FXNC First National Corporation - Common Stock
$26.62
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 13, 2026
52週レンジ
$18–$30
72% of range
アナリスト評価
HOLD
7 analysts
目標株価
$28
+7% upside
P/E (TTM)
12.9
ROE
9.8%
純利益率
123.9%
FXNC 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
$26.61
時価総額
$228M
P/E (TTM)
12.9
EPS（TTM）
$1.96
収益（TTM）
$14M
配当利回り
2.4%
ROE
9.8%
負債/自己資本
—
52週レンジ
$18 – $30
FXNC 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
$14M
2017-12-31
→
2025-12-31
EPS
$1.96
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$21M
2016-12-31
→
2025-12-31
利益率
123.9%
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
FXNC
競合中央値
P/E (TTM)
12.9
16.1
P/S (TTM) (株価売上高倍率（TTM）)
15.9
2.1
P/B (株価純資産倍率)
1.2
1.0
Price / FCF (株価FCF倍率)
10.9
—
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
FXNC
競合中央値
Net Profit Margin (純利益率)
123.9%
25.0%
ROA
0.87%
0.66%
ROE
9.8%
7.3%
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
FXNC
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
FXNC
競合中央値
Revenue YoY (収益（前年比）)
0.76%
—
Revenue CAGR 3Y (収益（3年CAGR）)
12.4%
—
Revenue CAGR 5Y (収益（5年CAGR）)
13.8%
—
EPS YoY
96.0%
—
Net Income YoY (純利益（前年比）)
154.1%
—
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
FXNC
競合中央値
Payout Ratio (配当性向)
31.2%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
2.4%
配当性向
31.2%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年2月27日 | $0.1700 |
| 2025年11月28日 | $0.1700 |
| 2025年8月29日 | $0.1550 |
| 2025年5月30日 | $0.1550 |
| 2025年2月28日 | $0.1550 |
| 2024年11月29日 | $0.1550 |
| 2024年8月30日 | $0.1500 |
| 2024年5月23日 | $0.1500 |
| 2024年2月29日 | $0.1500 |
| 2023年11月22日 | $0.1500 |
| 2023年8月24日 | $0.1500 |
| 2023年5月25日 | $0.1500 |
| 2023年2月23日 | $0.1500 |
| 2022年12月1日 | $0.1400 |
| 2022年8月25日 | $0.1400 |
| 2022年5月26日 | $0.1400 |
| 2022年2月24日 | $0.1400 |
| 2021年11月24日 | $0.1200 |
| 2021年8月26日 | $0.1200 |
| 2021年5月27日 | $0.1200 |
FXNC 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
売り
7 アナリスト
- 強い買い 0 0.0%
- 買い 0 0.0%
- 保有 4 57.1%
- 売り 1 14.3%
- 強い売り 2 28.6%
12ヶ月目標株価
2 アナリスト · 2026-05-17
中央値
$28.50
← 全目標を下回る
$26.61
安値
$28.00
高値
$29.00
中央値ターゲット
$28.50
+7.1%
平均値ターゲット
$28.50
+7.1%
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
-0.06%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.54 | $0.57 | -0.03% |
| 2025年12月31日 | $0.61 | $0.62 | -0.01% |
| 2025年9月30日 | $0.62 | $0.59 | 0.03% |
| 2025年6月30日 | $0.56 | $0.50 | 0.06% |
| 2025年3月31日 | $0.18 | $0.55 | -0.37% |
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 |
|---|---|---|---|---|---|---|
| FXNC | $228M | 12.9 | 0.76% | 123.9% | 9.8% | — |
| ATLO | $203M | 15.6 | 21.9% | 28.5% | 9.5% | — |
| HWBK | $241M | 10.2 | 10.0% | 29.7% | 14.4% | — |
| CBNA | — | 11.2 | 3.8% | 36.8% | 12.4% | — |
| FUNC | $243M | 9.9 | 4.0% | 133.1% | 12.4% | — |
| BPRN | — | 12.8 | 12.8% | — | — | — |
| TFC | $62.13B | 12.9 | 53.0% | 26.1% | 8.2% | — |
