CPNG Coupang, Inc. Class A Common Stock
$15.14
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
$15–$34
1% of range
アナリスト評価
BUY
22 analysts
目標株価
$27
+79% upside
P/E (TTM)
214.5
ROE
4.5%
純利益率
0.60%
CPNG 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
$15.13
時価総額
—
P/E (TTM)
214.5
EPS（TTM）
$0.11
収益（TTM）
$34.53B
配当利回り
—
ROE
4.5%
負債/自己資本
0.2
52週レンジ
$15 – $34
CPNG 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
$34.53B
2019-12-31
→
2025-12-31
EPS
$0.11
2019-12-31
→
2025-12-31
フリーキャッシュフロー
$522M
2021-12-31
→
2025-12-31
利益率
0.60%
2024-12-31
→
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
CPNG
競合中央値
P/E (TTM)
214.5
30.1
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
CPNG
競合中央値
Gross Margin (粗利益率)
29.4%
42.2%
Operating Margin (営業利益率)
1.4%
—
Net Profit Margin (純利益率)
0.60%
4.3%
ROA
1.3%
6.9%
ROE
4.5%
14.2%
ROIC
3.0%
—
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
CPNG
競合中央値
Debt / Equity (負債資本倍率)
0.2
13.7
Current Ratio (流動比率)
1.0
1.5
Quick Ratio (クイックレシオ)
0.7
—
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
CPNG
競合中央値
Revenue YoY (収益（前年比）)
14.1%
—
Revenue CAGR 3Y (収益（3年CAGR）)
18.8%
—
Revenue CAGR 5Y (収益（5年CAGR）)
23.6%
—
EPS YoY
37.5%
—
Net Income YoY (純利益（前年比）)
35.1%
—
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
CPNG
競合中央値
CPNG 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
22 アナリスト
- 強い買い 6 27.3%
- 買い 11 50.0%
- 保有 4 18.2%
- 売り 0 0.0%
- 強い売り 1 4.5%
12ヶ月目標株価
17 アナリスト · 2026-05-19
中央値
$28.00
現在
$15.13
安値
$15.00
高値
$36.00
中央値ターゲット
$28.00
+85.0%
平均値ターゲット
$27.12
+79.2%
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 | $-0.15 | $-0.05 | -0.10% |
| 2025年12月31日 | $-0.01 | $0.03 | -0.04% |
| 2025年9月30日 | $0.05 | $0.04 | 0.01% |
| 2025年6月30日 | $0.02 | $0.07 | -0.05% |
| 2025年3月31日 | $0.06 | $0.05 | 0.01% |
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 |
|---|---|---|---|---|---|---|
| CPNG | — | 214.5 | 14.1% | 0.60% | 4.5% | 29.4% |
| AMZN | — | 26.0 | 12.4% | — | — | — |
| EBAY | $39.11B | 20.1 | 8.0% | 18.3% | 41.6% | 71.5% |
| DDS | — | — | — | — | — | — |
| ETSY | $5.38B | 39.9 | 2.7% | 5.7% | -14.7% | 71.6% |
| M | $5.27B | 8.6 | -1.7% | 2.8% | 13.8% | — |
| OLLI | — | 28.2 | 16.6% | 9.1% | 13.1% | 40.5% |
| PTRN | $0 | -8.5 | 39.3% | 0.65% | 4.4% | — |
| KSS | — | 7.3 | -4.3% | 1.8% | 6.9% | — |
| SVV | $1.47B | 67.5 | 9.2% | 1.4% | 5.3% | — |
| GRPN | $717M | -8.5 | 1.2% | -16.8% | 9561.5% | 90.8% |
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 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $34.53B | $30.27B | $24.38B | $20.58B | $18.41B | $11.97B | $6.27B | |
| Cost of Revenue | $24.39B | $21.44B | $18.19B | $15.87B | $15.46B | $9.98B | $5.24B | |
| Gross Profit | $10.14B | $8.83B | $6.19B | $4.71B | · | · | · | |
| SG&A Expense | $9.67B | $8.39B | $5.72B | $4.82B | $4.45B | $2.50B | $1.68B | |
