DWSN Dawson Geophysical Company - Common Stock
$4.28
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 4月 30, 2026
DWSN 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
$4.28
時価総額
—
P/E (TTM)
-26.0
EPS（TTM）
$-0.06
収益（TTM）
$76M
配当利回り
—
ROE
—
負債/自己資本
—
52週レンジ
$1 – $6
DWSN 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
$76M
2016-12-31
→
2025-12-31
EPS
$-0.06
2016-12-31
→
2025-12-31
フリーキャッシュフロー
—
2016-12-31
→
2024-12-31
利益率
—
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
DWSN
競合中央値
P/E (TTM)
-26.0
24.1
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
DWSN
競合中央値
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
DWSN
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
DWSN
競合中央値
Revenue YoY (収益（前年比）)
2.0%
—
Revenue CAGR 3Y (収益（3年CAGR）)
13.6%
—
Revenue CAGR 5Y (収益（5年CAGR）)
-2.6%
—
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
DWSN
競合中央値
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
—
配当性向
—
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2024年4月19日 | $0.3200 |
| 2012年12月13日 | $0.4082 |
DWSN 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
7 アナリスト
- 強い買い 2 28.6%
- 買い 4 57.1%
- 保有 1 14.3%
- 売り 0 0.0%
- 強い売り 0 0.0%
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 |
|---|---|---|---|
| 2019年6月30日 | $-0.49 | $-0.42 | -0.07% |
| 2019年3月31日 | $-0.01 | $-0.26 | 0.24% |
| 2018年12月31日 | $-0.51 | $-0.20 | -0.31% |
| 2018年9月30日 | $-0.23 | $-0.26 | 0.03% |
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 |
|---|---|---|---|---|---|---|
| DWSN | — | -26.0 | 2.0% | — | — | — |
| SND | $156M | 133.3 | 6.0% | 0.41% | 0.56% | 11.5% |
| SMHI | — | -5.7 | -16.0% | -12.2% | -9.9% | 20.2% |
| TUSK | $89M | 18.5 | -2.9% | 10.4% | 1.8% | — |
| BOOM | $144M | -7.4 | -5.1% | -2.2% | -5.5% | 22.2% |
| NCSM | $101M | 4.6 | 13.0% | 12.9% | 21.1% | — |
| GEOS | $243M | -24.9 | -18.3% | -8.8% | -7.5% | 29.7% |
| DTI | $87M | -22.3 | 3.4% | -2.4% | -3.1% | — |
| KLXE | $36M | -0.5 | -10.2% | -12.1% | 127.0% | — |
| SLB | $57.38B | 16.3 | -1.6% | 9.4% | 14.3% | — |
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 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $76M | $74M | $97M | $52M | $25M | $86M | $146M | $154M | $157M | $138M | $235M | · | |
| Cost of Revenue | $63M | $63M | $87M | $47M | $29M | $69M | $123M | $133M | $139M | · | · | $102M | |
| SG&A Expense | $9M | $10M | $13M | $15M | $12M | $14M | $17M | $16M | $16M | $17M | $23M | $12M | |
| Operating Expenses | $77M | $79M | $110M | $74M | $54M | $100M | $162M | $179M | $194M | $185M | $275M | $132M | |
| Operating Income | $-2M | $-5M | $-13M | $-22M | $-29M | $-14M | $-16M | $-25M | $-38M | $-47M | $-41M | $-14M | |
| Interest Expense | · | · | $103.0K | $31.0K | $21.0K | $83.0K | $435.0K | $408.0K | $158.0K | $260.0K | $609.0K | $677.7K | |
| Interest Income | $117.0K | $308.0K | $576.0K | $317.0K | $220.0K | $402.0K | $548.0K | $400.0K | $306.0K | $347.0K | · | · | |
| Other Non-op | $148.0K | $288.0K | $354.0K | $411.0K | $-86.0K | $501.0K | $681.0K | $-170.0K | $712.0K | $3M | $1M | · | |
