CRON Cronos Group Inc. - Common Share
$2.64
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 11, 2026
CRON 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
$2.63
時価総額
$1.00B
P/E (TTM)
-131.5
EPS（TTM）
$-0.02
収益（TTM）
$147M
配当利回り
—
ROE
-0.88%
負債/自己資本
—
52週レンジ
$2 – $3
CRON 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
$147M
2020-12-31
→
2025-12-31
EPS
$-0.02
2020-12-31
→
2025-12-31
フリーキャッシュフロー
$149.0K
2020-12-31
→
2025-12-31
利益率
-6.4%
2020-12-31
→
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
CRON
競合中央値
P/E (TTM)
-131.5
27.8
P/S (TTM) (株価売上高倍率（TTM）)
6.8
1.3
P/B (株価純資産倍率)
0.9
0.6
Price / FCF (株価FCF倍率)
6735.5
—
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
CRON
競合中央値
Gross Margin (粗利益率)
42.8%
28.7%
Operating Margin (営業利益率)
-11.9%
—
Net Profit Margin (純利益率)
-6.4%
-9.7%
ROA
-0.80%
-7.0%
ROE
-0.88%
-8.3%
ROIC
-0.27%
—
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
CRON
競合中央値
Current Ratio (流動比率)
19.6
5.0
Quick Ratio (クイックレシオ)
18.0
—
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
CRON
競合中央値
Revenue YoY (収益（前年比）)
24.6%
—
Revenue CAGR 3Y (収益（3年CAGR）)
19.1%
—
Revenue CAGR 5Y (収益（5年CAGR）)
25.7%
—
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
CRON
競合中央値
CRON 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
9 アナリスト
- 強い買い 2 22.2%
- 買い 6 66.7%
- 保有 1 11.1%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
1 アナリスト · 2026-05-19
安値
$2.48
高値
$2.48
中央値ターゲット
$2.48
-5.8%
平均値ターゲット
$2.48
-5.8%
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
0.01%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.04 | $0.00 | 0.04% |
| 2025年12月31日 | $-0.00 | $0.01 | -0.01% |
| 2025年9月30日 | $0.08 | $0.00 | 0.08% |
| 2025年6月30日 | $-0.10 | $-0.02 | -0.08% |
| 2025年3月31日 | $0.02 | $0.00 | 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 |
|---|---|---|---|---|---|---|
| CRON | $1.00B | -131.5 | 24.6% | -6.4% | -0.88% | 42.8% |
| TLRY | $456M | -0.2 | 4.1% | -266.2% | -103.1% | 29.3% |
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 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $147M | $118M | $87M | $87M | $65M | $47M | $24M | $12M | $3M | |
| Gross Profit | $63M | $25M | $12M | $15M | $-18M | $-26M | $-18M | $6M | $2M | |
| R&D Expense | $4M | $4M | $6M | $13M | $22M | $20M | $12M | $2M | $0 | |
| SG&A Expense | $42M | $47M | $49M | $68M | $91M | $81M | $81M | $13M | $5M | |
| Operating Expenses | $80M | $102M | $97M | $127M | $274M | $194M | $136M | $27M | $8M | |
| Operating Income | $-17M | $-77M | $-85M | $-111M | $-292M | $-219M | $-153M | $-20M | $-6M | |
| Interest Expense | · | · | · | $13.0K | $27.0K | $186.0K | $1M | $139.0K | $101.0K | |
| Interest Income | · | · | · | $23M | $9M | $19M | $29M | $220.0K | $4.0K | |
| Other Non-op | $-241.0K | $-301.0K | $1M | $-324.0K | $733.0K | $-2M | $0 | $0 | $4M | |
| Pretax Income | $-17M | $37M | $-74M | $-121M | $-129M | $-73M | $1.17B | $-21M | $-2M | |
| Income Tax | $-14M | $-3M | $-3M | $34M | $-431.0K | $1M | $0 | $0 | $-862.0K | |