| Operating Expenses | $34.06B | $29.83B | $23.91B | $20.70B | $19.90B | $12.48B | $6.92B | |
| Operating Income | $473M | $436M | $473M | $-112M | $-1.49B | $-516M | $-642M | |
| Interest Expense | · | · | $48M | $27M | $45M | $108M | $97M | |
| Interest Income | $199M | $216M | $178M | $53M | $9M | · | · | |
| Other Non-op | $11M | $-39M | $-19M | $-7M | $-12M | $150M | $23M | |
| Pretax Income | $597M | $473M | $584M | $-93M | $-1.54B | $-463M | $-697M | |
| Income Tax | $383M | $407M | $-776M | $-1M | $1M | $292.0K | $-241.0K | |
| Net Income | $208M | $154M | $1.36B | $-92M | $-1.54B | $-463M | $-697M | |
| EPS (Basic) | $0.11 | $0.09 | $0.76 | $-0.05 | $-1.08 | $-19.16 | $-39.48 | |
| EPS (Diluted) | $0.11 | $0.08 | $0.75 | $-0.05 | $-1.08 | $-19.16 | $-39.48 | |
| Shares (Basic) | 1,818,000,000 | 1,794,000,000 | 1,782,000,000 | 1,765,000,000 | 1,424,000,000 | 29,012,000 | 19,463,000 | |
| Shares (Diluted) | 1,855,000,000 | 1,826,000,000 | 1,803,000,000 | 1,765,000,000 | 1,424,000,000 | 29,012,000 | 19,463,000 | |
| EBITDA | $990M | $869M | $748M | $119M | $-1.29B | · | · |
貸借対照表 26
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $6.32B | $5.88B | $5.24B | $3.51B | $3.49B | $1.25B | · | |
| Receivables | $363M | $407M | $314M | $64M | $90M | $12M | · | |
| Inventory | $2.26B | $2.10B | $1.67B | $1.66B | $1.42B | $1.16B | · | |
| Prepaid Expense | $660M | $458M | $316M | $303M | · | · | · | |
| Other Current Assets | · | · | · | $303M | $232M | $212M | · | |
| Current Assets | $9.69B | $8.99B | $7.89B | $5.83B | $5.64B | $2.84B | · | |
| PP&E (Net) | $3.72B | $2.81B | $2.46B | $1.82B | $1.35B | $1.02B | · | |
| PP&E (Gross) | · | · | · | · | $1.76B | $1.35B | · | |
| Accum. Depreciation | · | · | · | · | $409M | $336M | · | |
| Goodwill | · | · | · | · | $10M | $4M | · | |
| Intangibles | $190M | $271M | $37M | · | · | · | · | |
| Total Assets | $17.79B | $15.34B | $13.35B | $9.51B | $8.64B | $5.07B | · | |
| Accounts Payable | $6.30B | $5.55B | $5.10B | $3.62B | $3.44B | $2.91B | · | |
| Accrued Liabilities | $515M | $461M | $352M | $299M | $304M | $116M | · | |
| Short-term Debt | $960M | $479M | $282M | $175M | $8M | $157M | · | |
| Current Liabilities | $9.36B | $7.72B | $6.95B | $5.06B | $4.74B | $3.73B | · | |
| Capital Leases | $2.48B | $1.77B | $1.39B | $1.23B | $1.20B | $859M | · | |
| Total Liabilities | $13.16B | $11.17B | $9.24B | $7.10B | $6.47B | $5.67B | · | |
| Long-term Debt | $648M | $988M | $529M | $538M | $283M | $353M | · | |
| Total Debt | $960M | $545M | $485M | $304M | $350M | · | · | |
| Common Stock | $0 | $0 | $0 | $0 | $175.0K | $0 | · | |
| Paid-in Capital | $9.03B | $8.74B | $8.49B | $8.15B | $7.87B | $25M | · | |
| Retained Earnings | $-4.02B | $-4.23B | $-4.38B | $-5.74B | $-5.65B | $-4.11B | · | |
| AOCI | $-381M | $-404M | $-17M | $3M | $-48M | $-31M | · | |
