EGAN eGain Corporation - Common Stock
$6.97
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 14, 2026
52週レンジ
$5–$16
18% of range
アナリスト評価
BUY
9 analysts
目標株価
$13
+84% upside
P/E (TTM)
5.5
ROE
47.4%
純利益率
36.5%
EGAN 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
$6.97
時価総額
$169M
P/E (TTM)
5.5
EPS（TTM）
$1.13
収益（TTM）
$88M
配当利回り
—
ROE
47.4%
負債/自己資本
—
52週レンジ
$5 – $16
EGAN 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
$88M
2017-06-30
→
2025-06-30
EPS
$1.13
2017-06-30
→
2025-06-30
フリーキャッシュフロー
$5M
2018-06-30
→
2025-06-30
利益率
36.5%
2018-06-30
→
2025-06-30
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
EGAN
競合中央値
P/E (TTM)
5.5
22.6
P/S (TTM) (株価売上高倍率（TTM）)
1.9
4.0
P/B (株価純資産倍率)
2.1
6.3
Price / FCF (株価FCF倍率)
36.0
—
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
EGAN
競合中央値
Gross Margin (粗利益率)
70.1%
72.4%
Operating Margin (営業利益率)
5.0%
—
Net Profit Margin (純利益率)
36.5%
-18.3%
ROA
23.4%
-25.1%
ROE
47.4%
-20.3%
ROIC
31.4%
—
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
EGAN
競合中央値
Current Ratio (流動比率)
1.6
1.9
Quick Ratio (クイックレシオ)
1.5
—
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
EGAN
競合中央値
Revenue YoY (収益（前年比）)
-4.7%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-1.3%
—
Revenue CAGR 5Y (収益（5年CAGR）)
4.0%
—
EPS YoY
352.0%
—
Net Income YoY (純利益（前年比）)
314.6%
—
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
EGAN
競合中央値
EGAN 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 4 44.4%
- 保有 3 33.3%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
3 アナリスト · 2026-05-18
中央値
$10.50
平均値
$12.83
← 全目標を下回る
$6.97
安値
$8.00
高値
$20.00
中央値ターゲット
$10.50
+50.6%
平均値ターゲット
$12.83
+84.1%
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9月30日 | $0.11 | $0.07 | — |
| 2026年3月31日 | $0.11 | $0.07 | 0.04% |
| 2025年12月31日 | $0.11 | $0.07 | 0.04% |
| 2025年9月30日 | $0.17 | $0.11 | 0.06% |
| 2025年6月30日 | $0.09 | $0.07 | 0.02% |
| 2025年3月31日 | $0.03 | $0.05 | -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 |
|---|---|---|---|---|---|---|
| EGAN | $169M | 5.5 | -4.7% | 36.5% | 47.4% | 70.1% |
| DMRC | $144M | -4.4 | -11.7% | -95.3% | -74.5% | 61.6% |
| LAW | $491M | -10.8 | 8.3% | -28.3% | -33.4% | 74.9% |
| KLTR | $242M | -20.5 | 1.2% | -6.7% | -103.7% | 70.6% |
| TONX | $112M | -0.3 | 1327.8% | -1161.9% | -70.2% | — |
| VERI | — | -2.6 | -7.3% | — | — | — |
| TRAK | $359M | 56.1 | 10.5% | 30.9% | 14.3% | — |
| DOMO | — | -4.0 | 0.57% | -18.6% | 31.4% | 75.0% |
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 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $88M | $93M | $98M | $92M | $78M | $73M | · | $67M | $61M | $58M | $69M | $76M | |
| Cost of Revenue | $26M | $28M | $27M | $25M | $19M | $21M | · | $22M | $22M | $21M | $24M | $29M | |
| Gross Profit | $62M | $65M | $71M | $67M | $59M | $52M | · | $45M | $39M | $37M | $46M | $47M | |
