FTLF FitLife Brands, Inc. - Common Stock
$10.16
株価 · 8月 18, 2026
ファンダメンタルズ（時点） 8月 13, 2026
FTLF 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
$10.16
時価総額
—
P/E (TTM)
25.8
EPS（TTM）
$0.20
収益（TTM）
$16M
配当利回り
—
ROE
—
負債/自己資本
—
52週レンジ
$9 – $21
FTLF 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
$16M
2020-12-31
→
2025-12-31
EPS
$0.20
2020-12-31
→
2025-12-31
フリーキャッシュフロー
—
利益率
—
2021-12-31
→
2021-12-31
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
FTLF
競合中央値
P/E (TTM)
25.8
14.8
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
FTLF
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
FTLF
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
FTLF
競合中央値
Revenue YoY (収益（前年比）)
26.4%
—
Revenue CAGR 3Y (収益（3年CAGR）)
41.4%
—
Revenue CAGR 5Y (収益（5年CAGR）)
29.8%
—
EPS YoY
-30.8%
—
Net Income YoY (純利益（前年比）)
-29.6%
—
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
FTLF
競合中央値
FTLF 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 2 25.0%
- 買い 5 62.5%
- 保有 1 12.5%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
2 アナリスト · 2026-08-18
中央値
$17.50
← 全目標を下回る
$10.16
安値
$17.00
高値
$18.00
中央値ターゲット
$17.50
+72.2%
平均値ターゲット
$17.50
+72.2%
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
-0.04%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年6月30日 | $0.20 | $0.20 | 0.00% |
| 2026年3月31日 | $0.17 | $0.13 | 0.04% |
| 2025年12月31日 | $0.16 | $0.22 | -0.06% |
| 2025年9月30日 | $0.12 | $0.28 | -0.16% |
| 2025年6月30日 | $0.18 | $0.18 | 0.00% |
| 2025年3月31日 | $0.20 | $0.25 | -0.05% |
| 2024年12月31日 | $0.24 | $0.29 | -0.05% |
同業他社比較（GICSサブインダストリー） 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 |
|---|---|---|---|---|---|---|
| FTLF | — | 25.8 | 26.4% | — | — | — |
| USNA | $355M | 33.5 | 8.3% | 1.2% | 2.0% | 78.3% |
| NUS | — | 3.0 | -14.3% | 10.8% | 22.0% | 69.5% |
| MED | $117M | -6.3 | -36.0% | -4.8% | -9.0% | 71.3% |
| LFVN | $163M | 17.4 | 14.2% | 4.3% | 30.4% | 80.4% |
| SKIN | $177M | -8.7 | -10.0% | -3.2% | -14.1% | 65.3% |
| UPXI | $114M | -1.7 | -39.2% | -86.6% | -29.2% | 68.7% |
完全なファンダメンタルズ 年次別全指標 — 損益計算書、貸借対照表、キャッシュフロー
損益計算書 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $16M | $64M | $53M | $29M | $28M | $22M | $19M | $17M | $18M | $25M | $18M | $20M | |
| Cost of Revenue | $9M | $36M | $31M | $17M | $15M | $13M | $11M | $10M | $13M | $15M | $12M | $13M | |
| Gross Profit | $7M | $28M | $21M | $12M | $13M | $10M | $8M | $7M | $5M | $10M | $6M | $7M | |
| SG&A Expense | $3M | $10M | $8M | $6M | $6M | $3M | $3M | $3M | $4M | $5M | $4M | $3M | |
| Operating Expenses | $4M | $15M | $14M | $6M | $6M | $5M | $5M | $6M | $14M | $10M | $7M | $5M | |
| Operating Income | $3M | $13M | $8M | $6M | $6M | $4M | $2M | $653.0K | $-9M | $472.3K | $-1M | $2M | |
| Interest Expense | · | · | $1M | $0 | · | $15.0K | $47.0K | $133.0K | $112.0K | $109.4K | $-90.4K | $94.7K | |
| Interest Income | $98.0K | $69.0K | · | · | · | $9.0K | $0 | · | · | · | · | · | |
| Other Non-op | $-239.0K | $-1M | $-547.0K | $121.0K | $478.0K | $64.0K | $124.0K | $-133.0K | $-120.0K | $-104.2K | $104.2K | $-7.2K | |
| Pretax Income | $3M | $12M | $7M | $6M | $7M | $4M | $3M | $520.0K | $-9M | $368.1K | · | · | |
| Income Tax | $701.0K | $3M | $2M | $1M | $1M | $-4M | $7.0K | $11.0K | $689.0K | $0 | $0 | $171.4K | |
