FA First Advantage Corporation - Common Stock
$14.99
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 7, 2026
52週レンジ
$9–$19
61% of range
アナリスト評価
BUY
18 analysts
目標株価
$18
+21% upside
P/E (TTM)
-72.7
ROE
-2.7%
純利益率
-2.2%
FA 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
$14.99
時価総額
$2.53B
P/E (TTM)
-72.7
EPS（TTM）
$-0.20
収益（TTM）
$1.57B
配当利回り
—
ROE
-2.7%
負債/自己資本
1.6
52週レンジ
$9 – $19
FA 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
$1.57B
2019-12-31
→
2025-12-31
EPS
$-0.20
2019-12-31
→
2025-12-31
フリーキャッシュフロー
$188M
2021-12-31
→
2025-12-31
利益率
-2.2%
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
FA
競合中央値
P/E (TTM)
-72.7
20.1
P/S (TTM) (株価売上高倍率（TTM）)
1.6
1.2
P/B (株価純資産倍率)
1.9
5.2
EV / EBITDA (EV/EBITDA)
17.9
—
Price / FCF (株価FCF倍率)
13.4
—
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
FA
競合中央値
Operating Margin (営業利益率)
8.4%
—
Net Profit Margin (純利益率)
-2.2%
3.1%
ROA
-0.90%
4.7%
ROE
-2.7%
13.9%
ROIC
3.6%
—
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
FA
競合中央値
Debt / Equity (負債資本倍率)
1.6
75.7
Current Ratio (流動比率)
2.4
1.1
Quick Ratio (クイックレシオ)
2.3
—
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
FA
競合中央値
Revenue YoY (収益（前年比）)
83.0%
—
Revenue CAGR 3Y (収益（3年CAGR）)
24.8%
—
Revenue CAGR 5Y (収益（5年CAGR）)
27.2%
—
EPS YoY
-39.5%
—
Net Income YoY (純利益（前年比）)
-42.3%
—
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
FA
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 |
|---|---|
| 2023年8月18日 | $1.5000 |
FA 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
18 アナリスト
- 強い買い 5 27.8%
- 買い 7 38.9%
- 保有 6 33.3%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
7 アナリスト · 2026-05-19
中央値
$18.00
← 全目標を下回る
$14.99
安値
$17.00
高値
$20.00
中央値ターゲット
$18.00
+20.1%
平均値ターゲット
$18.14
+21.0%
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 |
|---|---|---|---|
| 2026年3月31日 | $0.26 | $0.21 | 0.05% |
| 2025年12月31日 | $0.30 | $0.27 | 0.03% |
| 2025年9月30日 | $0.30 | $0.29 | 0.01% |
| 2025年6月30日 | $0.27 | $0.24 | 0.03% |
| 2025年3月31日 | $0.17 | $0.14 | 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 |
|---|---|---|---|---|---|---|
| FA | $2.53B | -72.7 | 83.0% | -2.2% | -2.7% | — |
| PAYC | $8.73B | 19.7 | 8.9% | 22.1% | 26.3% | 83.2% |
| PCTY | $10.03B | 45.1 | 13.7% | 14.2% | 18.9% | 68.8% |
| KFY | $3.17B | 13.4 | -1.2% | 8.9% | 13.7% | — |
| RHI | $2.75B | 20.4 | -7.2% | 2.5% | 10.3% | 37.2% |
| TNET | $2.80B | 18.5 | -0.85% | 3.1% | 192.6% | — |
| MAN | — | -102.5 | 0.58% | -0.07% | -0.64% | 16.7% |
| NSP | $1.46B | -203.8 | 3.5% | -0.10% | -8.9% | 13.2% |
| ADP | $124.99B | 30.9 | 7.1% | 19.8% | 72.4% | — |
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 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $1.57B | $860M | $764M | $810M | $712M | $472M | |
| R&D Expense | $102M | $64M | $49M | $52M | $46M | $32M | |
| SG&A Expense | $236M | $264M | $117M | $117M | $108M | $67M | |
| Operating Expenses | $1.44B | $923M | $682M | $716M | $648M | $474M | |