| R&D Expense | $30M | $27M | $27M | $24M | $18M | $17M | · | $14M | $15M | $14M | $16M | $16M | |
| SG&A Expense | $9M | $10M | $10M | $11M | $8M | $8M | · | $8M | $8M | $7M | $8M | $9M | |
| Operating Expenses | $58M | $59M | $69M | $70M | $52M | $44M | · | $40M | $40M | $41M | $52M | $58M | |
| Operating Income | $4M | $6M | $1M | $-2M | $7M | $7M | · | $6M | $-988.0K | $-4M | $-6M | $-11M | |
| Other Non-op | $-1M | $-51.0K | $-434.0K | $838.0K | $-559.0K | $185.0K | · | $-202.0K | $-206.0K | $-32.0K | $728.0K | $11.0K | |
| Pretax Income | $6M | $10M | $3M | $-1M | $7M | $8M | · | $5M | $-2M | $-5M | $-7M | $-12M | |
| Income Tax | $-27M | $2M | $1M | $1M | $-166.0K | $778.0K | · | $833.0K | $-186.0K | $533.0K | $-863.0K | $320.0K | |
| Net Income | $32M | $8M | $2M | $-2M | $7M | $7M | · | $4M | $-2M | $-6M | $-6M | $-12M | |
| EPS (Basic) | $1.15 | $0.25 | $0.07 | $-0.08 | $0.22 | $0.24 | · | $0.15 | $-0.07 | $-0.22 | $-0.23 | $-0.47 | |
| EPS (Diluted) | $1.13 | $0.25 | $0.06 | $-0.08 | $0.21 | $0.23 | · | $0.14 | $-0.07 | $-0.22 | $-0.23 | $-0.47 | |
| Shares (Basic) | 28,161,000 | 30,840,000 | 31,959,000 | 31,553,000 | 31,007,000 | 30,620,000 | · | 28,579,000 | 27,333,000 | 27,108,000 | 27,056,000 | 26,609,000 | |
| Shares (Diluted) | 28,650,000 | 31,468,000 | 32,799,000 | 31,553,000 | 32,597,000 | 31,956,000 | · | 30,363,000 | 27,333,000 | 27,108,000 | 27,056,000 | 26,609,000 | |
| EBITDA | $4M | $6M | $1M | $-2M | $7M | $7M | · | $6M | $-988.0K | · | $-6M | $-11M |
貸借対照表 26
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $63M | $70M | $73M | $72M | $63M | $47M | · | $32M | $11M | $11M | $12M | $9M | |
| Receivables | $33M | $32M | $32M | $27M | $26M | $23M | · | $20M | $7M | $7M | $12M | $13M | |
| Prepaid Expense | $3M | $3M | $2M | $3M | $3M | $3M | $2M | $3M | $2M | $2M | $1M | $906.0K | |
| Other Current Assets | $886.0K | $1M | $1M | $895.0K | $778.0K | $617.0K | · | $1M | $285.0K | $370.0K | $426.0K | $719.0K | |
| Current Assets | $101M | $107M | $110M | $104M | $95M | $74M | $56M | $57M | $23M | $21M | $26M | $25M | |
| PP&E (Net) | $670.0K | $441.0K | $633.0K | $831.0K | $705.0K | $713.0K | · | $525.0K | $559.0K | $1M | $2M | $3M | |
| PP&E (Gross) | $5M | $5M | $6M | $6M | $5M | $5M | · | $5M | $9M | $3M | $4M | $7M | |
| Accum. Depreciation | $5M | $5M | $5M | $5M | $5M | $4M | · | $5M | $8M | $1M | $3M | $4M | |
| Goodwill | $13M | $13M | $13M | $13M | $13M | $13M | · | $13M | $13M | $13M | $13M | $13M | |
| Intangibles | · | · | · | · | · | $26.0K | · | $294.0K | $733.0K | $3M | $5M | $8M | |
| Other Non-current Assets | $29M | $2M | $1M | $871.0K | $1M | $918.0K | · | $1M | $2M | $1M | $2M | $807.0K | |