| Pretax Income | $-2M | $-4M | $-12M | $-19M | $-29M | $-13M | $-15M | $-25M | $-37M | $-44M | $-40M | $-14M | |
| Income Tax | $6.0K | $7.0K | $-96.0K | $107.0K | $-26.0K | $24.0K | $-239.0K | $-798.0K | $-5M | $-6M | $-14M | $-5M | |
| Net Income | $-2M | $-4M | $-12M | $-19M | $-29M | $-13M | $-15M | $-24M | $-32M | $-38M | $-26M | · | |
| EPS (Basic) | $-0.06 | $-0.13 | $-0.45 | $-0.75 | $-1.23 | $-0.56 | $-0.66 | $-1.07 | $-1.40 | $-1.69 | $-1.27 | $-1.30 | |
| EPS (Diluted) | $-0.06 | $-0.13 | $-0.45 | $-0.75 | $-1.23 | $-0.56 | $-0.66 | $-1.07 | $-1.40 | $-1.69 | $-1.27 | $-1.30 | |
| Shares (Basic) | 31,016,792 | 30,879,855 | 26,752,055 | 24,971,031 | 23,570,455 | 23,382,433 | 23,179,257 | 22,912,217 | 22,779,377 | 22,692,139 | 20,688,185 | 7,322,358 | |
| Shares (Diluted) | 31,016,792 | 30,879,855 | 26,752,055 | 24,971,031 | 23,570,455 | 23,382,433 | 23,179,257 | 22,912,217 | 22,779,377 | 22,692,139 | 20,688,185 | 7,322,358 | |
| EBITDA | · | $1M | $-5M | · | · | $3M | $6M | $5M | $2M | $-49M | $-41M | $-14M |
貸借対照表 29
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $5M | $1M | $11M | $19M | $25M | $41M | $26M | $29M | $22M | $15M | $37M | $15M | |
| Short-term Investments | $370.0K | $0 | $265.0K | $265.0K | $265.0K | $583.0K | $2M | $11M | $17M | $40M | · | · | |
| Receivables | $9M | $10M | $13M | $8M | $9M | $7M | $24M | $25M | $33M | $16M | $36M | $37M | |
| Prepaid Expense | $7M | $3M | $9M | $9M | $3M | $5M | $8M | $12M | $7M | $7M | $6M | $6M | |
| Other Current Assets | $893.0K | $1M | $1M | $1M | $1M | · | · | · | · | · | · | · | |
| Current Assets | $22M | $15M | $37M | $44M | $43M | $59M | $66M | $77M | $80M | $76M | $100M | $89M | |
| PP&E (Net) | · | · | · | · | · | $39M | $54M | $72M | $87M | $111M | $148M | $158M | |
| PP&E (Gross) | · | · | · | · | · | $271M | $285M | $294M | $308M | $325M | $346M | $339M | |
| Accum. Depreciation | · | · | · | · | · | $233M | $231M | $222M | $221M | $214M | $198M | $181M | |
| Goodwill | · | · | · | · | · | · | · | · | · | · | · | $201.5K | |
| Intangibles | $364.0K | $348.0K | $377.0K | $369.0K | $395.0K | $393.0K | $385.0K | $379.0K | $494.0K | $487.0K | $361.0K | · | |
| Other Non-current Assets | · | · | · | · | · | · | · | · | · | · | · | $73.9K | |
| Total Assets | $56M | $31M | $58M | $69M | $74M | $103M | $128M | $151M | $168M | $188M | $248M | $247M | |
| Accounts Payable | $10M | $3M | $4M | $4M | $3M | $2M | $4M | $5M | $6M | $6M | $8M | $6M | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | · | · | · | $2M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | · | $7M | |
| Current Liabilities | $27M | $10M | $22M | $16M | $8M | $7M | $18M | $27M | $20M | $15M | $29M | $20M | |
| Capital Leases | $2M | $2M | $2M | $3M | $4M | $5M | $6M | · | · | · | · | $417.4K | |
| Deferred Tax | $17.0K | $16.0K | $15.0K | $137.0K | $20.0K | $19.0K | · | $134.0K | $874.0K | $146.0K | $5M | $29M | |
| Total Liabilities | $40M | $14M | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | · | $7M | |