| Net Income | $2M | $9M | $5M | $4M | $5M | $9M | $3M | $509.0K | $509.0K | $368.1K | $-1M | $2M | |
| EPS (Basic) | $0.22 | $0.98 | $0.59 | $0.97 | $1.23 | $2.08 | $2.48 | $0.37 | $-0.93 | $0.04 | $-0.13 | $0.20 | |
| EPS (Diluted) | $0.20 | $0.91 | $0.54 | $0.89 | $1.13 | $1.94 | $2.33 | $0.37 | $-0.93 | $0.04 | $-0.13 | $0.20 | |
| Shares (Basic) | 9,213,000 | 9,197,000 | 8,980,000 | 4,553 | 4,406,614 | 4,232,828 | 1,026,204 | 1,094,358 | 10,518,239 | 10,340,162 | 8,677,433 | 8,180,428 | |
| Shares (Diluted) | 9,926,000 | 9,898,000 | 9,810,000 | 4,975 | 4,801,370 | 4,549,396 | 1,092,312 | 1,094,358 | 10,518,239 | 10,340,162 | 8,677,433 | 8,577,597 | |
| EBITDA | · | · | · | · | $6M | · | $3M | $653.0K | $-9M | $528.5K | · | $2M |
貸借対照表 28
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2M | $4M | $1M | $13M | $10M | $6M | $265.0K | $259.0K | $1M | $1M | $2M | $5M | |
| Receivables | $9M | $2M | $2M | $705.0K | $945.0K | $2M | $2M | $2M | $2M | $3M | $3M | $2M | |
| Inventory | $21M | $11M | $9M | $9M | $7M | $4M | $3M | $4M | $3M | $4M | $5M | $2M | |
| Prepaid Expense | $1M | $923.0K | $639.0K | $116.0K | $322.0K | $52.0K | $72.0K | $223.0K | $221.0K | $136.0K | $334.5K | $47.2K | |
| Current Assets | $33M | $18M | $15M | $23M | $18M | $12M | $5M | $6M | $6M | $8M | $10M | $8M | |
| PP&E (Net) | $128.0K | $75.0K | $137.0K | $46.0K | $70.0K | $98.0K | $136.0K | $189.0K | $296.0K | $171.0K | $226.8K | $3.1K | |
| PP&E (Gross) | $869.0K | $964.0K | $951.0K | $902.0K | $902.0K | $902.0K | $902.0K | $902.0K | $972.0K | $792.9K | $808.3K | $289.2K | |
| Accum. Depreciation | $741.0K | $889.0K | $814.0K | $856.0K | $832.0K | $804.0K | $766.0K | $713.0K | $677.0K | $621.9K | $581.5K | $286.1K | |
| Goodwill | $19M | $13M | $13M | $358.0K | $358.0K | $225.0K | $225.0K | $225.0K | $225.0K | $7M | · | · | |
| Intangibles | $51M | $26M | $26M | $150.0K | $192.0K | $0 | · | · | $225.0K | $7M | $7M | $1M | |
| Other Non-current Assets | $83.0K | $0 | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $106M | $59M | $55M | $26M | $22M | $17M | $6M | $6M | $7M | $15M | $18M | $10M | |
| Accounts Payable | $7M | $4M | $3M | $3M | $3M | $3M | $2M | $3M | $3M | $2M | $3M | $813.6K | |
| Short-term Debt | · | · | · | · | · | · | $0 | $500.0K | $0 | $12.7K | $54.0K | $0 | |
| Current Liabilities | $22M | $11M | $10M | $4M | $4M | $4M | $3M | $4M | $6M | $4M | $7M | $2M | |
| Capital Leases | $272.0K | $331.0K | $51.0K | $49.0K | $103.0K | $158.0K | $208.0K | $0 | · | · | · | · | |
| Deferred Tax | $2M | $2M | $2M | $0 | · | · | · | · | · | $-95.0K | $-123.9K | · | |
| Total Liabilities | $63M | $22M | $28M | $4M | $4M | $5M | $3M | $4M | $6M | $5M | $7M | $3M | |
| Long-term Debt | · | $13M | $20M | $0 | · | · | · | · | $415.0K | $914.0K | $1M | $2M | |
| Total Debt | · | · | · | · | · | · | $0 | $500.0K | $414.9K | $926.7K | · | $1M | |
| Common Stock | $94.0K | $92.0K | $92.0K | $45.0K | $46.0K | $42.0K | $12.0K | $11.0K | $107.0K | $104.8K | $104.4K | $82.0K | |
| Paid-in Capital | $32M | $31M | $31M | $30M | $33M | $32M | $32M | $32M | $31M | $31M | $31M | $26M | |
| Retained Earnings | $12M | $6M | $-3M | $-9M | $-13M | $-19M | $-27M | · | · | · | · | · | |
| Treasury Stock | · | · | · | $0 | $2M | $2M | $2M | $0 | $0 | $44.4K | $142.2K | · | |
