $9M | $7M | $6M | $5M | $5M |
損益計算書 9
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest Expense | · | · | · | · | · | · | · | $12M | $11M | $11M | $11M | $10M | $4M | $831.0K | $550.0K | $590.0K | |
| Interest Income | $43M | $42M | $39M | $36M | $35M | $36M | $36M | $34M | $34M | $35M | $35M | $35M | $34M | $34M | $34M | $32M | |
| Pretax Income | $12M | $-57M | $10M | $-11M | $6M | $10M | $7M | $-34M | $4M | $391.0K | $7M | $6M | $13M | $18M | $17M | $15M | |
| Income Tax | $3M | $-18M | $2M | $-3M | $2M | $4M | $2M | $-12M | $1M | $-218.0K | $2M | $1M | $3M | $5M | $4M | $4M | |
| Net Income | $9M | $-40M | $8M | $-9M | $5M | $6M | $5M | $-22M | $3M | $609.0K | $5M | $5M | $9M | $13M | $12M | $11M | |
| EPS (Basic) | $0.53 | $-2.49 | $0.47 | $-0.53 | $0.31 | $0.38 | $0.28 | $-1.36 | $0.18 | $0.04 | $0.33 | $0.28 | $0.59 | $0.81 | $0.76 | $0.70 | |
| EPS (Diluted) | $0.53 | $-2.49 | $0.47 | $-0.53 | $0.30 | $0.38 | $0.28 | $-1.36 | $0.18 | $0.04 | $0.33 | $0.28 | $0.59 | $0.81 | $0.76 | $0.69 | |
| Shares (Basic) | 15,925,000 | 15,898,000 | 15,907,000 | 15,989,000 | 15,977,000 | -32,185,000 | 16,038,000 | 16,108,000 | 16,081,000 | -31,995,000 | 16,028,000 | 16,009,000 | 15,970,000 | -31,815,000 | 15,939,000 | 15,921,000 | |
| Shares (Diluted) | 15,973,000 | 15,898,000 | 15,934,000 | 15,989,000 | 16,002,000 | -32,224,000 | 16,066,000 | 16,108,000 | 16,092,000 | -32,025,000 | 16,036,000 | 16,016,000 | 15,999,000 | -31,906,000 | 15,974,000 | 15,955,000 |
貸借対照表 10
| 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 | · | $35M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $73M | $73M | $73M | $73M | $73M | $73M | $73M | $73M | $73M | · | $73M | $73M | $73M | · | $73M | $73M | |
| Total Assets | $3.91B | $3.90B | $3.87B | $3.73B | $3.78B | $3.70B | $3.79B | $3.69B | $3.77B | · | $4.04B | $4.09B | $4.14B | · | $4.35B | $4.33B | |
| Total Liabilities | $3.52B | $3.51B | $3.43B | $3.29B | $3.34B | $3.27B | $3.36B | $3.26B | $3.33B | · | $3.62B | $3.67B | $3.71B | · | $3.95B | $3.92B | |
| Common Stock | $216M | $215M | $214M | $215M | $216M | $216M | $215M | $219M | $218M | · | $217M | $217M | $216M | · | $215M | $214M | |
| Retained Earnings | $203M | $198M | $242M | $238M | $251M | $250M | $248M | $247M | $273M | · | $278M | $277M | $276M | · | $262M | $254M | |
| AOCI | $-24M | $-18M | $-12M | $-14M | $-28M | $-30M | $-26M | $-31M | $-55M | · | $-77M | $-69M | $-62M | · | $-80M | $-58M | |
| Stockholders' Equity | $394M | $395M | $444M | $439M | $440M | $435M | $437M | $435M | $437M | $439M | $419M | $424M | $430M | $412M | $397M | $410M | |
| Liabilities + Equity | $3.91B | $3.90B | $3.87B | $3.73B | $3.78B | $3.70B | $3.79B | $3.69B | $3.77B | · | $4.04B | $4.09B | $4.14B | · | $4.35B | $4.33B | |
| Shares Outstanding | 16,189,707 | 16,102,687 | 16,094,686 | 16,116,470 | 16,202,869 | 16,089,454 | 16,082,881 | 16,278,260 | 16,285,786 | 16,158,413 | 16,139,321 | 16,107,192 | 16,107,210 | 16,029,138 | 16,029,048 | 16,009,600 |
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 | $274.0K | $226.0K | $226.0K | $195.0K | $168.0K | $-106.0K | $109.0K | $422.0K | $205.0K | $-62.0K | $230.0K | $193.0K | $161.0K | $321.0K | $257.0K | $148.0K | |
| Amort. of Intangibles | $200.0K | $211.0K | $217.0K | $220.0K | $227.0K | $237.0K | $241.0K | $246.0K | $251.0K | $330.0K | $335.0K | $340.0K | $345.0K | $365.0K | $370.0K | $374.0K | |