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 11
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $14M | $14M | $10M | $10M | $9M | $7M | $8M | $8M | $7M | |
| Interest Expense | · | · | $14M | $4M | $2M | $3M | $5M | $4M | $2M | |
| Interest Income | $99M | $76M | $58M | $49M | $37M | $33M | $33M | $31M | $28M | |
| Pretax Income | $22M | $8M | $12M | $21M | $13M | $11M | $12M | $12M | $10M | |
| Income Tax | $4M | $1M | $2M | $4M | $3M | $2M | $2M | $2M | $4M | |
| Net Income | $18M | $7M | $10M | $17M | $10M | $9M | $10M | $10M | $6M | |
| EPS (Basic) | $1.97 | $1.00 | $1.54 | $2.69 | $1.87 | $1.82 | $1.92 | $2.05 | $1.30 | |
| EPS (Diluted) | $1.96 | $1.00 | $1.53 | $2.68 | $1.86 | $1.82 | $1.92 | $2.04 | $1.30 | |
| Shares (Basic) | 8,994,410 | 6,955,592 | 6,265,394 | 6,252,369 | 5,550,589 | 4,878,139 | 4,964,832 | 4,953,537 | 4,941,233 | |
| Shares (Diluted) | 9,015,480 | 6,971,089 | 6,279,105 | 6,259,357 | 5,559,081 | 4,880,266 | 4,967,932 | 4,956,376 | 4,943,898 | |
| EBITDA | $3M | $2M | $2M | $1M | $1M | $1M | $1M | · | · |
貸借対照表 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $161M | $163M | $87M | · | · | · | · | $29M | $40M | |
| PP&E (Net) | $35M | $35M | $22M | $22M | $22M | $19M | $20M | $20M | $20M | |
| PP&E (Gross) | $53M | $50M | $36M | $34M | $36M | $32M | $31M | $31M | $30M | |
| Accum. Depreciation | $18M | $16M | $14M | $12M | $14M | $13M | $12M | $11M | $10M | |
| Goodwill | $3M | $3M | $3M | $3M | $3M | $0 | · | · | · | |
| Intangibles | $13M | $15M | $117.0K | $136.0K | $154.0K | $19.0K | $170.0K | $472.0K | · | |
| Total Assets | $2.04B | $2.01B | $1.42B | $1.37B | $1.39B | $951M | $800M | $753M | $739M | |
| Total Liabilities | $1.85B | $1.84B | $1.30B | $1.26B | $1.27B | $866M | $723M | $686M | $681M | |
| Common Stock | $11M | $11M | $8M | $8M | $8M | $6M | $6M | $6M | $6M | |
| Paid-in Capital | $78M | $77M | $33M | $33M | $32M | $6M | $8M | $7M | $7M | |
| Retained Earnings | $109M | $97M | $94M | $90M | $77M | $69M | $63M | $55M | $46M | |
| AOCI | $-12M | $-19M | $-19M | $-22M | $298.0K | $3M | $724.0K | $-2M | $-958.0K | |
| Stockholders' Equity | $186M | $167M | $116M | $108M | $117M | $85M | $77M | $67M | $58M | |
| Liabilities + Equity | $2.04B | $2.01B | $1.42B | $1.37B | $1.39B | $951M | $800M | $753M | $739M | |
| Shares Outstanding | 9,025,395 | 8,974,102 | 6,263,102 | 6,264,912 | 6,228,176 | 4,860,399 | 4,969,716 | 4,957,694 | 4,945,702 |
キャッシュフロー 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $3M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Stock-based Comp | $1M | $635.0K | $753.0K | $785.0K | $354.0K | $290.0K | $183.0K | $189.0K | $141.0K | |
| Deferred Tax | $386.0K | $-437.0K | $-399.0K | $-241.0K | $-2M | $-923.0K | $-8.0K | $135.0K | $1M | |
| Amort. of Intangibles | $2M | $460.0K | $19.0K | $18.0K | $28.0K | $151.0K | $302.0K | $458.0K | $621.0K | |