| Common Stock | $311.0K | $310.0K | $308.0K | $238.0K | $237.0K | $235.0K | $233.0K | $230.0K | $229.0K | $228.0K | $216.0K | $142.0K | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | $143M | $142M | $99M | |
| Retained Earnings | $-140M | $-138M | $-124M | $-112M | $-92M | $-63M | $-50M | $-35M | $-10M | $22M | $69M | $95M | |
| Treasury Stock | · | · | · | · | · | · | · | · | · | · | · | $1M | |
| AOCI | $-2M | $-2M | $-2M | $-2M | $-1M | $-1M | $-2M | $-2M | $-780.0K | $-2M | $-2M | $-344.0K | |
| Stockholders' Equity | $16M | $17M | $31M | $49M | $62M | $91M | $103M | $117M | $141M | $171M | $210M | $194M | |
| Liabilities + Equity | $56M | $31M | $58M | $69M | $74M | $103M | $128M | $151M | $168M | $188M | $248M | $247M | |
| Shares Outstanding | 31,052,840 | 30,983,437 | 30,812,329 | 23,812,329 | 23,692,379 | 23,526,517 | 23,335,855 | 23,018,441 | 22,926,805 | 22,795,039 | 22,719,498 | 14,216,540 |
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 | $6M | $6M | $8M | $12M | $13M | $17M | $22M | $30M | $39M | $44M | $47M | $19M | |
| Stock-based Comp | $130.0K | $473.0K | · | $413.0K | $479.0K | $703.0K | $1M | $1M | $976.0K | $879.0K | $1M | $688.1K | |
| Deferred Tax | · | $1.0K | $-121.0K | $116.0K | $1.0K | $10.0K | $-23.0K | $-757.0K | $763.0K | $-6M | $-14M | $-6M | |
| Other Non-cash | · | $-4M | $5M | · | · | $15M | $2M | $7M | $-16M | · | · | · | |
| Operating Cash Flow | $14M | $-2M | $814.0K | $-3M | $-16M | $20M | $9M | $13M | $-7M | $9M | $21M | $9M | |
| CapEx | $7M | $2M | $4M | $1M | $505.0K | $3M | $4M | $16M | $9M | $8M | $7M | $1M | |
| Investing Cash Flow | $-7M | $-735.0K | $-5M | $-1M | $264.0K | $-512.0K | $4M | $-9M | $17M | $-23M | $16M | · | |
| Dividends Paid | · | $10M | · | · | · | · | · | $1.0K | · | · | · | · | |
| Financing Cash Flow | $-4M | $-12M | $-4M | $-2M | $95.0K | $-5M | $-11M | $3M | $-3M | $-8M | $-14M | · | |
| Net Change in Cash | $4M | $-14M | $-8M | $-7M | $-16M | $15M | $3M | $7M | $7M | $-22M | $22M | · | |
| Taxes Paid | $-61.0K | $42.0K | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | $-4M | $-3M | · | · | $17M | $5M | $-3M | $-15M | $491.0K | $14M | $8M | |
| Levered FCF | · | · | $-3M | · | · | $17M | $5M | $-3M | $-16M | $267.3K | $13M | $7M |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | -6.1% | -13.8% | · | · | -16.2% | -11.1% | -16.2% | -23.8% | -37.1% | -17.3% | · | |
| Net Margin | · | -5.5% | -12.5% | · | · | -15.3% | -10.4% | -15.8% | -19.9% | -29.8% | -11.2% | · | |
| Pretax Margin | · | -5.5% | -12.6% | · | · | -15.3% | -10.6% | -16.4% | -23.3% | -34.7% | -17.1% | · | |
| EBITDA Margin | · | 1.6% | -5.0% | · | · | 3.7% | 3.8% | 3.2% | 1.1% | -37.1% | -17.3% | · | |
| ROA | · | -9.3% | -19.2% | · | · | -11.4% | -10.9% | -15.3% | -17.7% | -18.3% | -10.6% | · | |
| ROE | · | -23.2% | -37.5% | · | · | -14.0% | -14.4% | -19.8% | -20.0% | -20.9% | -13.0% | · | |
| ROIC | · | -26.4% | -42.1% | · | · | -15.4% | -15.5% | -20.7% | -22.7% | -24.9% | -12.7% | -14.1% |