| Operating Income | $132M | $-62M | $82M | $94M | $64M | $-2M | |
| Interest Expense | · | · | · | · | $25M | $48M | |
| Interest Income | · | · | · | · | $150.0K | $530.0K | |
| Other Non-op | $-170M | $-52M | $-33M | $-9M | $-39M | $-57M | |
| Pretax Income | $-37M | $-115M | $48M | $85M | $25M | $-59M | |
| Income Tax | $-2M | $-4M | $11M | $20M | $9M | $-11M | |
| Net Income | $-35M | $-110M | $37M | $65M | $16M | $-47M | |
| EPS (Basic) | $-0.20 | $-0.74 | $0.26 | $0.43 | $0.11 | $-0.37 | |
| EPS (Diluted) | $-0.20 | $-0.74 | $0.26 | $0.43 | $0.11 | $-0.37 | |
| Shares (Basic) | 173,199,004 | 148,582,226 | 144,083,808 | 150,227,213 | 140,480,590 | 130,000,000 | |
| Shares (Diluted) | 173,199,004 | 148,582,226 | 146,226,096 | 151,807,139 | 141,687,384 | 130,000,000 | |
| EBITDA | $244M | $15M | $149M | $164M | $133M | · |
貸借対照表 28
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $240M | $169M | $214M | $392M | $293M | $153M | |
| Short-term Investments | · | · | $0 | $2M | $941.0K | $1M | |
| Receivables | $297M | $267M | $143M | $144M | $156M | $111M | |
| Prepaid Expense | $15M | $31M | $13M | $25M | $14M | $9M | |
| Other Current Assets | · | $21M | $11M | · | · | · | |
| Current Assets | $562M | $476M | $374M | $566M | $466M | $278M | |
| PP&E (Net) | $251M | $308M | $79M | $114M | $154M | $190M | |
| PP&E (Gross) | $668M | $651M | $348M | $314M | · | $252M | |
| Accum. Depreciation | $418M | $344M | $269M | $200M | · | $62M | |
| Goodwill | $2.14B | $2.12B | $821M | $793M | $794M | $770M | |
| Intangibles | $857M | $988M | $344M | $397M | $464M | $523M | |
| Other Non-current Assets | $16M | $21M | $10M | $13M | $6M | $1M | |
| Total Assets | $3.83B | $3.92B | $1.63B | $1.89B | $1.89B | $1.76B | |
| Accounts Payable | $110M | $121M | $47M | $55M | $54M | $44M | |
| Accrued Liabilities | $49M | $45M | $16M | $16M | $22M | $25M | |
| Current Liabilities | $230M | $251M | $85M | $101M | $109M | $98M | |
| Capital Leases | $6M | $9M | $6M | $8M | $0 | · | |
| Deferred Tax | $190M | $223M | $71M | $91M | $85M | $87M | |
| Other Non-current Liabilities | $14M | $12M | $3M | $3M | $6M | $6M | |
| Total Liabilities | $2.52B | $2.62B | $724M | $759M | $754M | $969M | |
| Long-term Debt | $2.11B | $2.16B | $565M | · | $555M | $805M | |
| Total Debt | $2.08B | $2.14B | $558M | $557M | $555M | · | |
| Common Stock | $174.0K | $173.0K | $145.0K | $149.0K | $153.0K | $130.0K | |
| Retained Earnings | $-195M | $-160M | $-50M | $-27M | $-31M | $-47M | |
| AOCI | $-20M | $-37M | $-21M | $-22M | $-2M | $2M | |
| Stockholders' Equity | $1.31B | $1.31B | $907M | $1.13B | $1.13B | $794M | |
| Liabilities + Equity | $3.83B | $3.92B | $1.63B | $1.89B | $1.89B | $1.76B | |
| Shares Outstanding | 174,190,461 | 173,171,145 | 145,074,802 | 148,732,603 | 152,901,040 | 130,000,000 |
キャッシュフロー 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $112M | $77M | $67M | $70M | $69M | $62M | |