| Net Income | $-9M | $41M | $-74M | $-169M | $-396M | $-73M | $1.17B | $-22M | $-1M | |
| EPS (Basic) | $-0.02 | $0.11 | $-0.19 | $-0.45 | $-1.07 | $-0.21 | $3.76 | $-0.12 | $-0.01 | |
| EPS (Diluted) | $-0.02 | $0.11 | $-0.19 | $-0.45 | $-1.07 | $-0.21 | $3.33 | $-0.12 | $-0.01 | |
| Shares (Basic) | 383,468,522 | 382,058,056 | 380,964,739 | 376,961,797 | 370,390,965 | 351,576,848 | 310,067,179 | 172,269,170 | 134,803,542 | |
| Shares (Diluted) | 383,468,522 | 385,557,002 | 380,964,739 | 376,961,797 | 370,390,965 | 351,576,848 | 342,811,992 | 172,269,170 | 176,789,161 | |
| EBITDA | $-3M | $-67M | $-77M | $-112M | $-545M | $-172M | $-118M | · | · |
貸借対照表 27
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $792M | $859M | $669M | $765M | $887M | $1.08B | $1.20B | $24M | · | |
| Short-term Investments | $40M | $0 | $192M | $113M | $118M | $212M | $306M | $0 | · | |
| Receivables | $34M | $15M | $14M | $23M | $22M | $9M | $5M | $3M | · | |
| Inventory | $47M | $33M | $30M | $38M | $33M | $44M | $38M | $7M | · | |
| Prepaid Expense | $8M | $6M | $5M | $7M | $9M | $11M | $9M | $3M | · | |
| Current Assets | $944M | $936M | $933M | $960M | $1.08B | $1.37B | $1.57B | $40M | · | |
| PP&E (Net) | $146M | $133M | $59M | $61M | $74M | $188M | $160M | $126M | · | |
| PP&E (Gross) | $295M | · | $199M | · | $219M | $206M | · | · | · | |
| Accum. Depreciation | $43M | $30M | $31M | $35M | $30M | $18M | $9M | $2M | · | |
| Goodwill | $66M | $63M | $1M | $1M | $1M | $180M | $214M | $1M | $1M | |
| Intangibles | $9M | $11M | $21M | $27M | $18M | $70M | $71M | $8M | · | |
| Other Non-current Assets | · | · | $45.0K | $193.0K | $100.0K | $467.0K | · | · | · | |
| Total Assets | $1.20B | $1.17B | $1.14B | $1.21B | $1.40B | $1.93B | $2.09B | $183M | · | |
| Accounts Payable | $12M | $17M | $12M | $11M | $11M | $19M | $9M | $1M | · | |
| Accrued Liabilities | $36M | $32M | $28M | $22M | $26M | $23M | · | · | · | |
| Current Liabilities | $48M | $50M | $41M | $68M | $54M | $207M | $333M | $33M | · | |
| Capital Leases | $1M | $993.0K | $2M | $3M | $7M | $8M | $7M | $87.0K | · | |
| Deferred Tax | $4M | $4M | $181.0K | $0 | $81.0K | $0 | · | · | · | |
| Other Non-current Liabilities | $733.0K | $1M | $1M | $1M | · | · | · | · | · | |
| Total Liabilities | $54M | $55M | $44M | $72M | $63M | $218M | $341M | $35M | · | |
| Common Stock | $663M | $670M | $662M | $611M | $595M | $569M | $561M | $175M | · | |
| Paid-in Capital | · | · | $48M | $43M | $32M | $35M | $23M | $11M | · | |
| Retained Earnings | $448M | $458M | $417M | $491M | $659M | $1.06B | $1.14B | $-28M | · | |
| AOCI | $-17M | $-64M | $21M | $-797.0K | $50M | $43M | $28M | $-10M | · | |
| Stockholders' Equity | $1.09B | $1.06B | $1.10B | $1.14B | $1.34B | $1.71B | $1.75B | $148M | · | |
| Liabilities + Equity | $1.20B | $1.17B | $1.14B | $1.21B | $1.40B | $1.93B | $2.09B | $183M | · | |