| Operating Cash Flow | $1M | $14M | $12M | $8M | $5M | $11M | $10M | $3M | $4M | $787.0K | $13M | $8M | $13M | $16M | $19M | $8M | |
| CapEx | $164.0K | $127.0K | $411.0K | $967.0K | $314.0K | $164.0K | $106.0K | $89.0K | $161.0K | $12.0K | $-86.0K | $385.0K | $1M | $2M | $408.0K | $224.0K | |
| Investing Cash Flow | $2M | $-82M | $-154M | $24M | $40M | $-9M | $-99M | $266M | $38M | $158M | $128M | $36M | $12M | $65M | $-18M | $-29M | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Dividends Paid | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Financing Cash Flow | $8M | $74M | $132M | $-63M | $78M | $-93M | $87M | $-74M | $-36M | $-252M | $-58M | $-43M | $-33M | $-221M | $68M | $-34M | |
| Net Change in Cash | $11M | $6M | $-10M | $-31M | $123M | $-92M | $-2M | $195M | $6M | $-93M | $83M | $2M | $-7M | $-140M | $70M | $-55M | |
| Taxes Paid | $-421.0K | $-3M | $0 | $3M | $0 | $145.0K | $0 | $2M | $0 | $8M | $0 | $0 | $0 | $3M | $3M | $8M | |
| Free Cash Flow | $921.0K | · | · | · | $5M | · | · | · | $4M | · | · | · | $12M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-4M | · | · | · | $9M | · | · | · |
収益性 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 24.9% | · | 24.3% | -83.0% | 17.5% | · | 16.8% | 300.5% | 11.5% | · | 19.6% | 16.9% | 28.7% | · | 34.1% | 32.6% | |
| Pretax Margin | 34.0% | · | 31.1% | -108.8% | 23.3% | · | 25.7% | 471.8% | 15.4% | · | 25.5% | 21.9% | 39.2% | · | 46.6% | 44.3% | |
| ROA | 0.22% | · | 0.20% | -0.23% | 0.13% | · | 0.12% | -0.56% | 0.07% | · | 0.13% | 0.11% | 0.22% | · | 0.28% | 0.30% | |
| ROE | 2.0% | · | 1.7% | -1.9% | 1.1% | · | 1.1% | -5.1% | 0.67% | · | 1.3% | 1.1% | 2.2% | · | 2.9% | 2.9% |
効率性 1
| 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | -0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
バリュエーション（TTM） 11
| 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 | $38M | · | $97M | $93M | $76M | · | $66M | $66M | $100M | · | $123M | $131M | $138M | · | $136M | $131M | |
| Net Income TTM | $-32M | · | $10M | $7M | $-6M | · | $-14M | $-13M | $13M | · | $32M | $39M | $46M | · | $43M | $37M | |
| Market Cap | $415M | · | $391M | $368M | $358M | · | $323M | $264M | $273M | · | $295M | $285M | $353M | · | $480M | $509M | |
| P/E | -12.7 | · | 39.2 | 53.1 | -55.2 | · | -23.4 | -20.0 | 20.2 | · | 9.1 | 7.2 | 7.7 | · | 11.0 | 13.8 | |
| P/S | 10.8 | · | 4.0 | 3.9 | 4.7 | · | 4.9 | 4.0 | 2.7 | · | 2.4 | 2.2 | 2.5 | · | 3.5 | 3.9 | |
| P/B | 1.1 | · | 0.9 | 0.8 | 0.8 | · | 0.7 | 0.6 | 0.6 | · | 0.7 | 0.7 | 0.8 | · | 1.2 | 1.2 | |
| P / Tangible Book | 1.3 | · | 1.1 | 1.0 | 1.0 | · | 0.9 | 0.7 | 0.8 | · | 0.9 | 0.8 | 1.0 | · | 1.5 | 1.5 | |
| P / Cash Flow | 382.4 | · | · | · | 72.4 | · | · | · | 63.1 | · | · | · | 26.2 | · | · | · | |
| P / FCF | 450.5 | · | · | · | 77.4 | · | · | · | 65.6 | · | · | · | 29.4 | · | · | · | |
| Earnings Yield | -7.9% | · | 2.5% | 1.9% | -1.8% | · | -4.3% | -5.0% | 5.0% | · | 11.0% | 13.8% | 13.0% | · | 9.1% | 7.3% | |
| Payout Ratio | 47.3% | · | · | · | 82.5% | · | · | · | 138.3% | · | · | · | 42.5% | · | · | · |
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 | |
|---|---|---|---|---|---|
| 純利益 | $-36M | $-8M | $20M | $47M | $33M |
| 希薄化後EPS | $-2.24 | $-0.52 | $1.24 | $2.92 | $2.30 |
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 | $37M | $28M | $34M | $53M | $44M |
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。