| Total Assets | $148M | $128M | $130M | $126M | $115M | $94M | $78M | $74M | $40M | $40M | $48M | $50M | |
| Accounts Payable | $3M | $3M | $2M | $2M | $3M | $2M | · | $4M | $4M | $2M | $2M | $2M | |
| Accrued Liabilities | $3M | $5M | $5M | $5M | $4M | $3M | $2M | $2M | $2M | $2M | $6M | $3M | |
| Current Liabilities | $62M | $63M | $64M | $62M | $64M | $52M | $44M | $43M | $31M | $28M | $27M | $27M | |
| Capital Leases | $2M | $3M | $2M | $3M | $797.0K | $797.0K | $3M | · | $0 | $42.0K | $153.0K | $295.0K | |
| Other Non-current Liabilities | $908.0K | $871.0K | $836.0K | $808.0K | $832.0K | $688.0K | $718.0K | $952.0K | $1M | $1M | $2M | $2M | |
| Total Liabilities | $67M | $69M | $68M | $69M | $69M | $59M | $54M | $49M | $48M | $49M | $52M | $49M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | $20M | $19M | |
| Common Stock | $33.0K | $33.0K | $32.0K | $32.0K | $31.0K | $31.0K | · | $31.0K | $28.0K | $27.0K | $27.0K | $27.0K | |
| Retained Earnings | $-291M | $-324M | $-331M | $-334M | $-331M | $-338M | · | $-345M | $-353M | $-351M | $-345M | $-339M | |
| Treasury Stock | $39M | $23M | $6M | · | · | · | · | · | · | · | · | · | |
| AOCI | $-336.0K | $-2M | $-2M | $-3M | $-1M | $-2M | · | $-1M | $-2M | $-2M | $-2M | $-1M | |
| Stockholders' Equity | $81M | $58M | $62M | $57M | $46M | $35M | · | $24M | $-9M | $-10M | $-4M | $1M | |
| Liabilities + Equity | $148M | $128M | $130M | $126M | $115M | $94M | $78M | $74M | $40M | $40M | $48M | $50M | |
| Shares Outstanding | 27,083,000 | 29,160,000 | 31,482,000 | 31,930,000 | 31,231,000 | 30,821,000 | · | 30,478,000 | 27,667,000 | 27,127,000 | 27,108,000 | 27,022,000 |
キャッシュフロー 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | · | · | $623.0K | $1M | $2M | $3M | |
| Stock-based Comp | $2M | $5M | $6M | $11M | $2M | $2M | · | $2M | $2M | $667.0K | $1M | $2M | |
| Deferred Tax | $-27M | $90.0K | $-550.0K | $299.0K | $-304.0K | $261.0K | · | $357.0K | $-564.0K | $18.0K | $-1M | $-268.0K | |
| Amort. of Intangibles | · | · | · | $0 | $26.0K | $268.0K | · | $438.0K | $2M | $2M | $3M | $3M | |
| Operating Cash Flow | $5M | $12M | $5M | $8M | $14M | $14M | · | $7M | $7M | $5M | $2M | $-11M | |
| CapEx | $565.0K | $198.0K | $288.0K | $628.0K | $402.0K | $514.0K | · | $398.0K | $137.0K | $492.0K | $547.0K | $741.0K | |
| Investing Cash Flow | $-565.0K | $-198.0K | $-288.0K | $-628.0K | $-402.0K | $-514.0K | · | $-398.0K | $-137.0K | $-492.0K | $74.0K | $-3M | |
| Stock Issued | · | · | · | · | · | · | · | $22M | · | · | · | · | |
| Stock Repurchased | $16M | $17M | $6M | · | · | · | · | · | · | · | · | · | |
| Net Stock Activity | $-16M | $-17M | $-6M | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-14M | $-15M | $-4M | $3M | $2M | $1M | · | $14M | $-6M | $-6M | $2M | $14M | |
