DIBS 1stdibs.com, Inc. - Common Stock
$4.52
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
$2–$7
51% of range
アナリスト評価
BUY
8 analysts
目標株価
$7
+55% upside
P/E (TTM)
-15.8
ROE
-14.5%
純利益率
-15.2%
DIBS 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
$4.52
時価総額
$221M
P/E (TTM)
-15.8
EPS（TTM）
$-0.38
収益（TTM）
$90M
配当利回り
—
ROE
-14.5%
負債/自己資本
—
52週レンジ
$2 – $7
DIBS 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
$90M
2019-12-31
→
2025-12-31
EPS
$-0.38
2019-12-31
→
2025-12-31
フリーキャッシュフロー
$-3M
2021-12-31
→
2025-12-31
利益率
-15.2%
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
DIBS
競合中央値
P/E (TTM)
-15.8
32.3
P/S (TTM) (株価売上高倍率（TTM）)
2.5
1.3
P/B (株価純資産倍率)
2.4
3.9
Price / FCF (株価FCF倍率)
-69.0
—
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
DIBS
競合中央値
Gross Margin (粗利益率)
73.0%
50.0%
Operating Margin (営業利益率)
-21.2%
—
Net Profit Margin (純利益率)
-15.2%
0.56%
ROA
-9.8%
1.6%
ROE
-14.5%
6.1%
ROIC
-20.4%
—
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
DIBS
競合中央値
Current Ratio (流動比率)
4.2
1.5
Quick Ratio (クイックレシオ)
1.0
—
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
DIBS
競合中央値
Revenue YoY (収益（前年比）)
1.5%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-2.5%
—
Revenue CAGR 5Y (収益（5年CAGR）)
1.8%
—
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
DIBS
競合中央値
DIBS 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
8 アナリスト
- 強い買い 3 37.5%
- 買い 4 50.0%
- 保有 1 12.5%
- 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
$7.00
高値
$7.00
中央値ターゲット
$7.00
+54.9%
平均値ターゲット
$7.00
+54.9%
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
0.03%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-0.04 | $-0.04 | 0.00% |
| 2025年12月31日 | $-0.03 | $-0.04 | 0.01% |
| 2025年9月30日 | $-0.10 | $-0.17 | 0.07% |
| 2025年6月30日 | $-0.12 | $-0.17 | 0.05% |
| 2025年3月31日 | $-0.14 | $-0.13 | -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 |
|---|---|---|---|---|---|---|
| DIBS | $221M | -15.8 | 1.5% | -15.2% | -14.5% | 73.0% |
| 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% |
| ORBS | $356M | -0.4 | -16.8% | -794.4% | -214.3% | 1.6% |
| HOUR | $63M | 36.0 | 3.0% | 1.2% | 24.1% | 52.4% |
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 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $90M | $88M | $85M | $97M | $103M | $82M | $71M | |
| Cost of Revenue | $24M | $25M | $25M | $30M | $32M | $26M | $24M | |
| Gross Profit | $65M | $63M | $60M | $67M | $71M | $56M | $47M | |
| R&D Expense | $23M | $21M | $22M | $24M | $19M | $17M | $15M | |
| SG&A Expense | $27M | $27M | $29M | $28M | $21M | $13M | $15M | |
| Operating Expenses | $84M | $90M | $91M | $93M | $93M | $69M | $78M | |
| Operating Income | $-19M | $-26M | $-31M | $-26M | $-22M | $-14M | $-31M | |
| Interest Expense | · | · | $0 | $11.0K | $16.0K | $14.0K | $536.0K | |
| Interest Income | $4M | $6M | $7M | $2M | $146.0K | $194.0K | $718.0K | |