流動性と支払能力 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.5 | 1.7 | · | · | 7.9 | 3.6 | 2.8 | 4.3 | 5.0 | 3.5 | 1.6 | |
| Quick Ratio | · | 1.1 | 1.1 | · | · | 6.6 | 2.9 | 2.4 | 4.0 | 2.0 | 2.5 | 1.4 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | 0.1 | |
| Interest Coverage | · | · | -129.4 | · | · | -168.6 | -37.3 | -61.3 | -237.0 | -190.1 | -66.8 | -20.0 |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 1.7 | 1.5 | · | · | 0.7 | 1.0 | 1.0 | 0.9 | 0.6 | 0.9 | · | |
| Receivables Turnover | · | 6.5 | 10.3 | · | · | 5.4 | 5.9 | 5.3 | 6.4 | 5.2 | 6.4 | · |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 2.0% | -23.4% | 87.6% | 109.1% | -71.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 13.6% | 44.3% | 4.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -2.6% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $76M | $74M | $97M | $52M | $25M | $86M | $146M | $154M | $157M | $138M | $235M | · | |
| Net Income TTM | $-2M | $-4M | $-12M | $-19M | $-29M | $-13M | $-15M | $-24M | $-32M | $-38M | $-26M | $-15M | |
| Market Cap | · | $42M | $56M | · | · | $50M | $56M | $78M | $103M | $166M | $71M | $46M | |
| Enterprise Value | · | · | · | · | · | · | · | · | · | · | · | $41M | |
| P/E | -26.0 | -10.3 | -4.1 | -2.6 | -1.9 | -3.8 | -3.6 | -3.2 | -3.4 | -4.5 | -2.6 | -4.7 | |
| P/S | · | 0.6 | 0.6 | · | · | 0.6 | 0.4 | 0.5 | 0.7 | 1.2 | 0.3 | · | |
| P/B | · | 2.4 | 1.8 | · | · | 0.5 | 0.5 | 0.7 | 0.7 | 1.0 | 0.3 | 0.8 | |
| P / Tangible Book | 3.1 | 2.5 | 1.8 | 1.0 | 0.9 | 0.5 | · | · | · | · | · | · | |
| P / Cash Flow | · | -22.2 | 69.3 | · | · | 2.5 | 5.9 | 6.0 | -15.4 | 19.0 | 3.5 | 4.9 | |
| P / FCF | · | -11.1 | -19.4 | · | · | 3.0 | 11.0 | -27.0 | -6.7 | 337.7 | 5.2 | 5.8 | |
| EV / EBITDA | · | · | · | · | · | · | · | · | · | · | · | -3.1 | |
| EV / FCF | · | · | · | · | · | · | · | · | · | · | · | 5.3 | |
| Dividend Yield | · | 23.8% | · | · | · | · | · | 0.00% | · | · | · | · | |
| Earnings Yield | -3.9% | -9.7% | -24.6% | -38.3% | -53.0% | -26.4% | -27.5% | -31.7% | -29.6% | -22.1% | -38.5% | -21.1% | |
| Payout Ratio | · | -239.4% | · | · | · | · | · | 0.00% | · | · | · | · | |
| Annual Payout | · | $10M | · | · | · | · | · | $1.0K | · | · | · | · |
損益計算書 16
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $27M | $23M | $10M | $16M | $16M | $14M | $13M | $32M | $24M | $23M | $20M | $29M | $18M | $7M | $5M | $22M | |
| Cost of Revenue | $22M | $20M | $9M | $12M | $13M | $16M | $12M | $22M | $19M | $24M | $20M | $24M | $17M | $9M | $7M | $14M | |
| SG&A Expense | $3M | $2M | $2M | $2M | $3M | $3M | $2M | $2M | $4M | $2M | $3M | $3M | $4M | $3M | $3M | $6M | |
| Operating Expenses | $26M | $24M | $12M | $15M | $16M | $20M | $16M | $26M | $26M | $29M | $25M | $30M | $23M | $14M | $13M | $23M | |
| Operating Income | $845.0K | $-1M | $-2M | $1M | $-834.0K | $-6M | $-4M | $6M | $-2M | $-6M | $-5M | $-573.0K | $-6M | $-7M | $-8M | $-1M | |
| Interest Expense | · | · | · | · | · | · | · | $46.0K | · | $22.0K | $14.0K | $17.0K | $7.0K | $4.0K | $9.0K | $11.0K | |