| Stock-based Comp | $24M | $32M | $15M | $8M | $10M | $2M | |
| Deferred Tax | $-33M | $-30M | $-20M | $6M | $-3M | $-17M | |
| Amort. of Intangibles | $137M | $69M | $62M | $68M | $74M | $73M | |
| Restructuring | $27M | $6M | $7M | $3M | · | · | |
| Other Non-cash | $127M | $59M | $62M | $64M | $57M | · | |
| Operating Cash Flow | $195M | $28M | $163M | $213M | $149M | $73M | |
| CapEx | $7M | $2M | $2M | $6M | $7M | $5M | |
| Investing Cash Flow | $-54M | $-1.65B | $-67M | $-49M | $-72M | $-16M | |
| Stock Repurchased | · | · | $59M | $61M | · | · | |
| Net Stock Activity | · | · | $-59M | · | · | · | |
| Financing Cash Flow | $-71M | $1.58B | $-274M | $-59M | $64M | $46M | |
| Net Change in Cash | $71M | $-44M | $-178M | $99M | $140M | $105M | |
| Taxes Paid | $30M | $23M | $32M | $17M | $10M | $5M | |
| Free Cash Flow | $188M | $26M | $161M | $207M | $141M | · | |
| Levered FCF | · | · | · | · | $107M | · |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Operating Margin | 8.4% | -7.2% | 10.7% | 11.6% | 9.0% | · | |
| Net Margin | -2.2% | -12.8% | 4.9% | 8.0% | 2.2% | · | |
| Pretax Margin | -2.4% | -13.3% | 6.3% | 10.5% | 3.5% | · | |
| EBITDA Margin | 15.5% | 1.7% | 19.5% | 20.3% | 18.7% | · | |
| ROA | -0.90% | -4.0% | 2.1% | 3.4% | 0.88% | · | |
| ROE | -2.7% | -10.0% | 3.7% | 5.7% | 1.7% | · | |
| ROIC | 3.6% | -1.7% | 4.3% | 4.2% | 5.1% | · |
流動性と支払能力 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 2.4 | 1.9 | 4.4 | 5.6 | 4.3 | · | |
| Quick Ratio | 2.3 | 1.7 | 4.2 | 5.3 | 4.1 | · | |
| Debt / Equity | 1.6 | 1.6 | 0.6 | 0.5 | 0.5 | · | |
| LT Debt / Equity | 1.6 | 1.6 | 0.6 | 0.5 | 0.5 | · | |
| Interest Coverage | · | · | · | · | 2.5 | · |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | · | |
| Receivables Turnover | 5.6 | 4.2 | 5.3 | 5.4 | 5.3 | · |
成長率 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | 83.0% | 12.6% | -5.7% | 13.7% | 50.8% | · | |
| Revenue CAGR 3Y | 24.8% | 6.5% | 17.4% | · | · | · | |
| Revenue CAGR 5Y | 27.2% | · | · | · | · | · | |
| EPS YoY | · | · | -39.5% | 290.9% | · | · | |
| Net Income YoY | · | · | -42.3% | 302.5% | · | · |
バリュエーション（TTM） 13
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.57B | $860M | $764M | $810M | $712M | · | |
| Net Income TTM | $-35M | $-110M | $37M | $65M | $16M | · | |
| Market Cap | $2.53B | $3.24B | $2.40B | $1.93B | $2.91B | · | |
| Enterprise Value | $4.37B | $5.22B | $2.75B | $2.10B | $3.17B | · | |
| P/E | -72.7 | -25.3 | 63.7 | 30.2 | 173.1 | · | |
| P/S | 1.6 | 3.8 | 3.1 | 2.4 | 4.1 | · | |
| P/B | 1.9 | 2.5 | 2.7 | 1.7 | 2.6 | · | |
| P / Cash Flow | 13.0 | 115.0 | 14.8 | 9.1 | 19.6 | · | |
| P / FCF | 13.4 | 122.5 | 15.0 | 9.4 | 20.6 | · | |
| EV / EBITDA | 17.9 | 352.2 | 18.5 | 12.8 | 23.8 | · | |
| EV / FCF | 23.2 | 197.1 | 17.1 | 10.1 | 22.4 | · | |
| EV / Revenue | 2.8 | 6.1 | 3.6 | 2.6 | 4.5 | · | |