| Shares Outstanding | 381,592,969 | 382,530,780 | 381,298,853 | 380,575,403 | 374,952,693 | 360,253,332 | 348,817,472 | 178,720,022 | 149,360,603 |
キャッシュフロー 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $14M | $9M | $8M | $13M | $15M | $7M | $4M | $2M | $768.0K | |
| Stock-based Comp | $7M | $9M | $9M | $15M | $10M | $15M | $12M | $8M | $2M | |
| Deferred Tax | $1M | $-266.0K | $145.0K | $-241.0K | $40.0K | $0 | $0 | $0 | $0 | |
| Amort. of Intangibles | · | · | $4M | $3M | $2M | $814.0K | $646.0K | $546.0K | $0 | |
| Restructuring | $2M | $630.0K | $2M | $4M | $0 | $0 | $5M | · | · | |
| Other Non-cash | $13M | $-40M | $14M | $52M | $217M | $-126M | $-1.37B | · | · | |
| Operating Cash Flow | $26M | $19M | $-43M | $-89M | $-154M | $-145M | $-131M | $-8M | $-4M | |
| CapEx | $26M | $12M | $3M | $3M | $11M | $31M | $39M | $88M | $33M | |
| Investing Cash Flow | $-77M | $175M | $-59M | $-2M | $-29M | $20M | $-603M | $-94M | $-30M | |
| Stock Repurchased | $10M | $0 | $0 | · | · | · | · | · | · | |
| Net Stock Activity | $-10M | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-20M | $-1M | $-1M | $-3M | $-13M | $-3M | $1.86B | $122M | $39M | |
| Net Change in Cash | $-67M | $190M | $-95M | $-122M | $-191M | $-122M | $1.18B | $17M | $5M | |
| Taxes Paid | $-6M | $647.0K | $33M | $177.0K | $892.0K | · | · | · | · | |
| Free Cash Flow | $149.0K | $6M | $-45M | $-92M | $-165M | $-174M | $-169M | · | · | |
| Levered FCF | · | · | · | $-92M | $-165M | $-174M | $-170M | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 42.8% | 21.4% | 13.7% | 13.0% | -23.6% | -55.3% | -75.2% | · | · | |
| Operating Margin | -11.9% | -65.1% | -97.2% | -135.8% | -753.1% | -383.9% | -511.5% | · | · | |
| Net Margin | -6.4% | 34.9% | -84.8% | -183.6% | -532.2% | -156.5% | 4911.6% | · | · | |
| Pretax Margin | -11.7% | 31.1% | -84.4% | -146.4% | -533.5% | -156.8% | 4907.7% | · | · | |
| EBITDA Margin | -2.2% | -57.1% | -87.9% | -121.6% | -732.4% | -368.8% | -495.0% | · | · | |
| ROA | -0.80% | 3.6% | -6.3% | -13.1% | -27.0% | -3.8% | 102.6% | · | · | |
| ROE | -0.88% | 3.8% | -6.6% | -13.6% | -26.0% | -4.2% | 122.9% | · | · | |
| ROIC | -0.27% | -7.9% | -7.4% | -13.7% | -41.9% | -10.7% | -6.9% | · | · |
流動性と支払能力 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 19.6 | 18.8 | 22.5 | 14.1 | 19.9 | 6.6 | 4.7 | · | · | |
| Quick Ratio | 18.0 | 17.6 | 21.1 | 13.2 | 18.9 | 6.3 | 4.5 | · | · | |
| Interest Coverage | · | · | · | -9602.9 | -20762.7 | -964.2 | -97.7 | · | · |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | · | · | |
| Receivables Turnover | 5.9 | 8.0 | 4.7 | 4.1 | 4.8 | 6.9 | 6.2 | · | · |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 24.6% | 34.8% | 0.57% | 34.4% | 38.2% | · | · | · | · | |
| Revenue CAGR 3Y | 19.1% | 22.1% | 23.1% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 25.7% | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $147M | $118M | $87M | $87M | $65M | $47M | $24M | · | · | |