| Other Non-op | $1M | $2M | $2M | $2M | $1M | $809.0K | $738.0K | |
| Pretax Income | $-14M | $-19M | $-23M | $-23M | $-21M | $-13M | $-30M | |
| Income Tax | $98.0K | $44.0K | $14.0K | $37.0K | $21.0K | $11.0K | $-409.0K | |
| Net Income | $-14M | $-19M | $-23M | $-23M | $-21M | $-13M | $-30M | |
| EPS (Basic) | $-0.38 | $-0.49 | $-0.57 | $-0.59 | $-1.08 | $-2.50 | $-4.05 | |
| EPS (Diluted) | $-0.38 | $-0.49 | $-0.57 | $-0.59 | $-1.08 | $-2.50 | $-4.05 | |
| Shares (Basic) | 36,096,469 | 37,820,400 | 39,724,697 | 38,479,437 | 26,059,744 | 11,034,620 | 10,772,486 | |
| Shares (Diluted) | 36,096,469 | 37,820,400 | 39,724,697 | 38,479,437 | 26,059,744 | 11,034,620 | 10,772,486 | |
| EBITDA | $-17M | $-24M | $-29M | $-23M | $-19M | · | · |
貸借対照表 26
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $23M | $26M | $37M | $153M | $168M | $55M | $55M | |
| Receivables | $422.0K | $490.0K | $643.0K | $972.0K | $701.0K | $887.0K | · | |
| Prepaid Expense | $3M | $3M | $3M | $4M | $4M | $2M | · | |
| Other Current Assets | $2M | $2M | $2M | $800.0K | $867.0K | $4M | · | |
| Current Assets | $102M | $112M | $148M | $162M | $176M | $64M | · | |
| PP&E (Net) | $3M | $4M | $3M | $4M | $4M | $5M | · | |
| PP&E (Gross) | $26M | $26M | $26M | $25M | $23M | $21M | · | |
| Accum. Depreciation | $24M | $22M | $22M | $21M | $19M | $16M | · | |
| Goodwill | $4M | $4M | $4M | $4M | $7M | $7M | $7M | |
| Intangibles | · | · | · | $3.0K | $1M | $1M | · | |
| Other Non-current Assets | $2M | $3M | $2M | $249.0K | $209.0K | $4M | · | |
| Total Assets | $132M | $146M | $181M | $196M | $192M | $81M | · | |
| Accounts Payable | $2M | $2M | $4M | $3M | $5M | $5M | · | |
| Accrued Liabilities | $9M | $11M | $11M | $11M | $14M | $9M | · | |
| Current Liabilities | $24M | $28M | $28M | $26M | $32M | $23M | · | |
| Capital Leases | $14M | $18M | $19M | $22M | $0 | · | · | |
| Other Non-current Liabilities | $4.0K | $24.0K | $6.0K | $46.0K | $3M | $3M | · | |
| Total Liabilities | $39M | $46M | $47M | $48M | $35M | $27M | · | |
| Common Stock | $441.0K | $422.0K | $407.0K | $393.0K | $380.0K | $114.0K | · | |
| Paid-in Capital | $474M | $463M | $451M | $439M | $426M | $0 | · | |
| Retained Earnings | $-346M | $-332M | $-314M | $-291M | $-268M | $-244M | · | |
| Treasury Stock | $35M | $32M | $3M | $0 | · | · | · | |
| AOCI | $-153.0K | $-371.0K | $-186.0K | $-356.0K | $-229.0K | $-202.0K | · | |
| Stockholders' Equity | $94M | $99M | $134M | $148M | $157M | $-244M | $-219M | |
| Liabilities + Equity | $132M | $146M | $181M | $196M | $192M | $81M | · | |
| Shares Outstanding | 36,848,301 | 35,827,866 | 39,915,136 | 39,260,193 | 37,991,529 | 11,376,048 | 10,864,622 |
キャッシュフロー 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $3M | $3M | $6M | $5M | |
| Stock-based Comp | $14M | $15M | $12M | $11M | $3M | $846.0K | $1M | |