| Stockholders' Equity | $4.62B | $4.10B | $4.09B | $2.41B | $2.18B | $-4.07B | $-3.53B | |
| Liabilities + Equity | $17.79B | $15.34B | $13.35B | $9.51B | $8.64B | $5.07B | · |
キャッシュフロー 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $517M | $433M | $275M | $231M | $201M | $128M | $71M | |
| Stock-based Comp | $475M | $433M | $326M | $262M | $249M | $31M | $21M | |
| Deferred Tax | $37M | $225M | $-884M | $-40M | $0 | $0 | $0 | |
| Amort. of Intangibles | $50M | $64M | $4M | $2M | · | · | · | |
| Other Non-cash | $536M | $641M | $1.57B | $205M | $681M | · | · | |
| Operating Cash Flow | $1.77B | $1.89B | $2.65B | $565M | $-411M | $302M | $-312M | |
| CapEx | $1.25B | $879M | $896M | $824M | $674M | $485M | $218M | |
| Investing Cash Flow | $-1.25B | $-819M | $-927M | $-848M | $-676M | $-521M | $-218M | |
| Debt Issued | · | · | · | $524M | $409M | $142M | $29M | |
| Net Debt Issued | · | · | · | $77M | $239M | · | · | |
| Stock Repurchased | $243M | $178M | $0 | $0 | · | · | · | |
| Net Stock Activity | $-243M | $-178M | · | · | · | · | · | |
| Financing Cash Flow | $-247M | $-69M | $199M | $247M | $3.58B | $179M | $1.18B | |
| Net Change in Cash | $381M | $434M | $1.91B | $-123M | $2.41B | $30M | $632M | |
| Taxes Paid | $177M | $138M | $110M | $6M | $3M | $857.0K | $3M | |
| Free Cash Flow | $522M | $1.01B | $1.76B | $-259M | $-1.08B | · | · | |
| Levered FCF | · | · | $1.64B | $-286M | $-1.13B | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 29.4% | 29.2% | · | · | · | · | · | |
| Operating Margin | 1.4% | 1.4% | 1.9% | -0.54% | -8.1% | · | · | |
| Net Margin | 0.60% | 0.51% | 5.6% | -0.45% | -8.4% | · | · | |
| Pretax Margin | 1.7% | 1.6% | 2.4% | -0.45% | -8.4% | · | · | |
| EBITDA Margin | 2.9% | 2.9% | 3.1% | 0.58% | -7.0% | · | · | |
| ROA | 1.3% | 1.1% | 11.9% | -1.0% | -22.5% | · | · | |
| ROE | 4.5% | 3.7% | 38.8% | -4.0% | -65.0% | · | · | |
| ROIC | 3.0% | 1.3% | 24.1% | -4.1% | -59.2% | · | · |
流動性と支払能力 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.0 | 1.2 | 1.1 | 1.2 | 1.2 | · | · | |
| Quick Ratio | 0.7 | 0.8 | 0.8 | 0.7 | 0.8 | · | · | |
| Debt / Equity | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | · | · | |
| Interest Coverage | · | · | 9.9 | -4.1 | -32.9 | · | · |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 2.1 | 2.1 | 2.1 | 2.3 | 2.7 | · | · | |
| Inventory Turnover | 11.2 | 11.4 | 10.9 | 10.3 | 12.0 | · | · | |
| Receivables Turnover | 89.7 | 84.0 | 361.2 | 267.3 | 360.9 | · | · |
成長率 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 14.1% | 24.1% | 18.5% | 11.8% | 53.8% | · | · | |
| Revenue CAGR 3Y | 18.8% | 18.0% | 26.8% | · | · | · | · | |
| Revenue CAGR 5Y | 23.6% | · | · | · | · | · | · | |
| EPS YoY | 37.5% | -89.3% | · | · | · | · | · | |
| Net Income YoY | 35.1% | -88.7% | · | · | · | · | · |
