GEOS Geospace Technologies Corporation - Common Stock
$8.28
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 8, 2026
52週レンジ
$6–$30
11% of range
アナリスト評価
STRONG BUY
7 analysts
目標株価
—
P/E (TTM)
-24.9
ROE
-7.5%
純利益率
-8.8%
GEOS 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
$8.28
時価総額
$243M
P/E (TTM)
-24.9
EPS（TTM）
$-0.76
収益（TTM）
$111M
配当利回り
—
ROE
-7.5%
負債/自己資本
—
52週レンジ
$6 – $30
GEOS 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
$111M
2018-09-30
→
2025-09-30
EPS
$-0.76
2018-09-30
→
2025-09-30
フリーキャッシュフロー
$-30M
2018-09-30
→
2025-09-30
利益率
-8.8%
2018-09-30
→
2025-09-30
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
GEOS
競合中央値
P/E (TTM)
-24.9
24.1
P/S (TTM) (株価売上高倍率（TTM）)
2.2
0.8
P/B (株価純資産倍率)
1.9
1.9
Price / FCF (株価FCF倍率)
-8.0
—
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
GEOS
競合中央値
Gross Margin (粗利益率)
29.7%
21.2%
Operating Margin (営業利益率)
-10.2%
—
Net Profit Margin (純利益率)
-8.8%
-0.32%
ROA
-6.4%
-0.30%
ROE
-7.5%
-0.79%
ROIC
-9.4%
—
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
GEOS
競合中央値
Current Ratio (流動比率)
3.6
2.5
Quick Ratio (クイックレシオ)
1.6
—
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
GEOS
競合中央値
Revenue YoY (収益（前年比）)
-18.3%
—
Revenue CAGR 3Y (収益（3年CAGR）)
7.5%
—
Revenue CAGR 5Y (収益（5年CAGR）)
4.8%
—
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
GEOS
競合中央値
GEOS アナリストコンセンサス 強気・弱気のアナリストの見解、12ヶ月の目標株価、アップサイド
買い
7 アナリスト
- 強い買い 3 42.9%
- 買い 3 42.9%
- 保有 1 14.3%
- 売り 0 0.0%
- 強い売り 0 0.0%
決算履歴 EPS実績 vs 予想、サプライズ%、達成率、次回決算日
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年6月30日 | $-0.86 | — | — |
| 2026年3月31日 | $-0.76 | — | — |
| 2025年12月31日 | $-0.71 | — | — |
| 2025年9月30日 | $0.06 | — | — |
| 2025年6月30日 | $-0.77 | — | — |
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 |
|---|---|---|---|---|---|---|
| GEOS | $243M | -24.9 | -18.3% | -8.8% | -7.5% | 29.7% |
| TUSK | $89M | 18.5 | -2.9% | 10.4% | 1.8% | — |
| BOOM | $144M | -7.4 | -5.1% | -2.2% | -5.5% | 22.2% |
| DWSN | — | -26.0 | 2.0% | — | — | — |
| NCSM | $101M | 4.6 | 13.0% | 12.9% | 21.1% | — |
| DTI | $87M | -22.3 | 3.4% | -2.4% | -3.1% | — |
| KLXE | $36M | -0.5 | -10.2% | -12.1% | 127.0% | — |
| MIND | $82M | -8.0 | -12.6% | 1.8% | 2.1% | 45.6% |
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 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $111M | $136M | $125M | $89M | $95M | $88M | $96M | $76M | $74M | $62M | $85M | $237M | |
| Cost of Revenue | $78M | $83M | $73M | $71M | $59M | $40M | $46M | $52M | $94M | $81M | $96M | $140M | |
| Gross Profit | $33M | $53M | $52M | $18M | $16M | $23M | $31M | $11M | $-21M | $-19M | $-11M | $96M | |
| R&D Expense | $19M | $16M | $16M | $18M | $15M | $17M | $15M | $11M | $14M | $14M | $15M | $17M | |
| SG&A Expense | $30M | $27M | $26M | $23M | $22M | $23M | $24M | $20M | $20M | $22M | $23M | $25M | |
| Operating Expenses | $49M | $45M | $42M | $41M | · | · | · | $32M | $34M | $36M | $41M | $43M | |
| Operating Income | $-11M | $7M | $11M | $-23M | $-17M | $-18M | $1M | $-21M | $-54M | $-56M | $-53M | $54M | |