| Deferred Tax | $0 | $0 | $0 | $0 | $0 | $0 | $-424.0K | |
| Amort. of Intangibles | · | · | · | $100.0K | $200.0K | $200.0K | $100.0K | |
| Restructuring | $802.0K | $1M | $2M | $660.0K | · | · | · | |
| Other Non-cash | $-4M | $-1M | $-5M | $-19M | $11M | · | · | |
| Operating Cash Flow | $-2M | $-3M | $-14M | $-28M | $-4M | $-3M | $-18M | |
| CapEx | $763.0K | $2M | $2M | $93.0K | $129.0K | $44.0K | $2M | |
| Investing Cash Flow | $6M | $22M | $-100M | $13M | $-2M | $1M | $-8M | |
| Net Debt Issued | · | · | · | · | $0 | · | · | |
| Stock Issued | · | · | $0 | $0 | $123M | $0 | $0 | |
| Stock Repurchased | $3M | $28M | $3M | $0 | $0 | · | · | |
| Net Stock Activity | $-3M | $-28M | $-3M | $0 | $123M | · | · | |
| Financing Cash Flow | $-6M | $-31M | $-4M | $2M | $120M | $2M | $61M | |
| Net Change in Cash | $-3M | $-11M | $-117M | $-14M | $113M | $-609.0K | $34M | |
| Taxes Paid | $15.0K | $16.0K | $18.0K | $26.0K | $69.0K | $11.0K | $2.0K | |
| Free Cash Flow | $-3M | $-4M | $-14M | $-28M | $-5M | · | · | |
| Levered FCF | · | · | $-14M | $-28M | $-5M | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | 73.0% | 71.9% | 70.3% | 69.4% | 68.7% | · | · | |
| Operating Margin | -21.2% | -29.7% | -36.6% | -26.7% | -21.9% | · | · | |
| Net Margin | -15.2% | -21.1% | -26.8% | -23.3% | -20.4% | · | · | |
| Pretax Margin | -15.1% | -21.1% | -26.8% | -23.2% | -20.4% | · | · | |
| EBITDA Margin | -19.3% | -27.5% | -34.0% | -23.9% | -18.8% | · | · | |
| ROA | -9.8% | -11.4% | -12.0% | -11.6% | -15.3% | · | · | |
| ROE | -14.5% | -18.0% | -16.8% | -15.1% | -13.0% | · | · | |
| ROIC | -20.4% | -26.5% | -23.1% | -17.5% | -14.3% | · | · |
流動性と支払能力 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Current Ratio | 4.2 | 3.9 | 5.3 | 6.2 | 5.5 | · | · | |
| Quick Ratio | 1.0 | 0.9 | 1.4 | 5.9 | 5.2 | · | · | |
| Interest Coverage | · | · | · | -2352.5 | -1402.8 | · | · |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.5 | 0.4 | 0.5 | 0.8 | · | · | |
| Receivables Turnover | 196.5 | 155.8 | 104.9 | 115.8 | 129.4 | · | · |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 1.5% | 4.2% | -12.6% | -5.7% | 25.5% | · | · | |
| Revenue CAGR 3Y | -2.5% | -4.9% | 1.1% | · | · | · | · | |
| Revenue CAGR 5Y | 1.8% | · | · | · | · | · | · |
バリュエーション（TTM） 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $90M | $88M | $85M | $97M | $103M | · | · | |
| Net Income TTM | $-14M | $-19M | $-23M | $-23M | $-21M | · | · | |
| Market Cap | $221M | $127M | $187M | $199M | $475M | · | · | |
| P/E | -15.8 | -7.2 | -8.2 | -8.6 | -11.6 | · | · | |
| P/S | 2.5 | 1.4 | 2.2 | 2.1 | 4.6 | · | · | |
| P/B | 2.4 | 1.3 | 1.4 | 1.3 | 3.0 | · | · | |
| P / Tangible Book | 2.5 | 1.3 | 1.4 | 1.4 | 3.2 | · | · | |
| P / Cash Flow | -90.6 | -43.6 | -13.8 | -7.1 | -108.0 | · | · | |