| Other Non-cash | $3M | $-31M | $5M | $8M | $-3M | $6M | $785.0K | · | · | |
| Operating Cash Flow | $25M | $-22M | $16M | $27M | $8M | $15M | $12M | $14M | $7M | |
| CapEx | $4M | $3M | $2M | $1M | $835.0K | $909.0K | $1M | $2M | $1M | |
| Investing Cash Flow | $-29M | $137M | $-34M | $-120M | $-126M | $-70M | $-29M | $-30M | $-27M | |
| Stock Repurchased | · | · | · | $0 | $0 | · | · | $25.0K | $0 | |
| Net Stock Activity | · | · | · | $0 | · | · | · | $-25.0K | · | |
| Dividends Paid | $6M | $4M | $4M | $3M | $3M | $2M | $2M | $929.0K | $646.0K | |
| Financing Cash Flow | $2M | $-39M | $38M | $-16M | $167M | $137M | $34M | $5M | $19M | |
| Net Change in Cash | $-2M | $76M | $20M | $-109M | $49M | $82M | $17M | $-11M | $-1M | |
| Taxes Paid | $3M | $2M | $3M | $3M | $2M | $3M | $2M | $1M | · | |
| Free Cash Flow | $21M | $-26M | $15M | $26M | $7M | $14M | $11M | $12M | $5M | |
| Levered FCF | · | · | $3M | $22M | $5M | $11M | $7M | $9M | $4M |
収益性 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 123.9% | 49.1% | 94.0% | 166.8% | 114.9% | 117.6% | 122.4% | 131.3% | 19.2% | |
| Pretax Margin | 153.6% | 56.8% | 115.3% | 206.1% | 143.5% | 144.8% | 151.0% | 161.0% | 30.3% | |
| EBITDA Margin | 19.3% | 13.7% | 15.6% | 14.8% | 15.3% | 17.5% | 17.1% | · | · | |
| ROA | 0.87% | 0.41% | 0.69% | 1.2% | 0.89% | 1.0% | 1.2% | 1.4% | 0.89% | |
| ROE | 9.8% | 4.8% | 8.4% | 16.2% | 8.9% | 10.6% | 12.5% | 15.6% | 11.2% |
効率性 1
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
成長率 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 0.76% | 38.5% | 1.7% | 11.6% | 20.4% | · | · | · | · | |
| Revenue CAGR 3Y | 12.4% | 16.3% | 11.0% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 13.8% | · | · | · | · | · | · | · | · | |
| EPS YoY | 96.0% | -34.6% | -42.9% | 44.1% | 2.2% | · | · | · | · | |
| EPS CAGR 3Y | -9.9% | -18.7% | -5.6% | · | · | · | · | · | · | |
| EPS CAGR 5Y | 1.5% | · | · | · | · | · | · | · | · | |
| Net Income YoY | 154.1% | -27.6% | -42.7% | 62.2% | 17.0% | · | · | · | · | |
| Net Income CAGR 3Y | 1.8% | -12.4% | 2.8% | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 14.8% | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 22.4% | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 13
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $14M | $14M | $10M | $10M | $9M | $7M | $8M | $8M | $7M | |
| Net Income TTM | $18M | $7M | $10M | $17M | $10M | $9M | $10M | $10M | $6M | |
| Market Cap | $228M | $206M | $136M | $107M | $143M | $82M | $106M | $96M | $89M | |
| P/E | 12.9 | 23.0 | 14.2 | 6.4 | 12.4 | 9.3 | 11.1 | 9.5 | 13.8 | |
| P/S | 15.9 | 14.6 | 13.3 | 10.7 | 15.9 | 11.0 | 13.6 | 12.5 | 12.4 | |
| P/B | 1.2 | 1.2 | 1.2 | 1.0 | 1.2 | 1.0 | 1.4 | 1.4 | 1.5 | |
| P / Tangible Book | 1.3 | 1.4 | 1.2 | 1.0 | 1.3 | 1.0 | · | · | · | |
| P / Cash Flow | 9.1 | -9.3 | 8.3 | 4.0 | 18.2 | 5.4 | 9.0 | 7.0 | 13.6 | |