| Interest Expense | $169.0K | $187.0K | $134.0K | $65.0K | · | $38.0K | $99.0K | $336.0K | $39.0K | $26.0K | $229.0K | $471.0K | |
| Interest Income | $3M | $2M | $539.0K | $976.0K | $1M | $1M | $1M | $1M | $653.0K | $376.0K | $427.0K | $123.0K | |
| Other Non-op | $-145.0K | $-143.0K | $-158.0K | $-61.0K | · | $-109.0K | $-212.0K | $-120.0K | $-60.0K | $-60.0K | $-99.0K | $-90.0K | |
| Pretax Income | $-9M | $-6M | $13M | $-23M | $-13M | $-17M | $2M | $-20M | $-54M | $-55M | $-50M | $54M | |
| Income Tax | $388.0K | $114.0K | $363.0K | $173.0K | $578.0K | $3M | $2M | $-580.0K | $3M | $-9M | $-17M | $17M | |
| Net Income | $-10M | $-7M | $12M | $-23M | $-14M | $-19M | $-146.0K | $-19M | $-57M | $-46M | $-33M | $37M | |
| EPS (Basic) | $-0.76 | $-0.50 | $0.93 | $-1.76 | $-1.05 | $-1.42 | $-0.01 | $-1.45 | $-4.32 | $-3.52 | $-2.51 | $2.82 | |
| EPS (Diluted) | $-0.76 | $-0.50 | $0.92 | $-1.76 | $-1.05 | $-1.42 | $-0.01 | $-1.45 | $-4.32 | $-3.52 | $-2.51 | $2.81 | |
| Shares (Basic) | 12,793,075 | 13,151,600 | 13,146,085 | 12,987,996 | 13,358,930 | 13,525,179 | 13,388,626 | 13,250,867 | 13,134,071 | 13,044,875 | 12,996,958 | 12,950,958 | |
| Shares (Diluted) | 12,793,075 | 13,151,600 | 13,215,066 | 12,987,996 | 13,358,930 | 13,525,179 | 13,388,626 | 13,250,867 | 13,134,071 | 13,044,875 | 12,996,958 | 12,997,009 | |
| EBITDA | $-11M | $7M | · | · | $-17M | $-18M | $1M | $-21M | $-54M | $-56M | $-53M | $54M |
貸借対照表 29
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $26M | $7M | $19M | $16M | $14M | $33M | $19M | $12M | $15M | $10M | $22M | $33M | |
| Short-term Investments | $0 | $30M | $15M | $894.0K | $9M | · | $0 | $25M | $36M | $27M | $18M | $20M | |
| Receivables | $13M | $15M | $20M | $13M | $12M | $14M | $24M | $14M | $9M | $15M | $13M | $25M | |
| Inventory | $31M | $26M | $18M | $20M | $16M | $17M | $24M | $19M | $21M | $31M | $32M | $146M | |
| Prepaid Expense | $3M | $2M | $2M | $2M | $2M | $953.0K | $1M | $2M | $2M | $2M | $1M | $7M | |
| Current Assets | $88M | $89M | $76M | $60M | $60M | $65M | $71M | $77M | $86M | $101M | $106M | $244M | |
| PP&E (Net) | $23M | $23M | $24M | $27M | $30M | $30M | $31M | $34M | $37M | $45M | $49M | $49M | |
| PP&E (Gross) | $84M | $84M | $86M | $97M | $96M | $93M | $92M | $96M | $97M | $95M | $94M | $92M | |
| Accum. Depreciation | $60M | $60M | $62M | $70M | · | · | · | $63M | $60M | $50M | $45M | $43M | |
| Goodwill | $1M | $736.0K | $736.0K | $736.0K | $5M | $4M | $5M | $5M | · | · | · | $2M | |
| Intangibles | $5M | $2M | $5M | $6M | $7M | $8M | $10M | $10M | · | · | · | · | |
| Other Non-current Assets | $542.0K | $304.0K | $486.0K | $506.0K | $457.0K | · | $179.0K | $213.0K | $629.0K | $80.0K | $95.0K | $106.0K | |
| Total Assets | $153M | $152M | $153M | $135M | $164M | $187M | $202M | $199M | $206M | $255M | $304M | $355M | |
| Accounts Payable | $10M | $8M | $7M | $6M | $6M | $2M | $4M | $4M | $3M | $2M | $4M | $5M | |
| Accrued Liabilities | · | · | · | · | · | · | $6M | $7M | $6M | $8M | $10M | $15M | |