バリュエーション（TTM） 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $34.53B | $30.27B | $24.38B | $20.58B | $18.41B | · | · | |
| Net Income TTM | $208M | $154M | $1.36B | $-92M | $-1.54B | · | · | |
| P/E | 214.5 | 274.8 | 21.6 | -294.2 | -27.2 | · | · | |
| Earnings Yield | 0.47% | 0.36% | 4.6% | -0.34% | -3.7% | · | · |
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 | $8.50B | $8.84B | $9.27B | $8.52B | $7.91B | $7.96B | $7.87B | $7.32B | $7.11B | $6.56B | $6.18B | $5.84B | $5.80B | $5.33B | $5.10B | $5.04B | |
| Cost of Revenue | $6.21B | $6.29B | $6.55B | $5.96B | $5.59B | $5.47B | $5.60B | $5.18B | $5.18B | $4.88B | $4.62B | $4.31B | $4.38B | $4.05B | $3.87B | $3.88B | |
| Gross Profit | $2.30B | $2.54B | $2.72B | $2.56B | $2.32B | $2.49B | $2.27B | $2.14B | $1.93B | · | · | · | · | · | · | · | |
| SG&A Expense | $2.54B | $2.54B | $2.56B | $2.41B | $2.16B | $2.18B | $2.16B | $2.17B | $1.89B | $1.55B | $1.48B | $1.38B | $1.31B | $1.20B | $1.16B | $1.22B | |
| Operating Expenses | $8.75B | $8.83B | $9.11B | $8.38B | $7.75B | $7.65B | $7.76B | $7.35B | $7.07B | $6.43B | $6.10B | $5.69B | $5.69B | $5.24B | $5.02B | $5.10B | |
| Operating Income | $-242M | $8M | $162M | $149M | $154M | $312M | $109M | $-25M | $40M | $130M | $88M | $148M | $107M | $83M | $77M | $-67M | |
| Interest Expense | · | · | · | · | · | · | · | · | $27M | · | $13M | $13M | $8M | · | $6M | $6M | |
| Interest Income | $44M | $47M | $52M | $51M | $49M | $53M | $55M | $53M | $55M | $54M | $50M | $42M | $32M | $27M | $15M | $7M | |
| Other Non-op | $-44M | $-17M | $-27M | $19M | $36M | $-46M | $4M | $12M | $-9M | $2M | $-8M | $-6M | $-7M | $-9M | $11M | $-9M | |
| Pretax Income | $-255M | $22M | $165M | $194M | $216M | $279M | $132M | $3M | $59M | $172M | $117M | $171M | $124M | $94M | $98M | $-75M | |
| Income Tax | $11M | $48M | $70M | $163M | $102M | $148M | $68M | $108M | $83M | $-861M | $26M | $26M | $33M | $-8M | $7M | $340.0K | |
| Net Income | $-266M | $-26M | $95M | $32M | $107M | $156M | $70M | $-77M | $5M | $1.03B | $91M | $145M | $91M | $102M | $91M | $-75M | |
| EPS (Basic) | $-0.15 | $-0.02 | $0.05 | $0.02 | $0.06 | $0.09 | $0.04 | $-0.04 | $0.00 | $0.58 | $0.05 | $0.08 | $0.05 | $0.06 | $0.05 | $-0.04 | |
| EPS (Diluted) | $-0.15 | $-0.02 | $0.05 | $0.02 | $0.06 | $0.08 | $0.04 | $-0.04 | $0.00 | $0.57 | $0.05 | $0.08 | $0.05 | $0.06 | $0.05 | $-0.04 | |
| Shares (Basic) | 1,825,000,000 | -3,628,000,000 | 1,823,000,000 | 1,817,000,000 | 1,806,000,000 | -3,584,000,000 | 1,795,000,000 | 1,789,000,000 | 1,794,000,000 | -3,557,000,000 | 1,784,000,000 | 1,780,000,000 | 1,775,000,000 | -3,522,278,000 | 1,767,275,000 | 1,763,264,000 | |
| Shares (Diluted) | 1,825,000,000 | -3,704,000,000 | 1,864,000,000 | 1,855,000,000 | 1,840,000,000 | -3,607,000,000 | 1,829,000,000 | 1,789,000,000 | 1,815,000,000 | -3,599,000,000 | 1,808,000,000 | 1,800,000,000 | 1,794,000,000 | -3,545,944,000 | 1,790,941,000 | 1,763,264,000 | |