| AOCI | · | · | · | · | · | $-18M | $-27M | $-30M | $-30M | $-20M | $-21M | $-20M | |
| Stockholders' Equity | $44M | $36M | $27M | $21M | $17M | $12M | $3M | $2M | $912.0K | $912.0K | $10M | $7M | |
| Liabilities + Equity | $106M | $59M | $55M | $26M | $22M | $17M | $6M | $6M | $7M | $15M | $18M | $10M | |
| Shares Outstanding | 9,391,000 | 9,210,000 | 9,196,000 | 4,507,000 | 4,552,485 | 4,243,272 | 1,054,516 | 1,111,943 | 10,681,710 | 10,475,494 | 10,444,257 | 8,198,516 |
キャッシュフロー 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $420.0K | $108.0K | $94.0K | $66.0K | $59.0K | $38.0K | $52.0K | $69.0K | $54.7K | $56.2K | $29.8K | $6.3K | |
| Stock-based Comp | · | · | · | · | · | $29.0K | $118.0K | $130.0K | · | · | · | · | |
| Deferred Tax | · | · | · | $1M | $1M | · | · | · | · | $-154.8K | $10.6K | $626.3K | |
| Amort. of Intangibles | $347.0K | $38.0K | $42.0K | $42.0K | · | · | · | · | · | · | $270.3K | $219.7K | |
| Other Non-cash | · | · | · | · | $-989.0K | · | $-607.0K | · | $10M | $-358.0K | · | $-799.8K | |
| Operating Cash Flow | $7M | $10M | $4M | $4M | $4M | $6M | $2M | $258.0K | $666.0K | $48.2K | $-2M | $2M | |
| CapEx | $42.0K | $10.0K | $106.0K | $0 | · | · | · | $0 | $185.0K | $23.4K | $12.8K | $3.4K | |
| Investing Cash Flow | $-43M | $-10.0K | $-36M | $0 | $-529.0K | $0 | $0 | $4.0K | $-185.0K | $-23.4K | $-411.0K | $46.6K | |
| Debt Issued | $40M | $0 | $22M | $0 | · | · | · | · | · | $459.7K | $0 | · | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | $459.7K | · | · | |
| Stock Repurchased | · | · | $0 | $779.0K | $444.0K | $171.0K | $2M | $0 | $0 | $156.9K | $398.2K | $0 | |
| Net Stock Activity | · | · | · | · | $-444.0K | · | $-2M | · | $0 | $-44.4K | · | · | |
| Dividends Paid | · | · | · | · | · | $0 | $63.0K | $0 | · | · | · | · | |
| Financing Cash Flow | $32M | $-7M | $20M | $-750.0K | $-390.0K | $350.0K | $-2M | $-1M | $-512.0K | $-264.3K | $-660.2K | $-504.5K | |
| Net Change in Cash | $-3M | $3M | $-11M | $3M | $4M | $6M | $6.0K | $-1M | $-31.0K | $-239.5K | $-4M | $1M | |
| Taxes Paid | $2M | $2M | $698.0K | $3.0K | $-42.0K | $0 | · | · | · | · | · | · | |
| Free Cash Flow | · | · | · | · | · | · | · | $258.0K | $480.7K | $-111.8K | · | $2M | |
| Levered FCF | · | · | · | · | · | · | · | $127.8K | $360.1K | · | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | 44.8% | · | 41.3% | 39.5% | 28.6% | 39.8% | · | 35.5% | |
| Operating Margin | · | · | · | · | 22.3% | · | 13.2% | 3.8% | -50.3% | 1.9% | · | 9.3% | |
| Net Margin | · | · | · | · | 19.4% | · | 13.8% | 3.0% | -54.8% | 1.5% | · | 8.4% | |
| Pretax Margin | · | · | · | · | 24.0% | · | 13.9% | 3.0% | -51.0% | · | · | · | |
| EBITDA Margin | · | · | · | · | 22.5% | · | 13.5% | 3.8% | -50.0% | 2.1% | · | 9.3% | |
| ROA | · | · | · | · | 26.4% | · | 41.6% | 8.0% | -87.8% | 2.2% | · | 17.3% | |
| ROE | · | · | · | · | 32.5% | · | 80.7% | 24.2% | -1070.6% | 3.6% | · | 29.0% | |
| ROIC | · | · | · | · | 29.0% | · | 77.0% | 22.7% | -726.2% | · | · | · |
流動性と支払能力 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | · | · | 4.4 | · | 2.1 | 1.5 | 1.1 | 1.7 | · | 4.6 | |
| Quick Ratio | · | · | · | · | 2.7 | · | 0.9 | 0.5 | 0.5 | 0.9 | · | 3.1 | |