| Current Liabilities | $24M | $17M | $20M | $13M | $15M | $10M | $13M | $15M | $11M | $10M | $14M | $23M | |
| Capital Leases | $554.0K | $339.0K | $512.0K | $769.0K | $1M | · | · | · | · | · | · | · | |
| Deferred Tax | $4.0K | $34.0K | $16.0K | $13.0K | $31.0K | · | $51.0K | $45.0K | $37.0K | $37.0K | $44.0K | $2M | |
| Other Non-current Liabilities | · | · | · | · | $31.0K | · | · | · | · | · | · | · | |
| Total Liabilities | $28M | $18M | $20M | $13M | $21M | $26M | $23M | $22M | $11M | $10M | $14M | $26M | |
| Long-term Debt | $0 | $0 | $0 | $0 | · | · | · | · | · | · | · | · | |
| Common Stock | $144.0K | $142.0K | $140.0K | $139.0K | $137.0K | $137.0K | $136.0K | $136.0K | $134.0K | $133.0K | $131.0K | $131.0K | |
| Paid-in Capital | · | · | · | · | · | · | · | · | · | · | · | $71M | |
| Retained Earnings | $46M | $55M | $62M | $50M | $73M | $87M | $106M | $106M | $126M | $182M | $228M | $261M | |
| Treasury Stock | $14M | $14M | $8M | $8M | $7M | · | · | · | · | · | · | · | |
| AOCI | $-5M | $-4M | $-18M | $-15M | $-16M | $-17M | $-16M | $-16M | $-14M | $-16M | $-13M | $-2M | |
| Stockholders' Equity | $126M | $135M | $133M | $122M | $142M | $161M | $179M | $177M | $195M | $244M | $290M | $329M | |
| Liabilities + Equity | $153M | $152M | $153M | $135M | $164M | $187M | $202M | $199M | $206M | $255M | $304M | $355M | |
| Shares Outstanding | 12,820,702 | 12,709,381 | 13,188,489 | 13,021,241 | 12,969,542 | 13,670,639 | 13,630,666 | 13,600,541 | 13,438,316 | 13,328,066 | 13,147,916 | 13,147,416 |
キャッシュフロー 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $10M | $15M | $16M | $20M | $21M | $24M | $19M | $14M | · | · | $20M | $18M | |
| Stock-based Comp | $2M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $6M | $5M | $5M | $4M | |
| Deferred Tax | $-31.0K | $18.0K | $-3.0K | $-17.0K | $3.0K | $181.0K | $16.0K | $-18.0K | $-25.0K | $4M | $-943.0K | $818.0K | |
| Amort. of Intangibles | $218.0K | $395.0K | $768.0K | $2M | $2M | $2M | $2M | $194.0K | · | · | · | $0 | |
| Operating Cash Flow | $-22M | $-9M | $16M | $-10M | $-7M | $18M | $6M | $-10M | $10M | $-2M | $-11M | $68M | |
| CapEx | $8M | $4M | $4M | $1M | $3M | $3M | $2M | $2M | $1M | $2M | $2M | $7M | |
| Investing Cash Flow | $43M | $4M | $-12M | $14M | $-3M | $-4M | $2M | $8M | $-5M | $-10M | · | · | |
| Stock Repurchased | $615.0K | $6M | $0 | $695.0K | $7M | · | · | · | · | · | · | · | |
| Net Stock Activity | $-615.0K | $-6M | · | · | $-7M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-1M | $-6M | $-525.0K | $-2M | $-8M | $-78.0K | $215.0K | $63.0K | $50.0K | · | · | · | |
| Net Change in Cash | $19M | $-12M | $3M | $2M | $-19M | $14M | $7M | $-3M | $5M | $-12M | $-11M | $31M | |
| Taxes Paid | $409.0K | $164.0K | $151.0K | $169.0K | $551.0K | $3M | $2M | $-649.0K | · | · | · | · | |
| Free Cash Flow | $-30M | $-13M | · | · | $-10M | $15M | $4M | $-12M | $9M | $-4M | $-14M | $61M | |