| Earnings Yield | -1.4% | -4.0% | 1.6% | 3.3% | 0.58% | · |
損益計算書 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $385M | $420M | $409M | $391M | $355M | $307M | $199M | $185M | $169M | $203M | $200M | $185M | $176M | $213M | $206M | $202M | |
| R&D Expense | $25M | $24M | $25M | $26M | $27M | $25M | $13M | $14M | $12M | $11M | $13M | $13M | $13M | $12M | $13M | $13M | |
| SG&A Expense | $53M | $56M | $57M | $57M | $66M | $139M | $46M | $39M | $41M | $28M | $30M | $30M | $29M | $29M | $28M | $31M | |
| Operating Expenses | $352M | $375M | $367M | $353M | $347M | $388M | $190M | $175M | $170M | $173M | $177M | $168M | $164M | $184M | $180M | $179M | |
| Operating Income | $34M | $45M | $42M | $38M | $8M | $-81M | $9M | $10M | $-726.0K | $29M | $23M | $18M | $11M | $29M | $26M | $23M | |
| Other Non-op | $-30M | $-38M | $-40M | $-45M | $-47M | $-24M | $-17M | $-7M | $-4M | $-13M | $-8M | $-4M | $-9M | $-5M | $-2M | $-3M | |
| Pretax Income | $3M | $7M | $2M | $-7M | $-39M | $-105M | $-8M | $3M | $-4M | $16M | $16M | $14M | $3M | $24M | $24M | $20M | |
| Income Tax | $1M | $4M | $-798.0K | $-8M | $2M | $-4M | $782.0K | $689.0K | $-1M | $2M | $5M | $4M | $681.0K | $3M | $7M | $5M | |
| Net Income | $2M | $3M | $3M | $308.0K | $-41M | $-100M | $-9M | $2M | $-3M | $15M | $11M | $10M | $2M | $20M | $17M | $14M | |
| EPS (Basic) | $0.01 | $0.03 | $0.01 | $0.00 | $-0.24 | $-0.67 | $-0.06 | $0.01 | $-0.02 | $0.10 | $0.08 | $0.07 | $0.01 | $0.14 | $0.11 | $0.09 | |
| EPS (Diluted) | $0.01 | $0.03 | $0.01 | $0.00 | $-0.24 | $-0.67 | $-0.06 | $0.01 | $-0.02 | $0.11 | $0.07 | $0.07 | $0.01 | $0.14 | $0.11 | $0.09 | |
| Shares (Basic) | 173,903,625 | -346,407,933 | 173,561,778 | 173,288,662 | 172,756,497 | -282,969,466 | 144,096,312 | 143,863,667 | 143,591,713 | -289,122,489 | 143,231,707 | 144,112,028 | 145,862,562 | -301,990,038 | 150,930,340 | 150,748,211 | |
| Shares (Diluted) | 174,922,780 | -350,176,286 | 175,549,342 | 175,069,451 | 172,756,497 | -284,961,911 | 144,096,312 | 145,856,112 | 143,591,713 | -290,878,047 | 144,733,357 | 145,338,920 | 147,031,866 | -305,259,324 | 152,357,307 | 152,360,350 | |
| EBITDA | $61M | · | $70M | $65M | $35M | · | $25M | $26M | $15M | · | $40M | $34M | $28M | · | $43M | $40M |
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 | $226M | $240M | $217M | $184M | $172M | $169M | $307M | $270M | $245M | · | $165M | $399M | $400M | · | $390M | $352M | |
| Short-term Investments | · | · | · | · | · | · | · | · | $600.0K | · | $2M | $2M | $2M | · | $0 | $904.0K | |
| Receivables | $288M | $297M | $291M | $283M | $266M | $267M | $143M | $131M | $129M | · | $157M | $140M | $128M | · | $151M | $144M | |
| Prepaid Expense | $21M | $15M | $21M | $25M | $29M | $31M | $14M | $20M | $22M | · | $19M | $21M | $23M | · | $27M | $23M | |
| Current Assets | $539M | $562M | $542M | $503M | $472M | $476M | $467M | $427M | $400M | · | $349M | $572M | $555M | · | $571M | $523M | |