| Debt / Equity | · | · | · | · | · | · | 0.0 | 0.2 | 0.5 | 0.1 | · | 0.1 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | 0.0 | 0.0 | · | 0.2 | |
| Interest Coverage | · | · | · | · | · | · | 54.9 | 4.9 | -79.8 | -4.3 | · | 19.6 |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | · | 1.4 | · | 3.0 | 2.7 | 1.6 | 1.5 | · | 2.1 | |
| Inventory Turnover | · | · | · | · | 2.7 | · | 4.0 | 3.2 | 3.8 | 3.6 | · | 5.1 | |
| Receivables Turnover | · | · | · | · | 25.4 | · | 7.8 | 10.1 | 7.8 | 9.2 | · | 13.6 |
成長率 9
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 26.4% | 22.3% | 83.0% | 3.2% | 26.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 41.4% | 32.2% | 33.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 29.8% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -30.8% | 68.5% | -39.3% | -21.2% | -41.8% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -10.9% | -7.0% | -34.7% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -20.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -29.6% | 69.6% | 19.6% | -18.1% | -38.7% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 12.6% | 18.4% | -15.7% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -6.4% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $81M | $64M | $53M | $29M | $28M | $22M | $19M | $17M | $18M | $25M | $18M | $20M | |
| Net Income TTM | $6M | $9M | $5M | $4M | $5M | $9M | $3M | $509.0K | $509.0K | $368.1K | $-1M | $2M | |
| Market Cap | · | · | · | · | $36M | · | $2M | $598.2K | $318.7K | $1M | · | $3M | |
| Enterprise Value | · | · | · | · | · | · | $2M | $839.2K | $-528.4K | $874.0K | · | $-686.5K | |
| P/E | 25.8 | 17.9 | 17.7 | 9.0 | 7.1 | 1.4 | 0.8 | 0.1 | -0.0 | 3.0 | -1.5 | 1.6 | |
| P/S | · | · | · | · | 1.3 | · | 0.1 | 0.0 | 0.0 | 0.0 | · | 0.1 | |
| P/B | · | · | · | · | 2.1 | · | 0.6 | 0.3 | 0.3 | 0.1 | · | 0.4 | |
| P / Tangible Book | · | · | · | 1.7 | 2.2 | 0.2 | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | · | 8.1 | · | 0.8 | 2.3 | 0.5 | -14.0 | · | 1.8 | |
| P / FCF | · | · | · | · | · | · | · | 2.3 | 0.7 | -11.1 | · | 1.8 | |
| EV / EBITDA | · | · | · | · | · | · | 0.6 | 1.3 | 0.1 | 1.7 | · | -0.4 | |
| EV / FCF | · | · | · | · | · | · | · | 3.3 | -1.1 | -7.8 | · | -0.5 | |
| EV / Revenue | · | · | · | · | · | · | 0.1 | 0.0 | -0.0 | 0.0 | · | -0.0 | |
| Dividend Yield | · | · | · | · | · | · | 3.4% | 0.00% | · | · | · | · | |
| Earnings Yield | 3.9% | 5.6% | 5.7% | 11.2% | 14.1% | 71.9% | 132.2% | 687.7% | -3100.0% | 33.7% | -65.0% | 61.5% | |
| Payout Ratio | · | · | · | · | · | · | 2.3% | · | · | · | · | · | |
| Annual Payout | · | · | · | · | · | $0 | $63.0K | $0 | · | · | · | · |
損益計算書 16
| 指標 | トレンド | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $27M | $25M | $26M | $23M | $16M | $15M | $16M | $17M | $17M | $13M | $14M | $15M | $11M | $5M | $8M | |
| Cost of Revenue | $17M | $16M | $17M | $15M | $9M | $9M | $9M | $9M | $9M | $8M | $8M | $9M | $6M | $3M | $5M | |
| Gross Profit | $10M | $10M | $9M | $9M | $7M | $6M | $7M | $8M | $7M | $5M | $6M | $6M | $4M | $2M | $3M | |
| SG&A Expense | $5M | $5M | $5M | $4M | $3M | $2M | $3M | $3M | $3M | $2M | $2M | $2M | $2M | $1M | $2M | |
| Operating Expenses | $6M | $6M | $7M | $6M | $4M | $3M | $4M | $4M | $4M | $4M | $3M | $3M | $4M | $1M | $2M | |