| Levered FCF | $-30M | $-13M | · | · | · | $15M | $4M | $-12M | $9M | $-4M | $-14M | $61M |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 29.7% | 38.8% | · | · | 17.2% | 26.7% | 32.8% | 14.5% | -28.1% | -31.2% | -13.2% | 40.7% | |
| Operating Margin | -10.2% | 5.2% | · | · | -17.8% | -20.5% | 1.1% | -27.4% | -73.7% | -89.5% | -61.9% | 22.7% | |
| Net Margin | -8.8% | -4.9% | · | · | -14.8% | -21.9% | -0.15% | -25.4% | -77.0% | -74.1% | -38.5% | 15.6% | |
| Pretax Margin | -8.4% | -4.8% | · | · | -14.2% | -18.9% | 2.4% | -26.1% | -73.4% | -89.2% | -58.7% | 22.6% | |
| EBITDA Margin | -10.2% | 5.2% | · | · | -17.8% | -20.5% | 1.1% | -27.4% | -73.7% | -89.5% | -61.9% | 22.7% | |
| ROA | -6.4% | -4.3% | · | · | -8.0% | -10.0% | -0.07% | -9.5% | -26.6% | -16.5% | -9.9% | 10.8% | |
| ROE | -7.5% | -4.8% | · | · | -9.6% | -11.8% | -0.08% | -10.8% | -25.8% | -17.2% | -10.5% | 11.9% | |
| ROIC | -9.4% | 5.4% | · | · | -12.3% | -13.0% | -0.04% | -11.4% | -29.2% | -18.9% | -11.9% | 11.3% |
流動性と支払能力 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.6 | 5.2 | · | · | 3.9 | 6.3 | 5.4 | 5.2 | 8.2 | 17.0 | 14.7 | 10.4 | |
| Quick Ratio | 1.6 | 3.0 | · | · | 2.3 | 4.5 | 3.3 | 3.5 | 5.8 | 5.2 | 3.8 | 3.3 | |
| Interest Coverage | -66.8 | 38.1 | · | · | · | -474.7 | 10.4 | -61.7 | -1392.9 | -2135.0 | -229.5 | 114.2 |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.7 | 0.9 | · | · | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.3 | 0.7 | |
| Inventory Turnover | 2.7 | 3.7 | · | · | 3.6 | 2.0 | 2.2 | 3.3 | 4.4 | 1.2 | 0.7 | 1.0 | |
| Receivables Turnover | 8.1 | 7.8 | · | · | 7.4 | 4.6 | 5.0 | 6.4 | 8.3 | 4.4 | 4.6 | 6.4 |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -18.3% | 8.9% | 39.5% | -5.9% | 8.0% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 7.5% | 12.7% | 12.3% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 4.8% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $111M | $136M | $125M | $89M | $95M | $88M | $96M | $76M | $74M | $62M | $85M | $237M | |
| Net Income TTM | $-10M | $-7M | $12M | $-23M | $-14M | $-19M | $-146.0K | $-19M | $-57M | $-46M | $-33M | $37M | |
| Market Cap | $243M | $131M | · | · | $124M | $84M | $210M | $186M | $239M | $260M | $182M | $462M | |
| P/E | -24.9 | -20.7 | 14.1 | -2.5 | -9.1 | -4.4 | -1537.0 | -9.4 | -4.1 | -5.5 | -5.5 | 12.5 | |
| P/S | 2.2 | 1.0 | · | · | 1.3 | 1.0 | 2.2 | 2.5 | 3.2 | 4.2 | 2.1 | 2.0 | |
| P/B | 1.9 | 1.0 | · | · | 0.9 | 0.5 | 1.2 | 1.1 | 1.2 | 1.1 | 0.6 | 1.4 | |
| P / Tangible Book | 2.0 | 1.0 | 1.3 | 0.5 | 1.0 | 0.6 | · | · | · | · | · | · | |
| P / Cash Flow | -10.9 | -14.5 | · | · | -17.3 | 4.7 | 37.2 | -17.9 | 23.7 | -153.2 | -16.0 | 6.8 | |
| P / FCF | -8.0 | -10.2 | · | · | -12.0 | 5.6 | 56.7 | -15.4 | 26.9 | -72.9 | -13.4 | 7.6 | |
| Earnings Yield | -4.0% | -4.8% | 7.1% | -39.9% | -11.0% | -23.0% | -0.07% | -10.6% | -24.2% | -18.1% | -18.2% | 8.0% |
損益計算書 18
| 指標 | トレンド | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $20M | $26M | $31M | $25M | $18M | $37M | $35M | $26M | $24M | $50M | $29M | $33M | $31M | $31M | $26M | $21M | |