| Net Change in Cash | $-7M | $-3M | $1M | $9M | $17M | $15M | · | $20M | $871.0K | $-1M | $3M | $-152.0K | |
| Taxes Paid | $1M | $2M | $2M | $400.0K | $221.0K | $374.0K | · | $237.0K | $166.0K | · | · | · | |
| Free Cash Flow | $5M | $12M | $4M | $7M | $13M | $14M | · | $7M | $6M | · | $1M | $-11M |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 70.1% | 70.3% | 72.1% | 73.3% | 75.4% | 71.0% | · | 67.5% | 63.6% | · | 65.8% | 61.6% | |
| Operating Margin | 5.0% | 6.4% | 1.4% | -2.3% | 9.4% | 10.2% | · | 8.2% | -1.6% | · | -8.5% | -14.9% | |
| Net Margin | 36.5% | 8.4% | 2.1% | -2.6% | 8.9% | 9.9% | · | 6.2% | -3.2% | · | -9.0% | -16.4% | |
| Pretax Margin | 6.4% | 10.5% | 3.4% | -1.3% | 8.7% | 11.0% | · | 7.4% | -3.5% | · | -10.2% | -16.0% | |
| EBITDA Margin | 5.0% | 6.4% | 1.4% | -2.3% | 9.4% | 10.2% | · | 8.2% | -1.6% | · | -8.5% | -14.9% | |
| ROA | 23.4% | 6.0% | 1.7% | -2.0% | 6.7% | 8.4% | · | 7.3% | -5.0% | · | -12.8% | -30.2% | |
| ROE | 47.4% | 12.7% | 3.4% | -4.3% | 15.7% | 21.8% | · | 18.2% | 22.2% | · | 392.7% | -599.3% | |
| ROIC | 31.4% | 8.2% | 1.4% | -7.6% | 16.3% | 19.3% | · | 18.9% | 10.4% | · | 120.6% | -1054.1% |
流動性と支払能力 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.6 | 1.7 | 1.7 | 1.7 | 1.5 | 1.4 | · | 1.3 | 0.7 | · | 1.0 | 0.9 | |
| Quick Ratio | 1.5 | 1.6 | 1.6 | 1.6 | 1.4 | 1.3 | · | 1.2 | 0.6 | · | 0.9 | 0.8 |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | · | 1.2 | 1.5 | · | 1.4 | 1.8 | |
| Receivables Turnover | 2.7 | 2.9 | 3.3 | 3.5 | 3.2 | 3.4 | · | 3.2 | 8.4 | · | 5.6 | 6.3 |
成長率 9
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -4.7% | -5.3% | 6.6% | 17.4% | 7.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -1.3% | 5.8% | 10.5% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 4.0% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 352.0% | 316.7% | · | · | -8.7% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | 6.0% | -36.1% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 37.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 314.6% | 268.9% | · | · | -3.5% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | 3.8% | -33.6% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 34.9% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $88M | $93M | $98M | $92M | $78M | $73M | · | $67M | $61M | $58M | $69M | $76M | |
| Net Income TTM | $32M | $8M | $2M | $-2M | $7M | $7M | · | $4M | $-2M | $-6M | $-6M | $-12M | |
| Market Cap | $169M | $184M | $236M | $311M | $359M | $342M | · | $248M | $418M | · | $76M | $135M | |
| P/E | 5.5 | 25.2 | 124.8 | -121.9 | 54.7 | 48.3 | · | 58.1 | -215.7 | -7.5 | -12.3 | -10.7 | |
| P/S | 1.9 | 2.0 | 2.4 | 3.4 | 4.6 | 4.7 | · | 3.7 | 6.8 | · | 1.1 | 1.8 | |
| P/B | 2.1 | 3.1 | 3.8 | 5.5 | 7.8 | 9.9 | · | 10.2 | -47.9 | · | -17.9 | 123.2 | |