| PP&E (Net) | $237M | $251M | $261M | $276M | $292M | $308M | $55M | $63M | $71M | · | $90M | $93M | $103M | · | $126M | $137M | |
| PP&E (Gross) | $685M | $668M | $655M | $670M | $659M | $651M | $371M | $363M | $355M | · | $341M | $326M | $320M | · | · | · | |
| Accum. Depreciation | $448M | $418M | $394M | $394M | $367M | $344M | $315M | $300M | $284M | · | $251M | $233M | $216M | · | · | · | |
| Goodwill | $2.14B | $2.14B | $2.14B | $2.14B | $2.13B | $2.12B | $822M | $819M | $820M | $821M | $821M | $794M | $793M | $793M | $792M | $797M | |
| Intangibles | $821M | $857M | $890M | $925M | $955M | $988M | $302M | $315M | $329M | · | $357M | $367M | $382M | · | $413M | $433M | |
| Other Non-current Assets | $15M | $16M | $17M | $19M | $20M | $21M | $8M | $8M | $9M | · | $9M | $10M | $11M | · | $18M | $21M | |
| Total Assets | $3.75B | $3.83B | $3.86B | $3.87B | $3.87B | $3.92B | $1.66B | $1.64B | $1.63B | · | $1.63B | $1.84B | $1.85B | · | $1.92B | $1.91B | |
| Accounts Payable | $107M | $110M | $128M | $112M | $116M | $121M | $71M | $55M | $48M | · | $56M | $52M | $47M | · | $52M | $50M | |
| Accrued Liabilities | $42M | $49M | $48M | $56M | $45M | $45M | $23M | $21M | $24M | · | $17M | $16M | $17M | · | $18M | $18M | |
| Current Liabilities | $203M | $230M | $240M | $253M | $241M | $251M | $121M | $99M | $93M | · | $95M | $90M | $85M | · | $102M | $101M | |
| Capital Leases | $5M | $6M | $6M | $7M | $8M | $9M | $4M | $5M | $6M | · | $4M | $6M | $7M | · | $10M | $12M | |
| Deferred Tax | $181M | $190M | $194M | $195M | $215M | $223M | $48M | $57M | $64M | · | $82M | $88M | $88M | · | $91M | $88M | |
| Other Non-current Liabilities | $14M | $14M | $11M | $12M | $12M | $12M | $3M | $3M | $3M | · | $3M | $3M | $3M | · | $3M | $3M | |
| Total Liabilities | $2.46B | $2.52B | $2.55B | $2.57B | $2.59B | $2.62B | $736M | $723M | $724M | · | $741M | $744M | $740M | · | $762M | $760M | |
| Long-term Debt | · | $2.11B | $2.14B | $2.14B | $2.16B | $2.16B | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $2.06B | · | $2.10B | $2.13B | $2.14B | · | $560M | $559M | $559M | · | $558M | $558M | $557M | · | $556M | $556M | |
| Common Stock | $173.0K | $174.0K | $174.0K | $174.0K | $174.0K | $173.0K | $146.0K | $145.0K | $145.0K | · | $145.0K | $145.0K | $147.0K | · | $153.0K | $153.0K | |
| Retained Earnings | $-212M | $-195M | $-198M | $-201M | $-201M | $-160M | $-59M | $-51M | $-52M | · | $-61M | $-69M | $-51M | · | $11M | $-4M | |
| AOCI | $-27M | $-20M | $-24M | $-17M | $-32M | $-37M | $-19M | $-24M | $-23M | · | $-23M | $-21M | $-21M | · | $-25M | $-14M | |
| Stockholders' Equity | $1.29B | $1.31B | $1.30B | $1.30B | $1.28B | $1.31B | $921M | $913M | $908M | · | $888M | $1.09B | $1.11B | · | $1.16B | $1.15B | |
| Liabilities + Equity | $3.75B | $3.83B | $3.86B | $3.87B | $3.87B | $3.92B | $1.66B | $1.64B | $1.63B | · | $1.63B | $1.84B | $1.85B | · | $1.92B | $1.91B | |