| Operating Income | $3M | $3M | $2M | $2M | $3M | $3M | $3M | $4M | $3M | $2M | $2M | $3M | $673.0K | $739.0K | $2M | |
| Interest Expense | · | · | · | · | · | · | · | · | $414.0K | · | $249.0K | $251.0K | $98.0K | $0 | $0 | |
| Other Non-op | $-671.0K | $-714.0K | $-886.0K | $-568.0K | $-239.0K | $-230.0K | $-286.0K | $-318.0K | $-414.0K | $-126.0K | $-340.0K | $15.0K | $-96.0K | $62.0K | $43.0K | |
| Pretax Income | $3M | $2M | $1M | $2M | $3M | $3M | $3M | $3M | $3M | $2M | $2M | $3M | $577.0K | $801.0K | $2M | |
| Income Tax | $734.0K | $627.0K | $-258.0K | $829.0K | $701.0K | $581.0K | $770.0K | $729.0K | $807.0K | $217.0K | $434.0K | $635.0K | $421.0K | $328.0K | $364.0K | |
| Net Income | $2M | $2M | $2M | $921.0K | $2M | $2M | $2M | $3M | $2M | $1M | $2M | $2M | $156.0K | $473.0K | $1M | |
| EPS (Basic) | $0.21 | $0.18 | $0.18 | $0.10 | $0.22 | $-0.05 | $0.23 | $0.57 | $0.23 | $-0.26 | $0.38 | $0.44 | $0.03 | $0.10 | $0.27 | |
| EPS (Diluted) | $0.20 | $0.17 | $0.16 | $0.09 | $0.20 | $-0.04 | $0.21 | $0.53 | $0.21 | $-0.24 | $0.35 | $0.40 | $0.03 | $0.10 | $0.24 | |
| Shares (Basic) | 9,391,000 | 9,391,000 | 15,000 | 9,391,000 | 9,213,000 | -13,793,000 | 9,196,000 | 4,598,000 | 9,196,000 | -4,395,000 | 4,446,000 | 4,446,000 | 4,483,000 | -13,661,447 | 4,556,000 | |
| Shares (Diluted) | 9,907,000 | 9,991,000 | 15,000 | 9,997,000 | 9,926,000 | -15,042,000 | 9,930,000 | 4,950,000 | 10,060,000 | -4,903,000 | 4,891,000 | 4,887,000 | 4,935,000 | -14,923,025 | 4,988,000 | |
| EBITDA | $3M | $3M | · | $2M | $3M | · | $3M | $4M | $3M | · | $2M | $3M | $692.0K | · | $2M |
貸借対照表 26
| 指標 | トレンド | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1M | $1M | $2M | $4M | $6M | $4M | $5M | $4M | $3M | $1M | $7M | $9M | $8M | $13M | $15M | |
| Receivables | $7M | $8M | $9M | $10M | $3M | $2M | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $705.0K | $2M | |
| Inventory | $21M | $22M | $21M | $22M | $12M | $11M | $10M | $10M | $9M | $9M | $8M | $9M | $9M | $9M | $8M | |
| Prepaid Expense | $1M | $1M | $1M | $2M | $941.0K | $923.0K | $942.0K | $911.0K | $451.0K | $639.0K | $787.0K | $569.0K | $1M | $116.0K | $229.0K | |
| Current Assets | $31M | $32M | $33M | $37M | $22M | $18M | $18M | $17M | $15M | $15M | $20M | $22M | $21M | $23M | $24M | |
| PP&E (Net) | $78.0K | $106.0K | $128.0K | $135.0K | $89.0K | $75.0K | $91.0K | $106.0K | $121.0K | $137.0K | $199.0K | $162.0K | $118.0K | $46.0K | $53.0K | |
| PP&E (Gross) | $869.0K | $870.0K | $869.0K | $1M | $988.0K | $964.0K | $965.0K | $965.0K | $965.0K | $951.0K | $1M | $954.0K | $897.0K | $902.0K | $902.0K | |
| Accum. Depreciation | $791.0K | $764.0K | $741.0K | $934.0K | $899.0K | $889.0K | $874.0K | $859.0K | $844.0K | $814.0K | $805.0K | $792.0K | $779.0K | $856.0K | $849.0K | |
| Goodwill | $19M | $19M | $19M | $19M | $13M | $13M | $13M | $13M | $13M | $13M | $13M | $14M | $11M | $358.0K | $358.0K | |
| Intangibles | $51M | $51M | $51M | $52M | $26M | $26M | $26M | $26M | $26M | $26M | $8M | $8M | $8M | $150.0K | $160.0K | |
| Other Non-current Assets | $88.0K | $89.0K | $83.0K | $83.0K | · | $0 | · | · | · | · | · | · | · | · | · | |
| Total Assets | $103M | $104M | $106M | $110M | $62M | $59M | $59M | $57M | $55M | $55M | $44M | $46M | $42M | $26M | $27M | |