| P / FCF | -69.0 | -35.9 | -13.7 | -7.1 | -104.9 | · | · | |
| Earnings Yield | -6.3% | -13.8% | -12.2% | -11.6% | -8.6% | · | · |
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 | $22M | $23M | $22M | $22M | $23M | $23M | $21M | $22M | $22M | $21M | $21M | $21M | $22M | $23M | $23M | $25M | |
| Cost of Revenue | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $7M | $7M | $7M | $8M | |
| Gross Profit | $17M | $17M | $16M | $16M | $16M | $16M | $15M | $16M | $16M | $15M | $15M | $15M | $15M | $16M | $15M | $17M | |
| R&D Expense | $6M | $6M | $6M | $6M | $6M | $5M | $5M | $5M | $5M | $4M | $5M | $7M | $6M | $6M | $6M | $7M | |
| SG&A Expense | $7M | $7M | $6M | $7M | $7M | $7M | $7M | $7M | $7M | $6M | $7M | $7M | $8M | $7M | $7M | $7M | |
| Operating Expenses | $20M | $19M | $21M | $22M | $23M | $23M | $22M | $22M | $21M | $20M | $20M | $25M | $25M | $25M | $25M | $17M | |
| Operating Income | $-3M | $-2M | $-5M | $-6M | $-6M | $-7M | $-7M | $-6M | $-5M | $-5M | $-5M | $-10M | $-10M | $-9M | $-10M | $-620.0K | |
| Interest Expense | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | · | $3.0K | $4.0K | |
| Interest Income | $847.0K | $925.0K | $977.0K | $989.0K | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $860.0K | $520.0K | $172.0K | |
| Other Non-op | $302.0K | $368.0K | $252.0K | $434.0K | $354.0K | $556.0K | $356.0K | $415.0K | $357.0K | $543.0K | $171.0K | $472.0K | $517.0K | $944.0K | $353.0K | $163.0K | |
| Pretax Income | $-2M | $-1M | $-3M | $-4M | $-5M | $-5M | $-6M | $-4M | $-3M | $-3M | $-3M | $-8M | $-8M | $-7M | $-9M | $-289.0K | |
| Income Tax | $4.0K | $23.0K | $52.0K | $19.0K | $4.0K | $36.0K | $4.0K | $4.0K | $0 | $14.0K | $0 | $0 | $0 | $37.0K | $0 | $0 | |
| Net Income | $-2M | $-1M | $-4M | $-4M | $-5M | $-5M | $-6M | $-4M | $-3M | $-3M | $-3M | $-8M | $-8M | $-7M | $-9M | $-289.0K | |
| EPS (Basic) | $-0.06 | $-0.02 | $-0.10 | $-0.12 | $-0.14 | $-0.14 | $-0.15 | $-0.12 | $-0.08 | $-0.07 | $-0.08 | $-0.21 | $-0.21 | $-0.18 | $-0.23 | $-0.01 | |
| EPS (Diluted) | $-0.06 | $-0.02 | $-0.10 | $-0.12 | $-0.14 | $-0.14 | $-0.15 | $-0.12 | $-0.08 | $-0.07 | $-0.08 | $-0.21 | $-0.21 | $-0.18 | $-0.23 | $-0.01 | |
| Shares (Basic) | 36,367,078 | -71,635,411 | 36,338,544 | 35,820,053 | 35,573,283 | -77,161,729 | 36,719,249 | 38,517,785 | 39,745,095 | -79,211,502 | 39,962,932 | 39,642,725 | 39,330,542 | -76,389,483 | 38,668,231 | 38,170,396 | |
| Shares (Diluted) | 36,367,078 | -71,635,411 | 36,338,544 | 35,820,053 | 35,573,283 | -77,161,729 | 36,719,249 | 38,517,785 | 39,745,095 | -79,211,502 | 39,962,932 | 39,642,725 | 39,330,542 | -76,389,483 | 38,668,231 | 38,170,396 | |
| EBITDA | $-3M | · | $-5M | $-6M | $-6M | · | $-7M | $-6M | $-5M | · | $-5M | $-10M | $-9M | · | $-10M | $-620.0K |
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 | $20M | $23M | $20M | $22M | $20M | $26M | $22M | $24M | $34M | $37M | $32M | $45M | $88M | $153M | $158M | $163M | |