| Net Income TTM | $-9M | $41M | $-74M | $-169M | $-396M | $-73M | $1.17B | · | · | |
| Market Cap | $1.00B | $773M | $797M | $967M | $1.47B | $2.50B | $2.68B | · | · | |
| P/E | -131.5 | 18.4 | -11.0 | -5.6 | -3.7 | -33.0 | 2.3 | · | · | |
| P/S | 6.8 | 6.6 | 9.1 | 11.1 | 22.8 | 53.5 | 112.6 | · | · | |
| P/B | 0.9 | 0.7 | 0.7 | 0.8 | 1.1 | 1.5 | 1.5 | · | · | |
| P / Tangible Book | 1.0 | 0.8 | 0.7 | 0.9 | 1.1 | 1.7 | · | · | · | |
| P / Cash Flow | 38.8 | 41.0 | -18.6 | -10.9 | -9.6 | -17.6 | -20.6 | · | · | |
| P / FCF | 6735.5 | 120.1 | -17.6 | -10.5 | -8.9 | -14.4 | -15.9 | · | · | |
| Earnings Yield | -0.76% | 5.5% | -9.1% | -17.7% | -27.3% | -3.0% | 43.4% | · | · |
損益計算書 15
| 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 | $45M | $45M | $36M | $33M | $32M | $30M | $34M | $28M | $25M | $24M | $25M | $19M | $19M | $20M | $20M | $22M | |
| Gross Profit | $19M | $16M | $18M | $15M | $14M | $11M | $4M | $6M | $4M | $2M | $4M | $3M | $3M | $1M | $3M | $4M | |
| R&D Expense | $1M | $1M | $1M | $929.0K | $793.0K | $1M | $1M | $962.0K | $997.0K | $1M | $1M | $1M | $2M | $2M | $3M | $4M | |
| SG&A Expense | $12M | $13M | $9M | $11M | $9M | $12M | $13M | $13M | $9M | $10M | $14M | $13M | $12M | $13M | $16M | $16M | |
| Operating Expenses | $21M | $24M | $19M | $20M | $18M | $22M | $37M | $22M | $20M | $24M | $26M | $24M | $24M | $24M | $30M | $30M | |
| Operating Income | $-2M | $-7M | $-503.0K | $-5M | $-4M | $-11M | $-34M | $-16M | $-16M | $-22M | $-22M | $-21M | $-21M | $-23M | $-27M | $-25M | |
| Other Non-op | $10.0K | $0 | $-283.0K | $-1.0K | $43.0K | $436.0K | $-315.0K | $248.0K | $-670.0K | $-47.0K | $974.0K | $17.0K | $85.0K | $73.0K | $-581.0K | $49.0K | |
| Pretax Income | $18M | $-12M | $27M | $-39M | $7M | $46M | $5M | $-11M | $-3M | $-46M | $-3M | $-6M | $-19M | $-40M | $-31M | $-18M | |
| Income Tax | $2M | $-12M | $-1M | $-525.0K | $-455.0K | $2M | $-3M | $-2M | $-558.0K | $-360.0K | $-1M | $-180.0K | $-1M | $32M | $2M | $-308.0K | |
| Net Income | $14M | $-2M | $26M | $-40M | $6M | $44M | $8M | $-9M | $-2M | $-45M | $-2M | $-8M | $-19M | $-79M | $-37M | $-20M | |
| EPS (Basic) | $0.04 | $-0.01 | $0.07 | $-0.10 | $0.02 | $0.12 | $0.02 | $-0.02 | $-0.01 | $-0.12 | $0.00 | $-0.02 | $-0.05 | $-0.21 | $-0.10 | $-0.05 | |
| EPS (Diluted) | $0.04 | $-0.01 | $0.07 | $-0.10 | $0.02 | $0.12 | $0.02 | $-0.02 | $-0.01 | $-0.12 | $0.00 | $-0.02 | $-0.05 | $-0.21 | $-0.10 | $-0.05 | |
| Shares (Basic) | 379,374,109 | -767,883,227 | 383,086,739 | 385,306,213 | 382,958,797 | -763,827,685 | 382,285,589 | 382,157,555 | 381,442,597 | -761,731,156 | 381,100,005 | 380,961,682 | 380,634,208 | -752,206,947 | 378,114,160 | 376,031,860 | |
| Shares (Diluted) | 381,799,288 | -773,794,089 | 384,992,713 | 385,306,213 | 386,963,685 | -764,027,557 | 385,984,407 | 382,157,555 | 381,442,597 | -761,731,156 | 381,100,005 | 380,961,682 | 380,634,208 | -752,206,947 | 378,114,160 | 376,031,860 | |