| Interest Income | $19.0K | $59.0K | $35.0K | $4.0K | $18.0K | $72.0K | $105.0K | $113.0K | $140.0K | $192.0K | $136.0K | $108.0K | $170.0K | $91.0K | $30.0K | $26.0K | |
| Other Non-op | $36.0K | $41.0K | $38.0K | $33.0K | $24.0K | $59.0K | $26.0K | $179.0K | $-168.0K | $327.0K | $143.0K | $52.0K | $57.0K | $42.0K | $273.0K | $39.0K | |
| Pretax Income | $569.0K | $-1M | $-2M | $995.0K | $-831.0K | $-6M | $-4M | $6M | $-2M | $-5M | $-5M | $-430.0K | $-3M | $-7M | $-8M | $-1M | |
| Income Tax | $0 | $10.0K | $-7.0K | $3.0K | $-29.0K | $-35.0K | $-131.0K | $202.0K | $0 | $3.0K | $-82.0K | $-17.0K | $107.0K | $-16.0K | $15.0K | $1.0K | |
| Net Income | $569.0K | $-1M | $-2M | $992.0K | $-802.0K | $-6M | $-4M | $6M | $-2M | $-5M | $-4M | $-413.0K | $-3M | $-7M | $-8M | $-1M | |
| EPS (Basic) | $0.03 | $-0.04 | $-0.08 | $0.03 | $-0.02 | $-0.18 | $-0.12 | $0.19 | $-0.05 | $-0.20 | $-0.18 | $-0.02 | $-0.11 | $-0.28 | $-0.30 | $-0.06 | |
| EPS (Diluted) | $0.03 | $-0.04 | $-0.08 | $0.03 | $-0.02 | $-0.18 | $-0.12 | $0.19 | $-0.05 | $-0.20 | $-0.18 | $-0.02 | $-0.11 | $-0.28 | $-0.30 | $-0.06 | |
| Shares (Basic) | -62,001,383 | 31,047,801 | 30,986,929 | 30,983,445 | -61,654,694 | 30,906,777 | 30,815,443 | 30,812,329 | -49,386,721 | 26,137,648 | 25,000,564 | 25,000,564 | -49,739,256 | 25,000,564 | 25,000,564 | 24,709,159 | |
| Shares (Diluted) | -62,053,127 | 31,047,801 | 30,986,929 | 31,035,189 | -61,654,694 | 30,906,777 | 30,815,443 | 30,812,329 | -49,386,721 | 26,137,648 | 25,000,564 | 25,000,564 | -49,739,256 | 25,000,564 | 25,000,564 | 24,709,159 | |
| EBITDA | · | $177.0K | $-1M | $2M | · | $-4M | $-2M | $7M | · | $-4M | $-3M | $2M | · | $-5M | $-6M | $190.0K |
貸借対照表 19
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $5M | $5M | $16M | $3M | $1M | $7M | $11M | $11M | $11M | $14M | $18M | $11M | $19M | $19M | $25M | $14M | |
| Short-term Investments | $370.0K | · | · | · | $0 | · | $265.0K | $265.0K | $265.0K | $265.0K | $265.0K | $265.0K | $265.0K | $265.0K | $265.0K | $265.0K | |
| Receivables | $9M | $2M | $4M | $11M | $10M | $3M | $4M | $15M | $13M | $6M | $5M | $14M | $8M | $4M | $2M | $18M | |
| Prepaid Expense | $7M | $6M | $4M | $5M | $3M | $3M | $7M | $7M | $9M | $8M | $11M | $12M | $9M | $7M | $4M | $4M | |
| Other Current Assets | $893.0K | · | · | · | $1M | · | · | · | $1M | · | · | · | $1M | · | · | · | |
| Current Assets | $22M | $13M | $31M | $18M | $15M | $13M | $23M | $38M | $37M | $33M | $40M | $43M | $44M | $35M | $36M | $42M | |
| Intangibles | $364.0K | $359.0K | $367.0K | $347.0K | $348.0K | $370.0K | $365.0K | $369.0K | $377.0K | $368.0K | $377.0K | $370.0K | $369.0K | $361.0K | $388.0K | $400.0K | |
| Total Assets | $56M | $41M | $46M | $33M | $31M | $30M | $41M | $58M | $58M | $53M | $61M | $66M | $69M | $58M | $62M | $71M | |
| Accounts Payable | $10M | $6M | $3M | $4M | $3M | $3M | $3M | $5M | $4M | $5M | $5M | $7M | $4M | $4M | $1M | $2M | |
| Current Liabilities | $27M | $17M | $27M | $12M | $10M | $9M | $14M | $27M | $22M | $16M | $28M | $19M | $16M | $11M | $6M | $7M | |