| P / Tangible Book | 2.5 | 4.1 | 4.9 | 7.1 | 10.9 | 16.0 | · | · | · | · | · | · | |
| P / Cash Flow | 32.2 | 14.8 | 51.0 | 38.3 | 25.9 | 24.4 | · | 35.7 | 63.4 | · | 40.9 | -12.9 | |
| P / FCF | 36.0 | 15.0 | 54.4 | 41.5 | 26.6 | 25.3 | · | 37.8 | 64.7 | · | 57.9 | -12.0 | |
| Earnings Yield | 18.1% | 4.0% | 0.80% | -0.82% | 1.8% | 2.1% | · | 1.7% | -0.46% | -13.3% | -8.2% | -9.4% |
損益計算書 16
| 指標 | トレンド | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $22M | $23M | $24M | $23M | $21M | $22M | $22M | $22M | $22M | $24M | $24M | $25M | $23M | $26M | $25M | $24M | |
| Cost of Revenue | $6M | $6M | $6M | $6M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $8M | $7M | $6M | $7M | |
| Gross Profit | $17M | $17M | $18M | $17M | $14M | $16M | $15M | $16M | $15M | $17M | $17M | $18M | $15M | $19M | $18M | $17M | |
| R&D Expense | $8M | $7M | $7M | $7M | $8M | $8M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $7M | $6M | |
| SG&A Expense | $2M | $2M | $4M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $2M | $3M | $3M | $3M | |
| Operating Expenses | $14M | $15M | $15M | $14M | $14M | $15M | $15M | $14M | $15M | $14M | $16M | $16M | $16M | $19M | $19M | $19M | |
| Operating Income | $2M | $2M | $3M | $3M | $27.0K | $650.0K | $509.0K | $1M | $938.0K | $2M | $1M | $2M | $-512.0K | $213.0K | $-670.0K | $-2M | |
| Other Non-op | $176.0K | $-32.0K | $455.0K | $-390.0K | $-304.0K | $-431.0K | $-140.0K | $-38.0K | $74.0K | $-697.0K | $610.0K | $-454.0K | $-245.0K | $-545.0K | $810.0K | $657.0K | |
| Pretax Income | $3M | $3M | $4M | $3M | $320.0K | $880.0K | $1M | $2M | $2M | $3M | $3M | $3M | $61.0K | $197.0K | $426.0K | $-979.0K | |
| Income Tax | $371.0K | $302.0K | $930.0K | $-28M | $254.0K | $209.0K | $488.0K | $513.0K | $521.0K | $525.0K | $379.0K | $71.0K | $433.0K | $301.0K | $442.0K | $572.0K | |
| Net Income | $2M | $2M | $3M | $31M | $66.0K | $671.0K | $652.0K | $2M | $1M | $2M | $3M | $3M | $-372.0K | $-104.0K | $-16.0K | $-2M | |
| EPS (Basic) | $0.09 | $0.09 | $0.10 | $1.11 | $0.00 | $0.02 | $0.02 | $0.05 | $0.05 | $0.07 | $0.08 | $0.08 | $-0.01 | $0.00 | $0.00 | $-0.05 | |
| EPS (Diluted) | $0.09 | $0.08 | $0.10 | $1.09 | $0.00 | $0.02 | $0.02 | $0.05 | $0.05 | $0.07 | $0.08 | $0.08 | $-0.01 | $0.00 | $0.00 | $-0.05 | |
| Shares (Basic) | 27,420,000 | 27,186,000 | 26,961,000 | -57,148,000 | 28,065,000 | 28,573,000 | 28,671,000 | -62,794,000 | 30,976,000 | 31,179,000 | 31,479,000 | -64,114,000 | 32,122,000 | 32,018,000 | 31,933,000 | -62,804,000 | |
| Shares (Diluted) | 28,140,000 | 28,349,000 | 27,525,000 | -58,183,000 | 28,482,000 | 29,059,000 | 29,292,000 | -64,110,000 | 31,599,000 | 31,843,000 | 32,136,000 | -63,274,000 | 32,122,000 | 32,018,000 | 31,933,000 | -64,286,000 | |