| EBITDA | $2M | · | $-503.0K | $-5M | $-1M | · | $-34M | $-16M | $-14M | · | $-22M | $-21M | $-20M | · | $-28M | $-24M |
貸借対照表 27
| 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 | $822M | $792M | $784M | $794M | $798M | $859M | $862M | $848M | $855M | · | $572M | $409M | $414M | · | $633M | $790M | |
| Short-term Investments | $0 | $40M | $40M | $40M | $40M | $0 | $0 | $0 | $0 | · | $268M | $432M | $423M | · | $255M | $155M | |
| Receivables | $33M | $34M | $27M | $27M | $19M | $15M | $20M | $16M | $15M | · | $16M | $13M | $15M | · | $19M | $19M | |
| Inventory | $49M | $47M | $48M | $42M | $35M | $33M | $47M | $29M | $31M | · | $36M | $45M | $44M | · | $34M | $40M | |
| Prepaid Expense | $5M | $8M | $9M | $5M | $6M | $6M | $7M | $5M | $6M | · | $6M | $7M | $8M | · | $9M | $12M | |
| Current Assets | $928M | $944M | $922M | $927M | $919M | $936M | $959M | $935M | $942M | · | $918M | $925M | $916M | · | $963M | $1.03B | |
| PP&E (Net) | $142M | $146M | $146M | $150M | $139M | $133M | $163M | $37M | $37M | · | $56M | $58M | $60M | · | $61M | $66M | |
| PP&E (Gross) | $294M | · | · | · | · | · | $299M | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $45M | $43M | $38M | $36M | $30M | $30M | $28M | · | · | · | · | · | · | · | · | · | |
| Goodwill | $65M | $66M | $65M | $67M | $63M | $63M | $38M | $1M | $1M | · | $1M | $1M | $1M | · | $1M | $1M | |
| Intangibles | $9M | $9M | $10M | $11M | $11M | $11M | $4M | $19M | $20M | · | $24M | $25M | $26M | · | $21M | $24M | |
| Other Non-current Assets | · | · | · | · | · | · | $130.0K | $41.0K | $58.0K | · | · | · | $1M | · | $168.0K | $89.0K | |
| Total Assets | $1.17B | $1.20B | $1.18B | $1.18B | $1.15B | $1.17B | $1.18B | $1.09B | $1.11B | · | $1.15B | $1.17B | $1.16B | · | $1.24B | $1.33B | |
| Accounts Payable | $10M | $12M | $11M | $12M | $9M | $17M | $7M | $8M | $9M | · | $5M | $9M | $13M | · | $10M | $12M | |
| Accrued Liabilities | $31M | $36M | $30M | $25M | $23M | $32M | $32M | $24M | $23M | · | $24M | $17M | $14M | · | $26M | $24M | |
| Current Liabilities | $42M | $48M | $41M | $38M | $33M | $50M | $40M | $33M | $33M | · | $31M | $28M | $29M | · | $38M | $39M | |
| Capital Leases | $1M | $1M | $1M | $1M | $840.0K | $993.0K | $872.0K | $1M | $1M | · | $2M | $2M | $2M | · | $5M | $7M | |
| Deferred Tax | $4M | $4M | $3M | $6M | $5M | $4M | $11M | · | · | · | · | $675.0K | $378.0K | · | $2M | $46.0K | |
| Other Non-current Liabilities | $749.0K | $733.0K | $698.0K | $680.0K | $611.0K | $1M | $1M | $1M | $1M | · | $1M | $1M | · | · | · | · | |
| Total Liabilities | $48M | $54M | $46M | $45M | $39M | $55M | $53M | $35M | $36M | · | $33M | $32M | $33M | · | $46M | $47M | |
| Common Stock | $647M | $663M | $666M | $667M | $669M | $670M | $616M | $616M | $616M | · | $613M | $613M | $612M | · | $605M | $605M | |
| Paid-in Capital | · | · | · | · | · | · | $52M | $49M | $48M | · | $47M | $45M | $44M | · | $38M | $35M | |
| Retained Earnings | $461M | $448M | $450M | $424M | $464M | $458M | $414M | $406M | $414M | · | $462M | $463M | $472M | · | $570M | $607M | |