| Accounts Payable | $7M | $6M | $7M | $9M | $5M | $4M | $4M | $4M | $4M | $3M | $2M | $4M | $5M | $3M | $4M | |
| Current Liabilities | $21M | $21M | $22M | $33M | $13M | $11M | $12M | $12M | $12M | $10M | $7M | $10M | $10M | $4M | $5M | |
| Capital Leases | $243.0K | $258.0K | $272.0K | $385.0K | $312.0K | $331.0K | $352.0K | $25.0K | $34.0K | $51.0K | $59.0K | $85.0K | $108.0K | $49.0K | $63.0K | |
| Deferred Tax | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | · | $0 | · | |
| Total Liabilities | $55M | $59M | $63M | $68M | $23M | $22M | $24M | $25M | $26M | $28M | $19M | $22M | $20M | $4M | $5M | |
| Long-term Debt | · | · | · | $46M | · | · | · | · | $16M | · | $11M | $12M | $12M | · | · | |
| Total Debt | · | · | · | $46M | $7M | · | $10M | $11M | $12M | · | $11M | $12M | $12M | · | · | |
| Common Stock | $94.0K | $94.0K | $94.0K | $94.0K | $94.0K | $92.0K | $46.0K | $46.0K | $46.0K | $92.0K | $44.0K | $44.0K | $44.0K | $45.0K | $46.0K | |
| Paid-in Capital | $32M | $32M | $32M | $32M | $32M | $31M | $31M | $31M | $31M | $31M | $30M | $30M | $30M | $30M | $31M | |
| Retained Earnings | $16M | $14M | $12M | $10M | $8M | $6M | $3M | $1M | $-1M | $-3M | $-5M | $-7M | $-9M | $-9M | $-9M | |
| Treasury Stock | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Stockholders' Equity | $47M | $45M | $44M | $42M | $39M | $36M | $34M | $32M | $29M | $27M | $25M | $24M | $22M | $21M | $22M | |
| Liabilities + Equity | $103M | $104M | $106M | $110M | $62M | $59M | $59M | $57M | $55M | $55M | $44M | $46M | $42M | $26M | $27M | |
| Shares Outstanding | 9,391,000 | 9,391,000 | 9,391,000 | 9,391,000 | 9,383,000 | 9,210,000 | 4,598,000 | 4,598,000 | 4,598,000 | 9,196,000 | 4,446,000 | 4,446,000 | 4,446,000 | 4,507,000 | 4,555,957 |
キャッシュフロー 13
| 指標 | トレンド | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $252.0K | $248.0K | $251.0K | $136.0K | $19.0K | $23.0K | $22.0K | $27.0K | $36.0K | $30.0K | $22.0K | $23.0K | $19.0K | $17.0K | $18.0K | |
| Other Non-cash | · | $516.0K | · | · | $291.0K | · | · | · | $3M | · | · | · | $57.0K | · | · | |
| Operating Cash Flow | $4M | $2M | $244.0K | $4M | $2M | $957.0K | $2M | $2M | $5M | $1M | $978.0K | $2M | $232.0K | $-873.0K | $3M | |
| CapEx | $0 | $0 | $5.0K | $8.0K | $24.0K | $0 | $0 | $0 | $10.0K | $46.0K | $6.0K | $54.0K | $0 | $0 | $0 | |
| Investing Cash Flow | $0 | $0 | $-5.0K | $-38M | $-24.0K | $0 | $0 | $0 | $-10.0K | $-17M | $-2M | $-54.0K | $-17M | $0 | $0 | |
| Debt Issued | · | · | $0 | · | · | $0 | $0 | $0 | $0 | $10M | $0 | $0 | $12M | $0 | $0 | |
| Net Debt Issued | · | · | · | · | $-1M | · | · | · | $-4M | · | · | · | $12M | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | · | · | · | $779.0K | $0 | |
| Financing Cash Flow | $-4M | $-3M | $-2M | $36M | $-866.0K | $-1M | $-1M | $-1M | $-4M | $9M | $-625.0K | $-625.0K | $12M | $-779.0K | $0 | |
| Net Change in Cash | $-103.0K | $-454.0K | $-2M | $2M | $1M | $-200.0K | $985.0K | $445.0K | $1M | $-6M | $-2M | $906.0K | $-4M | $-2M | $3M | |
| Taxes Paid | $849.0K | $430.0K | $84.0K | $344.0K | $408.0K | $1M | $588.0K | $349.0K | $168.0K | $105.0K | $352.0K | · | · | · | · | |
| Free Cash Flow | · | $2M | · | · | $2M | · | · | · | $5M | · | · | · | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $5M | · | · | · | · | · | · |