| P / FCF | 10.9 | -8.1 | 9.4 | 4.2 | 20.4 | 5.8 | 9.8 | 7.9 | 16.2 | |
| Dividend Yield | 2.4% | 2.0% | 2.6% | 3.1% | 1.8% | 2.4% | 1.6% | 0.97% | 0.73% | |
| Earnings Yield | 7.8% | 4.3% | 7.0% | 15.7% | 8.1% | 10.8% | 9.0% | 10.5% | 7.2% | |
| Payout Ratio | 31.2% | 58.0% | 37.4% | 19.7% | 24.2% | 22.7% | 17.5% | 9.2% | 10.0% | |
| Annual Payout | $6M | $4M | $4M | $3M | $3M | $2M | $2M | $929.0K | $646.0K |
損益計算書 11
| 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 | $3M | $3M | $4M | $3M | $3M | $6M | $3M | $3M | $3M | $2M | $3M | $3M | $2M | $2M | $3M | $3M | |
| Interest Expense | · | · | · | · | · | · | · | · | $5M | · | $4M | $4M | $2M | $2M | $1M | $549.0K | |
| Interest Income | $24M | $25M | $25M | $25M | $24M | $25M | $17M | $17M | $16M | $15M | $15M | $14M | $14M | $14M | $13M | $12M | |
| Pretax Income | $6M | $7M | $7M | $6M | $2M | $-2M | $3M | $3M | $4M | $-1M | $4M | $4M | $5M | $6M | $5M | $5M | |
| Income Tax | $1M | $1M | $1M | $1M | $297.0K | $-943.0K | $545.0K | $679.0K | $801.0K | $-321.0K | $731.0K | $866.0K | $905.0K | $1M | $1M | $917.0K | |
| Net Income | $5M | $6M | $6M | $5M | $2M | $-933.0K | $2M | $2M | $3M | $-851.0K | $3M | $4M | $4M | $5M | $4M | $4M | |
| EPS (Basic) | $0.54 | $0.61 | $0.62 | $0.56 | $0.18 | $-0.26 | $0.36 | $0.39 | $0.51 | $-0.13 | $0.50 | $0.56 | $0.61 | $0.77 | $0.71 | $0.61 | |
| EPS (Diluted) | $0.54 | $0.60 | $0.62 | $0.56 | $0.18 | $-0.26 | $0.36 | $0.39 | $0.51 | $-0.14 | $0.50 | $0.56 | $0.61 | $0.76 | $0.71 | $0.61 | |
| Shares (Basic) | 9,031,591 | -17,971,449 | 8,999,153 | 8,987,179 | 8,979,527 | -11,880,308 | 6,287,997 | 6,278,113 | 6,269,790 | -12,534,850 | 6,256,663 | 6,269,668 | 6,273,913 | -12,493,973 | 6,257,040 | 6,250,329 | |
| Shares (Diluted) | 9,047,416 | -18,015,600 | 9,023,185 | 9,001,972 | 9,005,923 | -11,904,132 | 6,303,282 | 6,289,405 | 6,282,534 | -12,550,523 | 6,271,351 | 6,277,161 | 6,281,116 | -12,507,933 | 6,264,107 | 6,257,478 | |
| EBITDA | $722.0K | · | · | · | $665.0K | · | · | · | $404.0K | · | · | · | $398.0K | · | · | · |
貸借対照表 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $188M | $161M | $189M | $194M | $206M | $163M | $127M | $136M | · | $87M | · | · | · | · | · | · | |
| PP&E (Net) | $34M | $35M | $34M | $35M | $35M | $35M | $23M | $22M | $22M | $22M | $21M | $22M | $22M | $22M | $22M | $22M | |
| PP&E (Gross) | · | $53M | · | · | · | $50M | · | · | · | $36M | · | · | · | $34M | · | · | |
| Accum. Depreciation | · | $18M | · | · | · | $16M | · | · | · | $14M | · | · | · | $12M | · | · | |
| Goodwill | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Intangibles | $13M | $13M | $14M | $14M | $15M | $15M | $104.0K | $108.0K | $113.0K | $117.0K | $122.0K | $127.0K | $131.0K | $136.0K | $140.0K | $145.0K | |
| Total Assets | $2.08B | $2.04B | $2.03B | $2.04B | $2.03B | $2.01B | $1.45B | $1.46B | $1.45B | $1.42B | $1.37B | $1.37B | $1.37B | $1.37B | $1.38B | $1.41B | |