| EBITDA | $2M | $2M | $3M | · | $27.0K | $650.0K | $509.0K | · | $938.0K | $2M | $1M | · | $-512.0K | $213.0K | $-670.0K | · |
貸借対照表 24
| 指標 | トレンド | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $80M | $83M | $71M | $63M | $69M | $71M | $67M | $70M | $83M | $87M | $80M | $73M | $81M | $81M | $72M | $72M | |
| Receivables | $9M | $14M | $23M | $33M | $12M | $16M | $23M | $32M | $11M | $14M | $18M | $32M | $10M | $16M | $25M | $27M | |
| Prepaid Expense | $2M | $2M | $2M | $3M | $2M | $2M | $2M | $3M | $2M | $2M | $3M | $2M | $3M | $2M | $3M | $3M | |
| Other Current Assets | $903.0K | $682.0K | $605.0K | $886.0K | $939.0K | $855.0K | $857.0K | $1M | $1M | $1M | $1M | $1M | $1M | $609.0K | $526.0K | $895.0K | |
| Current Assets | $93M | $100M | $98M | $101M | $86M | $91M | $95M | $107M | $99M | $106M | $103M | $110M | $97M | $102M | $101M | $104M | |
| PP&E (Net) | $880.0K | $930.0K | $795.0K | $670.0K | $533.0K | $515.0K | $461.0K | $441.0K | $483.0K | $561.0K | $551.0K | $633.0K | $676.0K | $863.0K | $812.0K | $831.0K | |
| PP&E (Gross) | · | · | · | $5M | · | · | · | $5M | · | · | · | $6M | · | · | · | $6M | |
| Accum. Depreciation | · | · | · | $5M | · | · | · | $5M | · | · | · | $5M | · | · | · | $5M | |
| Goodwill | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | |
| Other Non-current Assets | $28M | $28M | $28M | $29M | $2M | $1M | $1M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $819.0K | $871.0K | |
| Total Assets | $140M | $147M | $145M | $148M | $106M | $111M | $115M | $128M | $120M | $125M | $123M | $130M | $117M | $123M | $123M | $126M | |
| Accounts Payable | $2M | $1M | $2M | $3M | $2M | $2M | $2M | $3M | $2M | $2M | $853.0K | $2M | $1M | $1M | $2M | $2M | |
| Accrued Liabilities | $4M | $3M | $2M | $3M | $4M | $3M | $3M | $5M | $6M | $4M | $4M | $5M | $6M | $5M | $3M | $5M | |
| Current Liabilities | $43M | $53M | $56M | $62M | $50M | $49M | $53M | $63M | $50M | $53M | $54M | $64M | $50M | $56M | $58M | $62M | |
| Capital Leases | $2M | $2M | $2M | $2M | $3M | $3M | $2M | $3M | $3M | $1M | $2M | $2M | $2M | $2M | $2M | $3M | |
| Other Non-current Liabilities | $987.0K | $845.0K | $806.0K | $908.0K | $899.0K | $918.0K | $938.0K | $871.0K | $887.0K | $896.0K | $833.0K | $836.0K | $818.0K | $793.0K | $722.0K | $808.0K | |
| Total Liabilities | $48M | $58M | $61M | $67M | $55M | $56M | $59M | $69M | $56M | $59M | $59M | $68M | $55M | $61M | $65M | $69M | |
| Common Stock | $34.0K | $34.0K | $33.0K | $33.0K | $33.0K | $33.0K | $33.0K | $33.0K | $33.0K | $32.0K | $32.0K | $32.0K | $32.0K | $32.0K | $32.0K | $32.0K | |
| Retained Earnings | $-284M | $-286M | $-289M | $-291M | $-322M | $-322M | $-323M | $-324M | $-325M | $-327M | $-329M | $-331M | $-334M | $-334M | $-334M | $-334M | |