| Shares Outstanding | 172,705,863 | 174,190,461 | 174,035,826 | 173,839,182 | 173,641,193 | 173,171,145 | 145,558,948 | 145,324,615 | 145,195,030 | · | 145,217,657 | 145,193,679 | 147,026,264 | · | 153,169,055 | 153,125,085 |
キャッシュフロー 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $28M | $28M | $28M | $28M | $28M | $30M | $16M | $16M | $16M | $18M | $17M | $17M | $16M | $18M | $18M | $17M | |
| Stock-based Comp | $4M | $5M | $6M | $6M | $8M | $12M | $10M | $5M | $5M | $5M | $5M | $4M | $2M | $2M | $2M | $2M | |
| Amort. of Intangibles | $34M | $34M | $34M | $34M | $34M | $26M | $14M | $14M | $14M | $16M | $16M | $15M | $15M | $17M | $17M | $17M | |
| Restructuring | $5M | $3M | $7M | $6M | $11M | $2M | $2M | $959.0K | $719.0K | · | · | · | · | · | · | · | |
| Other Non-cash | $15M | · | · | · | $25M | · | · | · | $21M | · | · | · | $18M | · | · | · | |
| Operating Cash Flow | $49M | $66M | $72M | $37M | $19M | $-86M | $43M | $32M | $38M | $57M | $34M | $33M | $39M | $70M | $46M | $55M | |
| CapEx | $3M | $4M | $1M | $1M | $485.0K | $334.0K | $416.0K | $649.0K | $321.0K | $287.0K | $1M | $646.0K | $42.0K | $131.0K | $869.0K | $2M | |
| Investing Cash Flow | $-14M | $-17M | $-13M | $-13M | $-11M | $-1.63B | $-8M | $-7M | $-7M | $-5M | $-49M | $-7M | $-6M | $-8M | $-6M | $-8M | |
| Net Debt Issued | $-25M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $20M | · | · | · | · | · | · | · | · | $3M | $4M | $27M | $26M | · | $2M | · | |
| Net Stock Activity | $-20M | · | · | · | · | · | · | · | · | · | $-4M | · | · | · | · | · | |
| Financing Cash Flow | $-44M | $-26M | $-24M | $-15M | $-6M | $1.58B | $942.0K | $-476.0K | $689.0K | $-3M | $-220M | $-27M | $-24M | $-58M | $-1M | $227.0K | |
| Net Change in Cash | $-14M | $23M | $33M | $12M | $3M | $-138M | $38M | $24M | $32M | $49M | $-234M | $-1M | $8M | $1M | $38M | $45M | |
| Taxes Paid | $6M | $3M | $4M | $21M | $3M | $4M | $2M | $15M | $3M | $11M | $7M | $12M | $2M | $6M | $5M | $4M | |
| Free Cash Flow | $47M | · | · | · | $19M | · | · | · | $38M | · | · | · | $39M | · | · | · |
収益性 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 8.7% | · | 10.3% | 9.7% | 2.1% | · | 4.6% | 5.4% | -0.43% | · | 11.6% | 9.5% | 6.4% | · | 12.5% | 11.3% | |
| Net Margin | 0.56% | · | 0.63% | 0.08% | -11.6% | · | -4.5% | 1.0% | -1.7% | · | 5.4% | 5.3% | 1.1% | · | 8.3% | 7.1% | |
| Pretax Margin | 0.86% | · | 0.44% | -1.9% | -11.0% | · | -4.1% | 1.4% | -2.5% | · | 7.8% | 7.4% | 1.5% | · | 11.6% | 9.8% | |
| EBITDA Margin | 15.9% | · | 17.2% | 16.8% | 9.9% | · | 12.6% | 13.9% | 8.7% | · | 20.0% | 18.5% | 15.8% | · | 21.1% | 19.9% | |
| ROA | 0.06% | · | 0.09% | 0.01% | -1.5% | · | -0.54% | 0.11% | -0.17% | · | 0.61% | 0.52% | 0.10% | · | 0.91% | 0.76% | |
| ROE | 0.17% | · | 0.23% | 0.03% | -3.8% | · | -0.98% | 0.19% | -0.29% | · | 1.1% | 0.87% | 0.17% | · | 1.5% | 1.3% | |