| Total Liabilities | $1.89B | $1.85B | $1.85B | $1.87B | $1.86B | $1.84B | $1.33B | $1.34B | $1.33B | $1.30B | $1.25B | $1.26B | $1.26B | $1.26B | $1.28B | $1.31B | |
| Common Stock | $11M | $11M | $11M | $11M | $11M | $11M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | |
| Paid-in Capital | $78M | $78M | $78M | $78M | $77M | $77M | $33M | $33M | $33M | $33M | $33M | $33M | $33M | $33M | $33M | $32M | |
| Retained Earnings | $112M | $109M | $105M | $101M | $97M | $97M | $99M | $98M | $96M | $94M | $96M | $94M | $91M | $90M | $86M | $83M | |
| AOCI | $-13M | $-12M | $-13M | $-16M | $-17M | $-19M | $-15M | $-19M | $-20M | $-19M | $-25M | $-21M | $-20M | $-22M | $-28M | $-23M | |
| Stockholders' Equity | $189M | $186M | $181M | $174M | $169M | $167M | $125M | $120M | $118M | $116M | $112M | $113M | $112M | $108M | $99M | $100M | |
| Liabilities + Equity | $2.08B | $2.04B | $2.03B | $2.04B | $2.03B | $2.01B | $1.45B | $1.46B | $1.45B | $1.42B | $1.37B | $1.37B | $1.37B | $1.37B | $1.38B | $1.41B | |
| Shares Outstanding | 9,040,967 | 9,025,395 | 9,009,209 | 8,989,138 | 8,986,696 | 8,974,102 | 6,296,705 | 6,280,406 | 6,277,373 | 6,263,102 | 6,260,934 | 6,250,613 | 6,280,378 | 6,264,912 | 6,262,381 | 6,252,147 |
キャッシュフロー 16
| 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 | $722.0K | $709.0K | $706.0K | $675.0K | $665.0K | $646.0K | $448.0K | $442.0K | $404.0K | $402.0K | $400.0K | $397.0K | $398.0K | $377.0K | $371.0K | $369.0K | |
| Stock-based Comp | $338.0K | $152.0K | $586.0K | $180.0K | $265.0K | $169.0K | $264.0K | $60.0K | $142.0K | $72.0K | $274.0K | $69.0K | $338.0K | $57.0K | $187.0K | $56.0K | |
| Deferred Tax | $-314.0K | $-98.0K | $484.0K | $0 | $0 | $-527.0K | $143.0K | $-99.0K | $46.0K | $-722.0K | $49.0K | $-51.0K | $325.0K | $-287.0K | $-27.0K | $-127.0K | |
| Amort. of Intangibles | $434.0K | $442.0K | $442.0K | $441.0K | $442.0K | $447.0K | $4.0K | $5.0K | $4.0K | $5.0K | $5.0K | $4.0K | $5.0K | $4.0K | $5.0K | $5.0K | |
| Other Non-cash | $771.0K | · | · | · | $999.0K | · | · | · | $902.0K | · | · | · | $-357.0K | · | · | · | |
| Operating Cash Flow | $6M | $8M | $8M | $5M | $4M | $-37M | $6M | $4M | $5M | $5M | $3M | $3M | $5M | $10M | $5M | $4M | |
| CapEx | $488.0K | $2M | $2M | $588.0K | $483.0K | $1M | $1M | $653.0K | $305.0K | $1M | $207.0K | $316.0K | $159.0K | $585.0K | $192.0K | $209.0K | |
| Investing Cash Flow | $-16M | $-37M | $6M | $-18M | $19M | $129M | $-2M | $-12M | $22M | $-16M | $-17M | $-9M | $7M | $7M | $-22M | $-32M | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | $61.0K | $482.0K | $25.0K | · | $0 | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $-25.0K | · | · | · | |
| Dividends Paid | $1M | $1M | $1M | $1M | $1M | $1M | $896.0K | $899.0K | $900.0K | $897.0K | $898.0K | $900.0K | $901.0K | $834.0K | $828.0K | $829.0K | |