| EBITDA | $-99M | · | $162M | $149M | $276M | · | $109M | $-25M | $135M | · | $87M | $148M | $171M | · | $77M | $-67M |
貸借対照表 26
| 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 | $6.30B | $6.32B | $7.23B | $6.80B | $6.11B | $5.88B | $5.82B | $5.54B | $5.23B | $5.24B | $4.86B | $4.47B | $3.79B | $3.51B | $2.90B | $3.11B | |
| Receivables | $351M | $363M | $393M | $499M | $484M | $407M | $517M | $547M | $601M | · | $285M | $139M | $127M | · | $169M | $188M | |
| Inventory | $2.04B | $2.26B | $2.49B | $2.29B | $2.05B | $2.10B | $2.18B | $1.99B | $1.94B | · | $1.64B | $1.57B | $1.67B | · | $1.41B | $1.45B | |
| Prepaid Expense | $584M | $660M | $602M | $503M | $474M | $458M | $553M | $477M | $457M | · | $246M | $270M | $198M | · | · | · | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $292M | $251M | |
| Current Assets | $9.36B | $9.69B | $10.81B | $10.18B | $9.21B | $8.99B | $9.21B | $8.81B | $8.57B | · | $7.43B | $6.72B | $6.11B | · | $4.93B | $5.16B | |
| PP&E (Net) | $3.63B | $3.72B | $3.51B | $3.42B | $2.95B | $2.81B | $3.00B | $2.56B | $2.51B | · | $2.20B | $2.12B | $1.81B | · | $1.54B | $1.47B | |
| PP&E (Gross) | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $1.98B | $1.92B | |
| Accum. Depreciation | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $440M | $447M | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $10M | $10M | |
| Intangibles | $178M | $190M | $201M | $210M | $215M | $271M | $306M | $319M | $349M | · | · | · | · | · | · | · | |
| Total Assets | $17.40B | $17.79B | $18.67B | $17.83B | $15.99B | $15.34B | $16.34B | $15.20B | $14.95B | · | $11.56B | $10.69B | $9.71B | · | $8.13B | $8.43B | |
| Accounts Payable | $5.96B | $6.30B | $6.79B | $6.49B | $5.70B | $5.55B | $5.90B | $5.62B | $5.37B | · | $4.62B | $4.08B | $3.68B | · | $2.94B | $3.29B | |
| Accrued Liabilities | $406M | $515M | $467M | $430M | $391M | $461M | $473M | $516M | $388M | · | $312M | $272M | $247M | · | $249M | $241M | |
| Short-term Debt | $1.67B | $960M | $1.37B | $785M | $556M | $479M | $379M | $336M | $272M | · | $232M | $232M | $223M | · | $160M | $48M | |
| Current Liabilities | $9.62B | $9.36B | $10.19B | $9.37B | $7.91B | $7.72B | $8.19B | $7.86B | $7.43B | · | $6.51B | $5.64B | $5.17B | · | $4.03B | $4.26B | |
| Capital Leases | $2.55B | $2.48B | $2.44B | $2.27B | $2.08B | $1.77B | $1.97B | $1.74B | $1.67B | · | $1.30B | $1.26B | $1.18B | · | $1.14B | $1.27B | |
| Total Liabilities | $13.47B | $13.16B | $13.93B | $13.15B | $11.59B | $11.17B | $12.06B | $11.25B | $10.75B | · | $8.63B | $7.91B | $7.15B | · | $5.95B | $6.36B | |
| Long-term Debt | $617M | $648M | · | · | · | $988M | · | · | · | · | $910M | $904M | $672M | · | $561M | $596M | |