| AOCI | $-34M | $-17M | $-34M | $-8M | $-66M | $-64M | $-361.0K | $-12M | $-2M | · | $-2M | $18M | $2M | · | $-19M | $42M | |
| Stockholders' Equity | $1.07B | $1.09B | $1.08B | $1.08B | $1.07B | $1.06B | $1.08B | $1.06B | $1.08B | · | $1.12B | $1.14B | $1.13B | · | $1.19B | $1.29B | |
| Liabilities + Equity | $1.17B | $1.20B | $1.18B | $1.18B | $1.15B | $1.17B | $1.18B | $1.09B | $1.11B | · | $1.15B | $1.17B | $1.16B | · | $1.24B | $1.33B | |
| Shares Outstanding | 376,258,707 | 381,592,969 | 382,893,267 | 383,806,912 | 385,406,395 | 382,530,780 | 382,294,707 | 382,280,725 | 382,011,178 | · | 381,113,564 | 381,089,357 | 380,815,921 | · | 378,346,260 | 377,896,371 |
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 | $4M | $4M | $4M | $4M | $3M | $3M | $4M | $2M | $2M | $1M | $2M | $2M | $2M | $3M | $3M | $4M | |
| Stock-based Comp | $1M | $1M | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $5M | $4M | $3M | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $893.0K | $606.0K | |
| Restructuring | $484.0K | $502.0K | $212.0K | $768.0K | $555.0K | $0 | $0 | $547.0K | $83.0K | $101.0K | $1M | $0 | $0 | · | · | · | |
| Other Non-cash | $-8M | · | · | · | $-13M | · | · | · | $-4M | · | · | · | $-33M | · | · | · | |
| Operating Cash Flow | $11M | $12M | $13M | $3M | $-2M | $8M | $12M | $2M | $-2M | $17M | $-183.0K | $-12M | $-48M | $-24M | $-13M | $-17M | |
| CapEx | $2M | $2M | $4M | $4M | $15M | $4M | $6M | $729.0K | $2M | $1M | $-11.0K | $494.0K | $804.0K | $364.0K | $869.0K | $2M | |
| Investing Cash Flow | $38M | $3M | $-23M | $-983.0K | $-55M | $-5M | $-818.0K | $-9M | $190M | $82M | $158M | $5M | $-304M | $158M | $-120M | $-40M | |
| Stock Repurchased | $17M | $4M | $2M | $4M | $0 | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-17M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-18M | $-7M | $-2M | $-8M | $-3M | $-313.0K | $-13.0K | $-260.0K | $-645.0K | $-218.0K | $-30.0K | $-39.0K | $-743.0K | $-620.0K | $-243.0K | $-2M | |
| Net Change in Cash | $30M | $8M | $-10M | $-3M | $-61M | $-3M | $14M | $-7M | $186M | $98M | $162M | $-4M | $-351M | $131M | $-156M | $-72M | |
| Taxes Paid | $8.0K | $-6M | $9.0K | $9.0K | $50.0K | · | $7.0K | $35.0K | $579.0K | · | $18.0K | $63.0K | $33M | $19.0K | $18.0K | $74.0K | |
| Free Cash Flow | $9M | · | · | · | $-17M | · | · | · | $-4M | · | · | · | $-48M | · | · | · |
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 | 42.4% | · | 50.4% | 43.4% | 42.6% | · | 10.5% | 22.7% | 17.7% | · | 16.0% | 16.3% | 11.8% | · | 5.5% | 17.9% | |
| Operating Margin | -4.0% | · | -1.4% | -15.9% | -12.6% | · | -98.2% | -56.0% | -63.1% | · | -87.8% | -108.4% | -109.2% | · | -148.2% | -121.7% | |
| Net Margin | 30.4% | · | 71.4% | -118.7% | 19.0% | · | 24.4% | -31.5% | -8.9% | · | -6.6% | -44.0% | -95.2% | · | -176.8% | -87.7% | |