| Cost of Revenue | $19M | $23M | $27M | $17M | $16M | $17M | $20M | $17M | $18M | $28M | $15M | $19M | $18M | $21M | $25M | $17M | |
| Gross Profit | $694.0K | $3M | $3M | $8M | $2M | $20M | $16M | $9M | $6M | $22M | $14M | $14M | $13M | $11M | $6M | $4M | |
| R&D Expense | $5M | $4M | $5M | $4M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | $3M | $4M | $4M | $4M | |
| SG&A Expense | $7M | $8M | $8M | $8M | $7M | $7M | $7M | $7M | $7M | $6M | $6M | $7M | $6M | $6M | $5M | $6M | |
| Operating Expenses | $12M | $13M | $13M | $12M | $12M | $12M | $15M | $11M | $10M | $9M | $10M | $11M | $10M | $11M | $14M | $10M | |
| Operating Income | $-11M | $-10M | $-9M | $369.0K | $-10M | $8M | $1M | $-2M | $-5M | $13M | $4M | $3M | $4M | $-279.0K | $-8M | $-7M | |
| Interest Expense | $35.0K | $-37.0K | · | · | $43.0K | $44.0K | · | · | $44.0K | $56.0K | $34.0K | $22.0K | $39.0K | $39.0K | $39.0K | $26.0K | |
| Interest Income | $616.0K | $634.0K | $562.0K | $537.0K | $693.0K | $745.0K | $604.0K | $472.0K | $247.0K | $235.0K | $168.0K | $88.0K | $127.0K | $156.0K | $254.0K | $402.0K | |
| Other Non-op | $-25.0K | $-37.0K | $-36.0K | $-38.0K | $-38.0K | $-33.0K | $-39.0K | $-37.0K | $7.0K | $-74.0K | $-86.0K | $-66.0K | $6.0K | $-12.0K | $-18.0K | $-7.0K | |
| Pretax Income | $-11M | $-10M | $-9M | $828.0K | $-10M | $8M | $-13M | $-2M | $-4M | $13M | $5M | $3M | $5M | $-67.0K | $-8M | $-7M | |
| Income Tax | $-12.0K | $81.0K | $346.0K | $68.0K | $-126.0K | $100.0K | $5.0K | $-2.0K | $11.0K | $100.0K | $95.0K | $219.0K | $19.0K | $30.0K | $3.0K | $68.0K | |
| Net Income | $-11M | $-10M | $-9M | $760.0K | $-10M | $8M | $-13M | $-2M | $-4M | $13M | $4M | $3M | $5M | $-97.0K | $-8M | $-7M | |
| EPS (Basic) | $-0.86 | $-0.76 | $-0.71 | $0.06 | $-0.77 | $0.66 | $-0.98 | $-0.16 | $-0.32 | $0.96 | $0.34 | $0.25 | $0.35 | $-0.01 | $-0.62 | $-0.51 | |
| EPS (Diluted) | $-0.86 | $-0.76 | $-0.70 | $0.06 | $-0.77 | $0.65 | $-0.96 | $-0.16 | $-0.32 | $0.94 | $0.34 | $0.24 | $0.35 | $-0.01 | $-0.62 | $-0.51 | |
| Shares (Basic) | 12,914,318 | 12,849,600 | -25,558,520 | 12,805,414 | 12,792,803 | 12,753,378 | -26,659,939 | 13,216,386 | 13,343,793 | 13,251,360 | -26,250,275 | 13,171,654 | 13,156,715 | 13,067,991 | -25,944,315 | 13,013,616 | |
| Shares (Diluted) | 12,914,318 | 12,849,600 | -25,682,529 | 12,805,414 | 12,792,803 | 12,877,387 | -26,869,095 | 13,216,386 | 13,343,793 | 13,460,516 | -26,330,521 | 13,320,881 | 13,156,715 | 13,067,991 | -25,944,315 | 13,013,616 | |
| EBITDA | $-11M | $-10M | · | $369.0K | $-10M | $8M | · | $-2M | $-5M | $13M | · | $3M | $4M | $-279.0K | · | $-7M |
貸借対照表 27
| 指標 | トレンド | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $13M | $11M | $26M | $24M | $8M | $1M | $7M | $12M | $21M | $19M | $19M | $27M | $23M | $11M | $16M | $7M | |
| Short-term Investments | · | · | $0 | $2M | $12M | $21M | $30M | $30M | $30M | $15M | $15M | $0 | $0 | $896.0K | $894.0K | $2M | |