| Financing Cash Flow | $36M | $322.0K | $-20M | $2M | $20M | $-56M | $-13M | $6M | $24M | $48M | $-8M | $-516.0K | $-821.0K | $-26M | $-31M | $2M | |
| Net Change in Cash | $27M | $-28M | $-5M | $-12M | $43M | $36M | $-9M | $-3M | $52M | $37M | $-22M | $-6M | $11M | $-9M | $-49M | $-25M | |
| Taxes Paid | · | $1M | $1M | $1M | $0 | $200.0K | $650.0K | $1M | $0 | $700.0K | $1M | · | · | $1M | $1M | · | |
| Free Cash Flow | $6M | · | · | · | $3M | · | · | · | $4M | · | · | · | $4M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $9.4K | · | · | · | $2M | · | · | · |
収益性 5
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 148.8% | · | 135.1% | 147.3% | 48.8% | · | 76.8% | 97.3% | 126.3% | · | 109.3% | 138.3% | 159.2% | · | 170.4% | 153.3% | |
| Pretax Margin | 184.8% | · | 166.0% | 184.8% | 57.9% | · | 95.4% | 124.3% | 157.9% | · | 134.9% | 172.4% | 196.6% | · | 209.3% | 190.0% | |
| EBITDA Margin | 22.0% | · | · | · | 20.3% | · | · | · | 15.9% | · | · | · | 16.5% | · | · | · | |
| ROA | 0.24% | · | 0.32% | 0.29% | 0.09% | · | 0.16% | 0.17% | 0.23% | · | 0.23% | 0.25% | 0.28% | · | 0.33% | 0.31% | |
| ROE | 2.7% | · | 3.6% | 3.4% | 1.1% | · | 1.9% | 2.1% | 2.8% | · | 3.0% | 3.3% | 3.5% | · | 4.1% | 4.1% |
効率性 1
| 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
バリュエーション（TTM） 11
| 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 | $14M | · | $13M | $12M | $11M | · | $11M | $10M | $10M | · | $10M | $10M | $10M | · | $10M | $10M | |
| Net Income TTM | $17M | · | $14M | $11M | $9M | · | $11M | $12M | $14M | · | $15M | $16M | $16M | · | $14M | $13M | |
| Market Cap | $243M | · | $204M | $175M | $202M | · | $110M | $95M | $102M | · | $110M | $103M | $99M | · | $96M | $114M | |
| P/E | 14.2 | · | 13.2 | 13.1 | 15.6 | · | 9.9 | 7.8 | 7.5 | · | 7.4 | 6.6 | 6.2 | · | 6.7 | 8.0 | |
| P/S | 17.3 | · | 15.2 | 14.7 | 18.4 | · | 10.4 | 9.1 | 9.9 | · | 10.6 | 10.3 | 9.9 | · | 9.5 | 12.0 | |
| P/B | 1.3 | · | 1.1 | 1.0 | 1.2 | · | 0.9 | 0.8 | 0.9 | · | 1.0 | 0.9 | 0.9 | · | 1.0 | 1.1 | |
| P / Tangible Book | 1.4 | · | 1.2 | 1.1 | 1.3 | · | 0.9 | 0.8 | 0.9 | · | 1.0 | 0.9 | 0.9 | · | 1.0 | 1.2 | |
| P / Cash Flow | 38.0 | · | · | · | 57.2 | · | · | · | 21.7 | · | · | · | 21.8 | · | · | · | |
| P / FCF | 41.1 | · | · | · | 66.3 | · | · | · | 23.2 | · | · | · | 22.6 | · | · | · | |
| Earnings Yield | 7.1% | · | 7.6% | 7.6% | 6.4% | · | 10.1% | 12.9% | 13.4% | · | 13.5% | 15.1% | 16.0% | · | 15.0% | 12.5% | |
| Payout Ratio | 30.4% | · | · | · | 84.3% | · | · | · | 28.1% | · | · | · | 23.4% | · | · | · |
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
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 収益 | $14M | $14M | $10M | $10M | $9M |
| 純利益 | $18M | $7M | $10M | $17M | $10M |
| 希薄化後EPS | $1.96 | $1.00 | $1.53 | $2.68 | $1.86 |
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 | $21M | $-26M | $15M | $26M | $7M |
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。