| Total Debt | $1.67B | · | $1.37B | $954M | $556M | · | $401M | $501M | $468M | · | $615M | $418M | $372M | · | $162M | $54M | |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | $179.0K | $178.0K | $178.0K | · | $177.0K | $177.0K | |
| Paid-in Capital | $8.76B | $9.03B | $9.06B | $9.03B | $8.90B | $8.74B | $8.62B | $8.51B | $8.58B | · | $8.40B | $8.32B | $8.23B | · | $8.08B | $8.01B | |
| Retained Earnings | $-4.29B | $-4.02B | $-4.00B | $-4.09B | $-4.12B | $-4.23B | $-4.38B | $-4.46B | $-4.38B | · | $-5.42B | $-5.51B | $-5.65B | · | $-5.84B | $-5.94B | |
| AOCI | $-540M | $-381M | $-327M | $-250M | $-404M | $-404M | $-51M | $-198M | $-121M | · | $-59M | $-34M | $-16M | · | $-64M | $-12M | |
| Stockholders' Equity | $3.93B | $4.62B | $4.74B | $4.68B | $4.37B | $4.10B | $4.19B | $3.85B | $4.08B | $4.09B | $2.93B | $2.78B | $2.56B | $2.41B | $2.17B | $2.07B | |
| Liabilities + Equity | $17.40B | $17.79B | $18.67B | $17.83B | $15.99B | $15.34B | $16.34B | $15.20B | $14.95B | · | $11.56B | $10.69B | $9.71B | · | $8.13B | $8.43B |
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 | $143M | $136M | $133M | $126M | $122M | $120M | $112M | $106M | $95M | $77M | $68M | $66M | $64M | $57M | $54M | $60M | |
| Stock-based Comp | $122M | $123M | $118M | $113M | $121M | $122M | $114M | $109M | $88M | $86M | $84M | $86M | $70M | $70M | $63M | $73M | |
| Other Non-cash | $185M | · | · | · | $4M | · | · | · | $24M | · | · | · | $276M | · | · | · | |
| Operating Cash Flow | $184M | $82M | $792M | $545M | $354M | $676M | $334M | $664M | $212M | $609M | $722M | $820M | $501M | $580M | $58M | $-18M | |
| CapEx | $296M | $360M | $353M | $299M | $239M | $214M | $380M | $178M | $107M | $234M | $190M | $377M | $95M | $121M | $283M | $181M | |
| Investing Cash Flow | $-302M | $-376M | $-366M | $-299M | $-213M | $-141M | $-383M | $-178M | $-117M | $-263M | $-152M | $-429M | $-83M | $-130M | $-289M | $-181M | |
| Stock Repurchased | $391M | $162M | $81M | $0 | $0 | $0 | $0 | · | · | $0 | $0 | · | · | · | · | · | |
| Net Stock Activity | $-391M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $348M | $-507M | $152M | $92M | $16M | $20M | $-9M | $-132M | $52M | $-163M | $33M | $251M | $78M | $21M | $146M | $-118M | |
| Net Change in Cash | $-21M | $-912M | $435M | $689M | $169M | $69M | $168M | $220M | $-23M | $336M | $518M | $620M | $437M | $627M | $-212M | $-405M | |
| Taxes Paid | $15M | $41M | · | · | $12M | $15M | · | · | · | $61M | $10M | $34M | $5M | $3M | $2M | $-891.0K | |
| Free Cash Flow | $-112M | · | · | · | $115M | · | · | · | $105M | · | · | · | $406M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $116M | · | · | · | $400M | · | · | · |
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 | 27.0% | · | 29.3% | 30.0% | 29.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Margin | -2.9% | · | 1.8% | 1.8% | 1.9% | · | 1.4% | -0.34% | 0.56% | · | 1.4% | 2.5% | 1.8% | · | 1.5% | -1.3% | |