| Capital Leases | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | |
| Deferred Tax | $17.0K | $16.0K | $16.0K | $16.0K | $16.0K | $15.0K | $15.0K | $15.0K | $15.0K | $15.0K | $15.0K | $112.0K | $137.0K | $20.0K | $20.0K | $20.0K | |
| Total Liabilities | $40M | · | · | · | $14M | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $311.0K | $310.0K | $310.0K | $310.0K | $310.0K | $309.0K | $309.0K | $308.0K | $308.0K | $308.0K | $250.0K | $250.0K | $238.0K | $238.0K | $238.0K | $238.0K | |
| Retained Earnings | $-140M | $-140M | $-139M | $-137M | $-138M | $-137M | $-131M | $-128M | $-124M | $-122M | $-116M | $-112M | $-112M | $-110M | $-102M | $-94M | |
| AOCI | $-2M | $-2M | $-2M | $-3M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-2M | $-1M | |
| Stockholders' Equity | $16M | $15M | $16M | $18M | $17M | $18M | $24M | $27M | $31M | $33M | $29M | $33M | $49M | $44M | $52M | $60M | |
| Liabilities + Equity | $56M | $41M | $46M | $33M | $31M | $30M | $41M | $58M | $58M | $53M | $61M | $66M | $69M | $58M | $62M | $71M | |
| Shares Outstanding | 31,052,840 | 31,047,801 | 31,047,801 | 30,984,162 | 30,983,437 | 30,906,777 | 30,906,777 | 30,812,329 | 30,812,329 | 30,812,329 | 25,000,564 | 25,000,564 | 23,812,329 | 23,812,329 | 23,812,329 | 23,812,329 |
キャッシュフロー 12
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $3M | $3M | $3M | $3M | $3M | |
| Stock-based Comp | $43.0K | $0 | $43.0K | $44.0K | $169.0K | $45.0K | · | · | · | · | · | · | $0 | $45.0K | $89.0K | $279.0K | |
| Deferred Tax | · | · | · | · | · | · | · | · | $0 | $0 | $-96.0K | $-25.0K | $116.0K | · | · | · | |
| Other Non-cash | · | · | · | $-555.0K | · | · | · | $-12M | · | · | · | $-4M | · | · | · | $-11M | |
| Operating Cash Flow | $2M | $-5M | $15M | $2M | $-5M | $-4M | $6M | $2M | $-2M | $-3M | $8M | $-2M | $-2M | $-2M | $12M | $-9M | |
| CapEx | $714.0K | $5M | · | · | $308.0K | $69.0K | $804.0K | $684.0K | $1M | $602.0K | $415.0K | $2M | $792.0K | $542.0K | $114.0K | $28.0K | |
| Investing Cash Flow | $-1M | $-5M | $-490.0K | $185.0K | $175.0K | $344.0K | $-732.0K | $-522.0K | $-1M | $-460.0K | $-395.0K | $-3M | $-756.0K | $-380.0K | $118.0K | $-18.0K | |
| Dividends Paid | · | · | · | · | $0 | $0 | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-1M | $-954.0K | $-866.0K | $-631.0K | $-213.0K | $-297.0K | $-10M | $-582.0K | $-478.0K | $-272.0K | $-230.0K | $-3M | $182.0K | $-2M | $3M | $2M | |
| Net Change in Cash | $-174.0K | $-11M | $14M | $1M | $-6M | $-4M | $-5M | $690.0K | $-3M | $-4M | $7M | $-8M | $-2M | $-4M | $16M | $-8M | |
| Free Cash Flow | · | · | · | · | · | · | · | $1M | · | · | · | $-3M | · | · | · | $-11M | |
| Levered FCF | · | · | · | · | · | · | · | $1M | · | · | · | $-3M | · | · | · | · |
収益性 7
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | -5.1% | -24.1% | 6.4% | · | · | · | 18.2% | · | -24.8% | -23.6% | -1.9% | · | -219.0% | -864.1% | -13.3% | |
| Net Margin | · | -5.1% | -23.8% | 6.2% | · | · | · | 18.5% | · | -22.6% | -21.9% | -1.4% | · | -214.9% | -833.7% | -13.0% | |