| Receivables | $647.0K | $422.0K | $818.0K | $698.0K | $658.0K | $490.0K | $639.0K | $681.0K | $610.0K | · | $693.0K | $786.0K | $869.0K | · | $681.0K | $705.0K | |
| Prepaid Expense | $3M | $3M | $4M | $4M | $2M | $3M | $3M | $4M | $2M | · | $3M | $4M | $2M | · | $5M | $8M | |
| Other Current Assets | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $2M | · | $942.0K | $947.0K | $1M | · | $3M | $3M | |
| Current Assets | $93M | $102M | $104M | $106M | $110M | $112M | $119M | $121M | $143M | · | $151M | $154M | $159M | · | $169M | $177M | |
| PP&E (Net) | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | · | $3M | $3M | $3M | · | $4M | $4M | |
| PP&E (Gross) | $18M | $26M | $26M | $26M | $26M | $26M | $26M | $26M | $25M | · | $25M | $25M | $24M | · | $24M | $24M | |
| Accum. Depreciation | $15M | $24M | $23M | $23M | $23M | $22M | $22M | $22M | $22M | · | $22M | $21M | $21M | · | $20M | $20M | |
| Goodwill | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $10.0K | $8.0K | |
| Other Non-current Assets | $2M | $2M | $3M | $3M | $2M | $3M | $3M | $3M | $3M | · | $1M | $245.0K | $249.0K | · | $4M | $3M | |
| Total Assets | $122M | $132M | $135M | $139M | $143M | $146M | $154M | $158M | $179M | · | $183M | $185M | $191M | · | $203M | $212M | |
| Accounts Payable | $952.0K | $2M | $1M | $3M | $3M | $2M | $2M | $2M | $2M | · | $2M | $4M | $3M | · | $3M | $7M | |
| Accrued Liabilities | $9M | $9M | $11M | $9M | $10M | $11M | $11M | $9M | $10M | · | $11M | $11M | $11M | · | $13M | $13M | |
| Current Liabilities | $25M | $24M | $26M | $27M | $29M | $28M | $28M | $27M | $27M | · | $27M | $27M | $27M | · | $30M | $32M | |
| Capital Leases | $13M | $14M | $15M | $16M | $17M | $18M | $19M | $20M | $21M | · | $19M | $20M | $21M | · | $22M | $23M | |
| Other Non-current Liabilities | $4.0K | $4.0K | $4.0K | $4.0K | $4.0K | $24.0K | $25.0K | $25.0K | $3.0K | · | $8.0K | $17.0K | $30.0K | · | $69.0K | $95.0K | |
| Total Liabilities | $38M | $39M | $41M | $44M | $46M | $46M | $47M | $47M | $48M | · | $46M | $47M | $48M | · | $53M | $56M | |
| Common Stock | $444.0K | $441.0K | $435.0K | $432.0K | $425.0K | $422.0K | $419.0K | $416.0K | $411.0K | · | $403.0K | $400.0K | $395.0K | · | $384.0K | $383.0K | |
| Paid-in Capital | $476M | $474M | $472M | $470M | $467M | $463M | $460M | $457M | $454M | · | $449M | $445M | $442M | · | $435M | $432M | |
| Retained Earnings | $-348M | $-346M | $-345M | $-341M | $-337M | $-332M | $-327M | $-321M | $-317M | · | $-311M | $-307M | $-299M | · | $-284M | $-275M | |
| Treasury Stock | $44M | $35M | $33M | $33M | $33M | $32M | $26M | $25M | $6M | · | $1M | · | · | · | · | · | |
| AOCI | $-14.0K | $-153.0K | $-167.0K | $-190.0K | $-291.0K | $-371.0K | $15.0K | $-472.0K | $-394.0K | · | $-479.0K | $-433.0K | $-372.0K | · | $-501.0K | $-398.0K | |