| Net Margin | -3.1% | · | 1.0% | 0.38% | 1.4% | · | 0.89% | -1.1% | 0.07% | · | 1.5% | 2.5% | 1.6% | · | 1.8% | -1.5% | |
| Pretax Margin | -3.0% | · | 1.8% | 2.3% | 2.7% | · | 1.7% | 0.04% | 0.83% | · | 1.9% | 2.9% | 2.1% | · | 1.9% | -1.5% | |
| EBITDA Margin | -1.2% | · | 1.8% | 1.8% | 3.5% | · | 1.4% | -0.34% | 1.9% | · | 1.4% | 2.5% | 2.9% | · | 1.5% | -1.3% | |
| ROA | -1.6% | · | 0.54% | 0.19% | 0.69% | · | 0.50% | -0.60% | 0.04% | · | 0.93% | 1.5% | 0.99% | · | 1.1% | -0.89% | |
| ROE | -6.4% | · | 2.1% | 0.75% | 2.5% | · | 2.0% | -2.3% | 0.15% | · | 3.6% | 6.0% | 4.0% | · | 3.8% | -3.1% | |
| ROIC | -4.5% | · | 1.5% | 0.42% | 1.7% | · | 1.1% | 20.1% | -0.36% | · | 1.9% | 3.9% | 2.7% | · | 3.1% | -3.2% |
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 | 1.2 | · | 1.1 | 1.1 | 1.2 | · | 1.1 | 1.2 | 1.2 | · | 1.2 | 1.2 | |
| Quick Ratio | 0.7 | · | 0.7 | 0.8 | 0.8 | · | 0.8 | 0.8 | 0.8 | · | 0.8 | 0.8 | 0.8 | · | 0.8 | 0.8 | |
| Debt / Equity | 0.4 | · | 0.3 | 0.2 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.1 | 0.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 1.5 | · | 6.6 | 11.5 | 12.9 | · | 11.9 | -10.9 |
効率性 3
| 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 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.6 | |
| Inventory Turnover | 3.0 | · | 2.8 | 2.8 | 2.8 | · | 2.9 | 2.9 | 2.9 | · | 3.0 | 2.9 | 2.9 | · | 3.0 | 2.9 | |
| Receivables Turnover | 20.4 | · | 20.4 | 16.3 | 14.6 | · | 19.6 | 21.4 | 19.5 | · | 27.2 | 35.8 | 39.0 | · | 33.6 | 31.8 |
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 | $34.20B | · | $33.56B | $31.62B | $30.21B | · | $28.49B | $26.46B | $24.94B | · | $22.92B | $21.78B | $21.06B | · | $19.90B | $19.28B | |
| Net Income TTM | $-32M | · | $304M | $132M | $105M | · | $89M | $164M | $332M | · | $418M | $251M | $-103M | · | $-518M | $-1.13B | |
| P/E | -944.0 | · | 189.4 | 374.5 | 365.5 | · | 491.0 | 232.8 | 98.8 | · | 73.9 | 124.3 | -266.7 | · | -55.6 | -19.6 | |
| Earnings Yield | -0.11% | · | 0.53% | 0.27% | 0.27% | · | 0.20% | 0.43% | 1.0% | · | 1.4% | 0.80% | -0.38% | · | -1.8% | -5.1% |
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 | $34.53B | $30.27B | $24.38B | $20.58B | $18.41B |
| 粗利益率 % | 29.4% | 29.2% | — | — | — |
| 営業利益率 % | 1.4% | 1.4% | 1.9% | -0.54% | -8.1% |
| 純利益 | $208M | $154M | $1.36B | $-92M | $-1.54B |
| 希薄化後EPS | $0.11 | $0.08 | $0.75 | $-0.05 | $-1.08 |
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 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 |
| 流動比率 | 1.0 | 1.2 | 1.1 | 1.2 | 1.2 |
| クイックレシオ | 0.7 | 0.8 | 0.8 | 0.7 | 0.8 |
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 | $522M | $1.01B | $1.76B | $-259M | $-1.08B |
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。