収益性 8
| 指標 | トレンド | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 37.0% | 37.6% | · | 37.2% | 43.1% | · | 43.8% | 44.8% | 44.0% | · | 41.0% | 40.4% | 41.0% | · | 39.0% | |
| Operating Margin | 12.6% | 12.1% | · | 9.9% | 18.6% | · | 19.9% | 21.7% | 20.4% | · | 17.8% | 17.5% | 6.3% | · | 18.5% | |
| Net Margin | 7.3% | 6.8% | · | 3.9% | 12.7% | · | 13.3% | 15.5% | 13.1% | · | 12.2% | 13.3% | 1.5% | · | 14.7% | |
| Pretax Margin | 10.1% | 9.3% | · | 7.4% | 17.1% | · | 18.1% | 19.8% | 17.9% | · | 15.3% | 17.6% | 5.4% | · | 19.1% | |
| EBITDA Margin | 12.6% | 13.1% | · | 9.9% | 18.7% | · | 19.9% | 21.7% | 20.6% | · | 17.8% | 17.5% | 6.4% | · | 18.5% | |
| ROA | 2.4% | 2.1% | · | 1.1% | 3.4% | · | 4.2% | 5.1% | 4.5% | · | 4.8% | 5.6% | 0.48% | · | 5.1% | |
| ROE | 4.9% | 4.1% | · | 2.4% | 5.9% | · | 7.2% | 9.4% | 8.5% | · | 7.2% | 8.9% | 0.77% | · | 6.4% | |
| ROIC | 5.1% | 4.9% | · | 1.4% | 4.7% | · | 5.3% | 6.8% | 6.0% | · | 5.4% | 5.5% | 0.53% | · | 5.5% |
流動性と支払能力 5
| 指標 | トレンド | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.5 | 1.5 | · | 1.1 | 1.6 | · | 1.5 | 1.4 | 1.3 | · | 2.6 | 2.3 | 2.1 | · | 4.6 | |
| Quick Ratio | 0.4 | 0.4 | · | 0.4 | 0.6 | · | 0.6 | 0.5 | 0.4 | · | 1.2 | 1.1 | 1.0 | · | 3.1 | |
| Debt / Equity | · | · | · | 1.1 | 0.2 | · | 0.3 | 0.3 | 0.4 | · | 0.4 | 0.5 | 0.6 | · | · | |
| LT Debt / Equity | · | · | · | 0.8 | 0.2 | · | 0.3 | 0.3 | 0.4 | · | 0.3 | 0.4 | 0.5 | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | 8.2 | · | 9.9 | 10.3 | 6.9 | · | · |
効率性 3
| 指標 | トレンド | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | · | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.4 | 0.3 | · | 0.3 | |
| Inventory Turnover | 1.1 | 0.9 | · | 0.9 | 0.9 | · | 1.0 | 1.0 | 1.0 | · | 1.1 | 1.1 | 0.8 | · | 0.7 | |
| Receivables Turnover | 5.6 | 4.8 | · | 4.0 | 6.4 | · | 9.3 | 8.3 | 7.7 | · | 9.4 | 8.0 | 5.8 | · | 4.9 |
バリュエーション（TTM） 14
| 指標 | トレンド | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $91M | · | · | · | $65M | · | $63M | $62M | $56M | · | $48M | $42M | $34M | · | $30M | |
| Net Income TTM | $6M | · | · | · | $9M | · | $9M | $8M | $6M | · | $5M | $5M | $4M | · | $5M | |
| Market Cap | $103M | $133M | · | $187M | $114M | · | $75M | $77M | $55M | · | $41M | $38M | $37M | · | $36M | |
| Enterprise Value | · | · | · | $230M | $115M | · | $80M | $84M | $64M | · | $44M | $41M | $42M | · | · | |
| P/E | 17.2 | · | · | · | 10.5 | · | 12.6 | 11.2 | 12.0 | · | 9.0 | 8.9 | 10.2 | · | 7.8 | |
| P/S | 1.1 | · | · | · | 1.7 | · | 1.2 | 1.2 | 1.0 | · | 0.9 | 0.9 | 1.1 | · | 1.2 | |
| P/B | 2.2 | 2.9 | · | 4.5 | 2.9 | · | 2.2 | 2.4 | 1.9 | · | 1.6 | 1.6 | 1.7 | · | 1.7 | |
| P / Tangible Book | · | · | · | · | · | · | · | · | · | · | 9.7 | 16.2 | 12.2 | · | 1.7 | |
| P / Cash Flow | · | 53.7 | · | · | 48.8 | · | · | · | 10.9 | · | · | · | 160.5 | · | · | |
| P / FCF | · | 53.7 | · | · | 49.3 | · | · | · | 10.9 | · | · | · | · | · | · | |
| EV / EBITDA | · | · | · | 99.1 | 38.6 | · | 25.2 | 22.8 | 18.8 | · | 18.0 | 15.8 | 60.3 | · | · | |
| EV / FCF | · | · | · | · | 49.9 | · | · | · | 12.8 | · | · | · | · | · | · | |
| EV / Revenue | · | · | · | · | 1.8 | · | 1.3 | 1.3 | 1.1 | · | 0.9 | 1.0 | 1.2 | · | · | |