| Treasury Stock | $40M | $40M | $40M | $39M | $35M | $30M | $28M | $23M | $14M | $9M | $6M | $6M | $1M | · | · | · | |
| AOCI | $-2M | $-1M | $-1M | $-336.0K | $-1M | $-2M | $-2M | $-2M | $-2M | $-2M | $-3M | $-2M | $-3M | $-3M | $-4M | $-3M | |
| Stockholders' Equity | $92M | $89M | $84M | $81M | $52M | $55M | $56M | $58M | $64M | $67M | $64M | $62M | $62M | $61M | $58M | $57M | |
| Liabilities + Equity | $140M | $147M | $145M | $148M | $106M | $111M | $115M | $128M | $120M | $125M | $123M | $130M | $117M | $123M | $123M | $126M | |
| Shares Outstanding | 27,450,000 | 27,381,000 | 26,914,000 | 27,083,000 | 27,598,000 | 28,481,000 | 28,522,000 | 29,160,000 | 30,382,000 | 31,202,000 | 31,400,000 | 31,482,000 | 32,022,000 | 32,131,000 | 31,937,000 | 31,930,000 |
キャッシュフロー 10
| 指標 | トレンド | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $789.0K | $645.0K | $523.0K | $496.0K | $699.0K | $622.0K | $632.0K | $1M | $1M | $1M | $1M | $963.0K | $1M | $2M | $2M | $2M | |
| Operating Cash Flow | $-2M | $10M | $10M | $-4M | $2M | $6M | $954.0K | $-5M | $2M | $8M | $8M | $-4M | $905.0K | $7M | $760.0K | $2M | |
| CapEx | $64.0K | $234.0K | $224.0K | $213.0K | $104.0K | $139.0K | $109.0K | $49.0K | $14.0K | $103.0K | $32.0K | $70.0K | $-75.0K | $173.0K | $120.0K | $86.0K | |
| Investing Cash Flow | $-64.0K | $-234.0K | $-224.0K | $-213.0K | $-104.0K | $-139.0K | $-109.0K | $-49.0K | $-14.0K | $-103.0K | $-32.0K | $-70.0K | $75.0K | $-173.0K | $-120.0K | $-86.0K | |
| Stock Repurchased | $0 | $-31.0K | $1M | $4M | $5M | $2M | $5M | $9M | $6M | $2M | $517.0K | $5M | · | · | · | · | |
| Net Stock Activity | · | · | $-1M | · | · | · | $-5M | · | · | · | $-517.0K | · | · | · | · | · | |
| Financing Cash Flow | $223.0K | $2M | $-1M | $-3M | $-5M | $-2M | $-4M | $-8M | $-5M | $-2M | $-480.0K | $-4M | $-998.0K | $975.0K | $30.0K | $727.0K | |
| Net Change in Cash | $-3M | $12M | $8M | $-6M | $-2M | $3M | $-3M | $-13M | $-4M | $7M | $7M | $-8M | $439.0K | $9M | $-649.0K | $2M | |
| Taxes Paid | $294.0K | $41.0K | $92.0K | $106.0K | $229.0K | $105.0K | $586.0K | $640.0K | $193.0K | $109.0K | $863.0K | $110.0K | $361.0K | $741.0K | $489.0K | $93.0K | |
| Free Cash Flow | · | · | $10M | · | · | · | $845.0K | · | · | · | $8M | · | · | · | $640.0K | · |
収益性 8
| 指標 | トレンド | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 73.4% | 73.1% | 75.2% | · | 68.0% | 70.2% | 69.4% | · | 69.3% | 70.7% | 71.7% | · | 67.0% | 73.6% | 74.6% | · | |
| Operating Margin | 8.9% | 8.9% | 12.0% | · | 0.13% | 2.9% | 2.3% | · | 4.2% | 10.2% | 5.9% | · | -2.2% | 0.83% | -2.7% | · | |
| Net Margin | 10.7% | 10.2% | 12.0% | · | 0.31% | 3.0% | 3.0% | · | 6.7% | 9.2% | 10.7% | · | -1.6% | -0.41% | -0.06% | · | |
| Pretax Margin | 12.4% | 11.5% | 16.0% | · | 1.5% | 3.9% | 5.2% | · | 9.0% | 11.4% | 12.3% | · | 0.27% | 0.77% | 1.7% | · | |