| Pretax Margin | · | -5.0% | -23.9% | 6.2% | · | · | · | 19.1% | · | -22.6% | -22.3% | -1.5% | · | -215.4% | -831.9% | -13.0% | |
| EBITDA Margin | · | 0.78% | -12.2% | 14.3% | · | · | · | 23.2% | · | -16.0% | -13.2% | 7.2% | · | -151.9% | -597.9% | 1.0% | |
| ROA | · | -3.3% | -5.4% | 2.2% | · | -13.5% | -7.0% | 9.5% | · | -9.3% | -7.2% | -0.60% | · | -11.1% | -10.3% | -2.9% | |
| ROE | · | -6.9% | -11.7% | 4.4% | · | -21.8% | -13.5% | 19.4% | · | -13.5% | -10.9% | -0.89% | · | -13.5% | -11.9% | -3.3% | |
| ROIC | · | -7.8% | -14.4% | 5.6% | · | -31.6% | -15.6% | 20.4% | · | -17.1% | -16.2% | -1.7% | · | -17.7% | -15.3% | · |
流動性と支払能力 3
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 0.8 | 1.2 | 1.6 | · | 1.5 | 1.6 | 1.4 | · | 2.1 | 1.4 | 2.3 | · | 3.1 | 6.0 | 6.2 | |
| Quick Ratio | · | 0.4 | 0.7 | 1.2 | · | 1.1 | 1.1 | 1.0 | · | 1.3 | 0.8 | 1.4 | · | 2.1 | 4.4 | 4.8 | |
| Interest Coverage | · | · | · | · | · | · | · | 124.8 | · | -258.7 | -341.2 | -33.7 | · | -1937.0 | -884.2 | -222.2 |
効率性 2
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.6 | 0.2 | 0.4 | · | · | · | 0.5 | · | 0.4 | 0.3 | 0.4 | · | 0.1 | 0.0 | 0.2 | |
| Receivables Turnover | · | 9.2 | 2.5 | 1.2 | · | · | · | 2.2 | · | 4.6 | 5.6 | 1.8 | · | 1.6 | 0.9 | 1.6 |
バリュエーション（TTM） 10
| 指標 | トレンド | 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 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $63M | $53M | $75M | · | $81M | $87M | $104M | · | $80M | $62M | $64M | · | $36M | $29M | $36M | |
| Net Income TTM | · | $-8M | $-11M | $-2M | · | $-9M | $-7M | $-4M | · | $-17M | $-19M | $-16M | · | $-24M | $-26M | $-23M | |
| Market Cap | · | $55M | $45M | $38M | · | $49M | $60M | $44M | · | $71M | $51M | $39M | · | $38M | $32M | $55M | |
| P/E | · | -6.5 | -4.2 | -15.4 | · | -5.1 | -6.3 | -6.8 | · | -3.4 | -2.6 | -2.3 | · | -1.6 | -1.3 | -2.4 | |
| P/S | · | 0.9 | 0.9 | 0.5 | · | 0.6 | 0.7 | 0.4 | · | 0.9 | 0.8 | 0.6 | · | 1.1 | 1.1 | 1.6 | |
| P/B | · | 3.6 | 2.8 | 2.1 | · | 2.7 | 2.5 | 1.6 | · | 2.1 | 1.8 | 1.2 | · | 0.9 | 0.6 | 0.9 | |
| P / Tangible Book | · | 3.7 | 2.8 | 2.1 | · | 2.7 | 2.6 | 1.6 | · | 2.2 | 1.8 | 1.2 | · | 0.9 | 0.6 | 0.9 | |
| P / Cash Flow | · | · | · | 21.8 | · | · | · | 23.4 | · | · | · | -21.3 | · | · | · | -5.2 | |
| P / FCF | · | · | · | · | · | · | · | 36.9 | · | · | · | -11.3 | · | · | · | -5.2 | |
| Earnings Yield | · | -15.3% | -24.0% | -6.5% | · | -19.6% | -15.9% | -14.8% | · | -29.3% | -38.4% | -42.6% | · | -61.0% | -79.8% | -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 | |
|---|---|---|---|---|---|
| 収益 | $76M | $74M | $97M | $52M | $25M |
| 営業利益率 % | — | -6.1% | -13.8% | — | — |
| 純利益 | $-2M | $-4M | $-12M | $-19M | $-29M |
| 希薄化後EPS | $-0.06 | $-0.13 | $-0.45 | $-0.75 | $-1.23 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | — | 1.5 | 1.7 | — | — |
| クイックレシオ | — | 1.1 | 1.1 | — | — |
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 | — | $-4M | $-3M | — | — |
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。