| Stockholders' Equity | $84M | $94M | $94M | $95M | $96M | $99M | $107M | $110M | $131M | $134M | $136M | $138M | $143M | $148M | $151M | $156M | |
| Liabilities + Equity | $122M | $132M | $135M | $139M | $143M | $146M | $154M | $158M | $179M | · | $183M | $185M | $191M | · | $203M | $212M | |
| Shares Outstanding | 35,445,599 | 36,848,301 | 36,614,348 | 36,246,609 | 35,684,049 | 35,827,866 | 36,827,986 | 36,693,138 | 39,732,251 | 39,915,136 | 40,051,416 | 40,037,018 | 39,509,346 | 39,260,193 | 38,896,451 | 38,573,212 |
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 | $387.0K | $389.0K | $392.0K | $423.0K | $457.0K | $547.0K | $507.0K | $470.0K | $462.0K | $463.0K | $449.0K | $427.0K | $939.0K | $521.0K | $708.0K | $763.0K | |
| Stock-based Comp | $3M | $3M | $3M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | $3M | |
| Restructuring | $494.0K | $0 | $802.0K | $0 | $0 | $1M | $0 | · | · | · | $0 | $2M | · | · | $600.0K | · | |
| Other Non-cash | $-145.0K | · | · | · | $203.0K | · | · | · | $-3M | · | · | · | $1M | · | · | · | |
| Operating Cash Flow | $1M | $4M | $-1M | $-5M | $-96.0K | $3M | $-3.0K | $-3M | $-3M | $-2M | $-2M | $-6M | $-3M | $-6M | $-4M | $-12M | |
| CapEx | $232.0K | $655.0K | $25.0K | $36.0K | $319.0K | $1M | $41.0K | $358.0K | $196.0K | $2M | $42.0K | $5.0K | $20.0K | $9.0K | $36.0K | $29.0K | |
| Investing Cash Flow | $7M | $1M | $-2M | $9M | $-3M | $7M | $42.0K | $14M | $1M | $9M | $-9M | $-38M | $-63M | $-180.0K | $-561.0K | $14M | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | |
| Stock Repurchased | $9M | $2M | $0 | $0 | $2M | $5M | $877.0K | $19M | $3M | $2M | $1M | $0 | $0 | $0 | · | · | |
| Net Stock Activity | $-9M | · | · | · | $-2M | · | · | · | $-3M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-10M | $-3M | $-649.0K | $-715.0K | $-2M | $-6M | $-2M | $-21M | $-2M | $-2M | $-1M | $4.0K | $31.0K | $487.0K | $309.0K | $1M | |
| Net Change in Cash | $-3M | $3M | $-4M | $3M | $-6M | $4M | $-2M | $-10M | $-4M | $5M | $-13M | $-44M | $-65M | $-5M | $-5M | $3M | |
| Free Cash Flow | $827.0K | · | · | · | $-143.0K | · | · | · | $-3M | · | · | · | $-3M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | · | · | · | · | $-3M | · | · | · |
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 | 74.4% | · | 74.3% | 71.8% | 72.4% | · | 71.0% | 71.7% | 72.5% | · | 73.3% | 69.8% | 67.0% | · | 68.0% | 67.6% | |
| Operating Margin | -14.8% | · | -21.3% | -25.8% | -27.7% | · | -34.9% | -29.2% | -24.3% | · | -25.3% | -49.9% | -45.9% | · | -43.5% | -2.5% | |
| Net Margin | -9.7% | · | -16.0% | -19.5% | -21.3% | · | -26.8% | -20.0% | -15.0% | · | -16.0% | -39.8% | -36.7% | · | -39.7% | -1.2% | |
| Pretax Margin | -9.7% | · | -15.7% | -19.4% | -21.3% | · | -26.8% | -19.9% | -15.0% | · | -16.0% | -39.8% | -36.7% | · | -39.7% | -1.2% | |