| Pretax Margin | 40.1% | · | 74.3% | -116.6% | 22.5% | · | 13.5% | -39.4% | -12.0% | · | -11.5% | -30.7% | -102.7% | · | -166.2% | -89.5% | |
| EBITDA Margin | 4.2% | · | -1.4% | -15.9% | -3.8% | · | -98.2% | -56.0% | -56.2% | · | -87.8% | -108.4% | -97.2% | · | -131.7% | -103.4% | |
| ROA | 1.2% | · | 2.2% | -3.5% | 0.54% | · | 0.72% | -0.78% | -0.20% | · | -0.14% | -0.67% | -1.5% | · | -2.7% | -1.4% | |
| ROE | 1.3% | · | 2.4% | -3.7% | 0.57% | · | 0.76% | -0.80% | -0.20% | · | -0.14% | -0.69% | -1.6% | · | -2.8% | -1.5% | |
| ROIC | -0.15% | · | -0.05% | -0.49% | -0.41% | · | -4.9% | -1.2% | -1.2% | · | -1.1% | -1.8% | -1.8% | · | -2.8% | -2.1% |
流動性と支払能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 21.9 | · | 22.5 | 24.7 | 27.8 | · | 24.2 | 28.3 | 28.2 | · | 30.0 | 33.1 | 31.4 | · | 25.4 | 26.2 | |
| Quick Ratio | 20.2 | · | 20.7 | 22.9 | 25.9 | · | 22.3 | 26.1 | 26.0 | · | 28.0 | 30.6 | 29.2 | · | 23.9 | 24.6 |
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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | |
| Receivables Turnover | 1.7 | · | 1.5 | 1.6 | 1.9 | · | 1.9 | 1.9 | 1.7 | · | 1.4 | 1.2 | 1.0 | · | 1.2 | 1.5 |
バリュエーション（TTM） 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $147M | · | $136M | $128M | $120M | · | $112M | $97M | $89M | · | $84M | $81M | $87M | · | $87M | $83M | |
| Net Income TTM | $6M | · | $718.0K | $-34M | $3M | · | $-4M | $-21M | $-31M | · | $-66M | $-85M | $-109M | · | $-12M | $-154M | |
| Market Cap | $944M | · | $1.06B | $733M | $698M | · | $837M | $891M | $997M | · | $762M | $751M | $739M | · | $1.07B | $1.07B | |
| P/E | 83.7 | · | 278.0 | -23.9 | 181.0 | · | -219.0 | -46.6 | -32.6 | · | -11.8 | -9.0 | · | · | · | · | |
| P/S | 6.4 | · | 7.8 | 5.7 | 5.8 | · | 7.5 | 9.2 | 11.3 | · | 9.1 | 9.3 | 8.5 | · | 12.2 | 12.9 | |
| P/B | 0.9 | · | 1.0 | 0.7 | 0.7 | · | 0.8 | 0.8 | 0.9 | · | 0.7 | 0.7 | 0.7 | · | 0.9 | 0.8 | |
| P / Tangible Book | 0.9 | · | 1.1 | 0.7 | 0.7 | · | 0.8 | 0.9 | 0.9 | · | 0.7 | 0.7 | 0.7 | · | 0.9 | 0.8 | |
| P / Cash Flow | 86.7 | · | · | · | -332.8 | · | · | · | -452.4 | · | · | · | -15.5 | · | · | · | |
| P / FCF | 104.7 | · | · | · | -40.2 | · | · | · | -253.8 | · | · | · | -15.2 | · | · | · | |
| Earnings Yield | 1.2% | · | 0.36% | -4.2% | 0.55% | · | -0.46% | -2.1% | -3.1% | · | -8.5% | -11.2% | · | · | · | · |
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 | 2022-03-31 | |
|---|---|---|---|---|---|
| 収益 | $147M | $118M | $87M | $87M | — |
| 粗利益率 % | 42.8% | 21.4% | 13.7% | 13.0% | — |
| 営業利益率 % | -11.9% | -65.1% | -97.2% | -135.8% | — |
| 純利益 | $-9M | $41M | $-74M | $-169M | — |
| 希薄化後EPS | $-0.02 | $0.11 | $-0.19 | $-0.45 | — |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| 流動比率 | 19.6 | 18.8 | 22.5 | 14.1 | — |
| クイックレシオ | 18.0 | 17.6 | 21.1 | 13.2 | — |
キャッシュフロー
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-03-31 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $149.0K | $6M | $-45M | $-92M | — |
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。