| EBITDA Margin | 8.9% | 8.9% | 12.0% | · | 0.13% | 2.9% | 2.3% | · | 4.2% | 10.2% | 5.9% | · | -2.2% | 0.83% | -2.7% | · | |
| ROA | 2.0% | 1.8% | 2.2% | · | 0.06% | 0.57% | 0.55% | · | 1.3% | 1.8% | 2.1% | · | -0.32% | -0.09% | -0.01% | · | |
| ROE | 3.4% | 3.2% | 4.0% | · | 0.11% | 1.1% | 1.1% | · | 2.4% | 3.4% | 4.2% | · | -0.63% | -0.18% | -0.03% | · | |
| ROIC | 1.9% | 2.0% | 2.5% | · | 0.01% | 0.90% | 0.52% | · | 1.1% | 2.9% | 1.9% | · | 5.1% | -0.18% | 0.04% | · |
流動性と支払能力 2
| 指標 | トレンド | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.1 | 1.9 | 1.8 | · | 1.7 | 1.8 | 1.8 | · | 2.0 | 2.0 | 1.9 | · | 1.9 | 1.8 | 1.7 | · | |
| Quick Ratio | 2.1 | 1.8 | 1.7 | · | 1.6 | 1.8 | 1.7 | · | 1.9 | 1.9 | 1.8 | · | 1.8 | 1.8 | 1.7 | · |
効率性 2
| 指標 | トレンド | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | |
| Receivables Turnover | 2.1 | 1.6 | 1.0 | · | 1.8 | 1.5 | 1.1 | · | 2.1 | 1.5 | 1.1 | · | 1.6 | 1.6 | 1.4 | · |
バリュエーション（TTM） 10
| 指標 | トレンド | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $90M | $90M | $89M | · | $88M | $89M | $90M | · | $95M | $96M | $97M | · | $97M | $98M | $95M | · | |
| Net Income TTM | $8M | $6M | $4M | · | $3M | $4M | $6M | · | $9M | $7M | $5M | · | $-2M | $-2M | $-3M | · | |
| Market Cap | $217M | $282M | $234M | · | $134M | $177M | $145M | · | $196M | $260M | $192M | · | $243M | $290M | $235M | · | |
| P/E | 29.2 | 51.5 | 62.2 | · | 53.9 | 44.5 | 26.8 | · | 23.0 | 37.9 | 40.9 | · | -126.5 | -129.0 | -73.5 | · | |
| P/S | 2.4 | 3.1 | 2.6 | · | 1.5 | 2.0 | 1.6 | · | 2.1 | 2.7 | 2.0 | · | 2.5 | 3.0 | 2.5 | · | |
| P/B | 2.4 | 3.2 | 2.8 | · | 2.6 | 3.2 | 2.6 | · | 3.1 | 3.9 | 3.0 | · | 3.9 | 4.7 | 4.1 | · | |
| P / Tangible Book | 2.8 | 3.7 | 3.3 | · | 3.5 | 4.2 | 3.4 | · | 3.9 | 4.8 | 3.8 | · | 5.0 | 6.0 | 5.3 | · | |
| P / Cash Flow | · | · | 22.5 | · | · | · | 152.5 | · | · | · | 23.7 | · | · | · | 308.9 | · | |
| P / FCF | · | · | 23.0 | · | · | · | 172.1 | · | · | · | 23.8 | · | · | · | 366.8 | · | |
| Earnings Yield | 3.4% | 1.9% | 1.6% | · | 1.9% | 2.2% | 3.7% | · | 4.3% | 2.6% | 2.5% | · | -0.79% | -0.78% | -1.4% | · |
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
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| 収益 | $88M | $93M | $98M | $92M | $78M |
| 粗利益率 % | 70.1% | 70.3% | 72.1% | 73.3% | 75.4% |
| 営業利益率 % | 5.0% | 6.4% | 1.4% | -2.3% | 9.4% |
| 純利益 | $32M | $8M | $2M | $-2M | $7M |
| 希薄化後EPS | $1.13 | $0.25 | $0.06 | $-0.08 | $0.21 |
貸借対照表
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| 流動比率 | 1.6 | 1.7 | 1.7 | 1.7 | 1.5 |
| クイックレシオ | 1.5 | 1.6 | 1.6 | 1.6 | 1.4 |
キャッシュフロー
| 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $5M | $12M | $4M | $7M | $13M |
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。