| EBITDA Margin | -13.1% | · | -21.3% | -25.8% | -25.7% | · | -34.9% | -29.2% | -22.2% | · | -25.3% | -49.9% | -41.7% | · | -43.5% | -2.5% | |
| ROA | -1.6% | · | -2.4% | -2.9% | -3.0% | · | -3.4% | -2.6% | -1.8% | · | -1.7% | -4.2% | -4.1% | · | -4.5% | -0.14% | |
| ROE | -2.4% | · | -3.5% | -4.2% | -4.2% | · | -4.7% | -3.6% | -2.4% | · | -2.3% | -5.7% | -5.5% | · | -5.7% | -0.18% | |
| ROIC | -4.0% | · | -5.1% | -6.0% | -6.5% | · | -6.9% | -5.9% | -4.1% | · | -3.8% | -7.6% | -7.1% | · | -6.6% | -0.40% |
流動性と支払能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.7 | · | 4.0 | 3.9 | 3.7 | · | 4.2 | 4.5 | 5.2 | · | 5.6 | 5.7 | 5.9 | · | 5.6 | 5.4 | |
| Quick Ratio | 0.8 | · | 0.8 | 0.8 | 0.7 | · | 0.8 | 0.9 | 1.3 | · | 1.2 | 1.7 | 3.3 | · | 5.3 | 5.0 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | · | · | · | · | · | -3299.3 | -155.0 |
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 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 34.3 | · | 30.2 | 32.1 | 35.6 | · | 31.8 | 30.3 | 29.8 | · | 30.1 | 28.1 | 30.1 | · | 29.5 | 35.1 |
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 | $89M | · | $88M | $88M | $88M | · | $86M | $86M | $86M | · | $86M | $90M | $96M | · | $99M | $101M | |
| Net Income TTM | $-15M | · | $-18M | $-19M | $-18M | · | $-17M | $-19M | $-23M | · | $-29M | $-26M | $-24M | · | $-22M | $-17M | |
| Market Cap | $195M | · | $95M | $100M | $108M | · | $162M | $165M | $237M | · | $146M | $150M | $157M | · | $245M | $219M | |
| P/E | -13.1 | · | -5.1 | -5.2 | -6.2 | · | -10.3 | -9.2 | -10.3 | · | -5.0 | -5.7 | -6.4 | · | -10.8 | -7.2 | |
| P/S | 2.2 | · | 1.1 | 1.1 | 1.2 | · | 1.9 | 1.9 | 2.8 | · | 1.7 | 1.7 | 1.6 | · | 2.5 | 2.2 | |
| P/B | 2.3 | · | 1.0 | 1.1 | 1.1 | · | 1.5 | 1.5 | 1.8 | · | 1.1 | 1.1 | 1.1 | · | 1.6 | 1.4 | |
| P / Tangible Book | 2.4 | · | 1.1 | 1.1 | 1.2 | · | 1.6 | 1.6 | 1.9 | · | 1.1 | 1.1 | 1.1 | · | 1.7 | 1.4 | |
| P / Cash Flow | 184.1 | · | · | · | -1130.0 | · | · | · | -77.4 | · | · | · | -56.0 | · | · | · | |
| P / FCF | 235.7 | · | · | · | -758.6 | · | · | · | -72.7 | · | · | · | -55.6 | · | · | · | |
| Earnings Yield | -7.6% | · | -19.7% | -19.3% | -16.1% | · | -9.8% | -10.9% | -9.7% | · | -20.1% | -17.6% | -15.6% | · | -9.2% | -13.9% |
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 | $90M | $88M | $85M | $97M | $103M |
| 粗利益率 % | 73.0% | 71.9% | 70.3% | 69.4% | 68.7% |
| 営業利益率 % | -21.2% | -29.7% | -36.6% | -26.7% | -21.9% |
| 純利益 | $-14M | $-19M | $-23M | $-23M | $-21M |
| 希薄化後EPS | $-0.38 | $-0.49 | $-0.57 | $-0.59 | $-1.08 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 4.2 | 3.9 | 5.3 | 6.2 | 5.5 |
| クイックレシオ | 1.0 | 0.9 | 1.4 | 5.9 | 5.2 |
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 | $-3M | $-4M | $-14M | $-28M | $-5M |
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。