| Earnings Yield | 5.8% | · | · | · | 9.5% | · | 7.9% | 8.9% | 8.3% | · | 11.2% | 11.3% | 9.8% | · | 12.8% |
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 | $16M | $64M | $53M | $29M | $28M |
| 粗利益率 % | — | — | — | — | 44.8% |
| 営業利益率 % | — | — | — | — | 22.3% |
| 純利益 | $2M | $9M | $5M | $4M | $5M |
| 希薄化後EPS | $0.20 | $0.91 | $0.54 | $0.89 | $1.13 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | — | — | — | — | 4.4 |
| クイックレシオ | — | — | — | — | 2.7 |
最新ニュース この会社に言及した最近の見出し
トレードシグナル エントリー価格とリスク/リワード比率を伴う最近の売買シグナル
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。
機関投資家（13F） 47 提出者 · $9.3M合計 · 時点 2026年6月30日
四半期SECフォーム13Fでこの株式の保有を報告している機関。ロングポジションのみ。単一の提出者は、別々のオプションレッグで2回表示される場合があります。 大きな反対売買のプット/コール・レッグは、通常、マーケットメイクまたはヘッジされた在庫を反映しており、方向性への確信を示すものではありません。
機関投資家の動向 — Q2 2026 対 前四半期
| 新規ポジション | 解消済みポジション | 増加 | 減少 | 純株式数増減 |
|---|---|---|---|---|
| 19 (+10 前期比) | 12 (+5 前期比) | 8 (-6 前期比) | 15 (+5 前期比) | -10K |
Q1 2026と比較しました。 SECフォーム13Fの提出期限は四半期末から45日後ですが、遅延提出者向けの短いバッファーが含まれます。この期間内の四半期は、直近で完全に報告されたペアを優先するためスキップされます。
企業インサイダー 3 人のインサイダー · 0人の役員 · 0人の取締役
| インサイダー | 役職 | 最終アクティビティ | 保有株式数 | 12ヶ月購入 | 12ヶ月売却 | 12ヶ月純額 |
|---|---|---|---|---|---|---|
| Seth Yakatan | — | 2026年1月15日 P | 593 | 1 | 0 | $2,519 |
| John S Wilson | — | 2009年12月31日 J | 512,987 | 0 | 0 | $0 |
| Scott D Landow | — | 2007年3月23日 A | 60,000 | 0 | 0 | $0 |
SECフォーム3/4/5提出書類からのインサイダー；純額＝公開市場のP/Sのみ
アクティビストおよび5%超のオーナー 8保有
SECスケジュール13Dを提出した投資家 — 発行体の影響を与える意図（アクティビストの保有、取締役会キャンペーン、M&A）を持つ5%超の受益権所有。各行は、その提出者のポジションの最新の既知の状態を示します。
| 提出者 | 提出済み | 保有 | ステータス | 目的 | 提出書類 |
|---|---|---|---|---|---|
| 未開示の報告者, 未開示の報告者, 未開示の報告者, 未開示の報告者 | 2020年1月31日 | — | 初回提出 | 受動的投資 | SEC |
| 未開示の報告者, 未開示の報告者, 未開示の報告者, 未開示の報告者 | 2019年9月3日 | — | 初回提出 | 受動的投資 | SEC |
| 未開示の報告者, 未開示の報告者, 未開示の報告者, 未開示の報告者 | 2019年6月10日 | — | 初回提出 | 受動的投資 | SEC |
| 未開示の報告者, 未開示の報告者, 未開示の報告者, 未開示の報告者 | 2019年1月17日 | — | 初回提出 | 受動的投資 | SEC |
| 未開示の報告者, 未開示の報告者, 未開示の報告者, 未開示の報告者 | 2018年12月7日 | — | 初回提出 | 受動的投資 | SEC |
| 未開示の報告者, 未開示の報告者, 未開示の報告者 | 2018年10月1日 | — | 初回提出 | 受動的投資 | SEC |
| 未開示の報告者, 未開示の報告者, 未開示の報告者 | 2017年7月5日 | — | 初回提出 | 受動的投資 | SEC |
| Sudbury Capital Fund, LP, Sudbury Holdings, LLC, Sudbury Capital GP, LP, Sudbury Capital Management, LLC | 2017年2月13日 | — | 初回提出 | — | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
ETF保有状況 12のETFが保有
ウェイトは直接株式保有（N-PORT）のみを反映しています。レバレッジ型またはデリバティブベースのファンドは、表示されていない追加のスワップエクスポージャーを保有している可能性があります。
| ファンド | ウェイト | 単位 | 時点 | ソース |
|---|---|---|---|---|
| RSSL · Global X Funds | 0.00% | 1,785 NS | 2026年4月30日 | N-PORT |
| ITWO · ProShares Trust | 0.00% | 184 NS | 2026年5月31日 | N-PORT |
| UWM · ProShares Trust | 0.00% | 144 NS | 2026年5月31日 | N-PORT |
| URTY · ProShares Trust | 0.00% | 146 NS | 2026年5月31日 | N-PORT |
| DFSU · Dimensional ETF Trust | 0.00% | 780 NS | 2026年4月30日 | N-PORT |
| HDG · ProShares Trust | 0.00% | 4 NS | 2026年5月31日 | N-PORT |
| DCOR · Dimensional ETF Trust | 0.00% | 630 NS | 2026年4月30日 | N-PORT |
| DFUS · Dimensional ETF Trust | 0.00% | 1,200 NS | 2026年4月30日 | N-PORT |
| DFAC · Dimensional ETF Trust | 0.00% | 910 NS | 2026年4月30日 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | — | — | 2026年7月15日 | 日次 |
| VTI · VANGUARD INDEX FUNDS | — | — | 2026年7月15日 | 日次 |
| IWC · iShares Trust | — | — | 2026年8月18日 | 日次 |