| ROIC | 0.66% | · | 1.8% | -0.05% | 0.24% | · | 0.68% | 0.49% | -0.03% | · | 1.1% | 0.76% | 0.50% | · | 1.1% | 0.97% |
流動性と支払能力 4
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.7 | · | 2.3 | 2.0 | 2.0 | · | 3.8 | 4.3 | 4.3 | · | 3.7 | 6.3 | 6.5 | · | 5.6 | 5.2 | |
| Quick Ratio | 2.5 | · | 2.1 | 1.8 | 1.8 | · | 3.7 | 4.0 | 4.0 | · | 3.4 | 6.0 | 6.2 | · | 5.3 | 4.9 | |
| Debt / Equity | 1.6 | · | 1.6 | 1.6 | 1.7 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.5 | 0.5 | · | 0.5 | 0.5 | |
| LT Debt / Equity | 1.6 | · | 1.6 | 1.6 | 1.7 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.5 | 0.5 | · | 0.5 | 0.5 |
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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 1.4 | · | 1.9 | 1.9 | 1.8 | · | 1.3 | 1.4 | 1.3 | · | 1.3 | 1.3 | 1.3 | · | 1.4 | 1.5 |
バリュエーション（TTM） 13
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.54B | · | $1.35B | $1.13B | $908M | · | $753M | $740M | $731M | · | $767M | $768M | $773M | · | $790M | $759M | |
| Net Income TTM | $-36M | · | $-47M | $-48M | $-51M | · | $866.0K | $20M | $20M | · | $40M | $43M | $46M | · | $61M | $47M | |
| Market Cap | $2.03B | · | $2.68B | $2.89B | $2.45B | · | $2.89B | $2.34B | $2.36B | · | $2.00B | $2.24B | $2.05B | · | $1.97B | $1.94B | |
| Enterprise Value | $3.86B | · | $4.56B | $4.83B | $4.41B | · | $3.14B | $2.63B | $2.67B | · | $2.39B | $2.39B | $2.21B | · | $2.13B | $2.14B | |
| P/E | -53.5 | · | -53.1 | -57.3 | -45.5 | · | · | 123.6 | 124.8 | · | 53.0 | 55.0 | 46.5 | · | 32.1 | 39.6 | |
| P/S | 1.3 | · | 2.0 | 2.6 | 2.7 | · | 3.8 | 3.2 | 3.2 | · | 2.6 | 2.9 | 2.7 | · | 2.5 | 2.6 | |
| P/B | 1.6 | · | 2.1 | 2.2 | 1.9 | · | 3.1 | 2.6 | 2.6 | · | 2.3 | 2.0 | 1.9 | · | 1.7 | 1.7 | |
| P / Cash Flow | 41.1 | · | · | · | 125.7 | · | · | · | 61.4 | · | · | · | 53.2 | · | · | · | |
| P / FCF | 43.6 | · | · | · | 128.9 | · | · | · | 62.0 | · | · | · | 53.2 | · | · | · | |
| EV / EBITDA | 63.0 | · | 65.0 | 73.8 | 125.3 | · | 125.6 | 102.5 | 180.6 | · | 59.7 | 69.9 | 79.7 | · | 49.2 | 53.5 | |
| EV / FCF | 82.8 | · | · | · | 232.5 | · | · | · | 70.2 | · | · | · | 57.3 | · | · | · | |
| EV / Revenue | 2.5 | · | 3.4 | 4.3 | 4.9 | · | 4.2 | 3.5 | 3.7 | · | 3.1 | 3.1 | 2.9 | · | 2.7 | 2.8 | |
| Earnings Yield | -1.9% | · | -1.9% | -1.8% | -2.2% | · | 0.00% | 0.81% | 0.80% | · | 1.9% | 1.8% | 2.1% | · | 3.1% | 2.5% |
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 | $1.57B | $860M | $764M | $810M | $712M |
| 営業利益率 % | 8.4% | -7.2% | 10.7% | 11.6% | 9.0% |
| 純利益 | $-35M | $-110M | $37M | $65M | $16M |
| 希薄化後EPS | $-0.20 | $-0.74 | $0.26 | $0.43 | $0.11 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 負債資本倍率 | 1.6 | 1.6 | 0.6 | 0.5 | 0.5 |
| 流動比率 | 2.4 | 1.9 | 4.4 | 5.6 | 4.3 |
| クイックレシオ | 2.3 | 1.7 | 4.2 | 5.3 | 4.1 |
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 | $188M | $26M | $161M | $207M | $141M |
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。