| Receivables | · | · | $13M | $14M | $14M | $20M | $15M | $16M | $15M | $40M | $20M | $24M | $21M | $24M | $13M | $12M | |
| Inventory | $37M | $35M | $31M | $29M | $27M | $28M | $26M | $25M | $24M | $22M | $18M | $20M | $20M | $21M | $20M | $19M | |
| Prepaid Expense | $6M | $6M | $3M | $3M | $2M | $3M | $2M | $3M | $2M | $2M | $2M | $3M | $1M | $2M | $2M | $3M | |
| Current Assets | $76M | $78M | $88M | $90M | $87M | $95M | $89M | $86M | $92M | $100M | $76M | $76M | $71M | $69M | $60M | $57M | |
| PP&E (Net) | $24M | $25M | $23M | $22M | $24M | $23M | $21M | $24M | $25M | $24M | $24M | $22M | $23M | $23M | $27M | $28M | |
| PP&E (Gross) | $86M | $86M | $84M | $84M | · | · | $82M | · | · | · | $86M | · | $85M | · | $97M | · | |
| Accum. Depreciation | $63M | $61M | $60M | $62M | · | · | $61M | · | · | · | $62M | $62M | $62M | · | $70M | · | |
| Goodwill | $1M | $1M | $1M | $736.0K | $736.0K | $736.0K | $736.0K | $736.0K | $736.0K | $736.0K | $736.0K | $736.0K | $736.0K | $736.0K | $736.0K | $5M | |
| Intangibles | $5M | $5M | $5M | $2M | $2M | $2M | $2M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $6M | $6M | |
| Other Non-current Assets | $482.0K | $509.0K | $542.0K | $158.0K | $250.0K | $263.0K | $304.0K | $361.0K | $408.0K | $438.0K | $486.0K | $233.0K | $356.0K | $409.0K | $506.0K | $411.0K | |
| Total Assets | $137M | $145M | $153M | $150M | $149M | $160M | $152M | $152M | $158M | $167M | $153M | $146M | $138M | $138M | $135M | $142M | |
| Accounts Payable | $5M | $15M | $10M | $4M | $5M | $7M | $8M | $4M | $5M | $6M | $7M | $7M | $5M | $8M | $6M | $4M | |
| Current Liabilities | $30M | $26M | $24M | $15M | $16M | $17M | $17M | $14M | $15M | $21M | $20M | $16M | $12M | $16M | $13M | $12M | |
| Capital Leases | $326.0K | $441.0K | $554.0K | $249.0K | $280.0K | $309.0K | $339.0K | $368.0K | $397.0K | $439.0K | $512.0K | $583.0K | $654.0K | $701.0K | $769.0K | $836.0K | |
| Deferred Tax | $0 | $1.0K | $4.0K | $19.0K | $22.0K | $32.0K | $34.0K | $26.0K | $32.0K | $25.0K | $16.0K | $16.0K | $15.0K | $7.0K | $13.0K | · | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $16.0K | |
| Total Liabilities | $32M | $29M | $28M | $16M | $16M | $17M | $18M | $15M | $16M | $21M | $20M | $17M | $13M | $16M | $13M | $13M | |
| Long-term Debt | $0 | $0 | $0 | · | · | · | $0 | · | $0 | $0 | $0 | $0 | $0 | · | $0 | · | |
| Common Stock | $145.0K | $144.0K | $144.0K | $144.0K | $144.0K | $143.0K | $142.0K | $142.0K | $142.0K | $142.0K | $140.0K | $140.0K | $140.0K | $140.0K | $139.0K | $139.0K | |
| Retained Earnings | $25M | $36M | $46M | $55M | $54M | $64M | $55M | $68M | $70M | $75M | $62M | $57M | $54M | $50M | $50M | $58M | |
| Treasury Stock | $14M | $14M | $14M | $14M | $14M | $14M | $14M | $10M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | |
| AOCI | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-4M | $-17M | $-17M | $-17M | $-18M | $-17M | $-17M | $-15M | $-15M | $-15M | |
| Stockholders' Equity | $105M | $116M | $126M | $134M | $133M | $143M | $135M | $137M | $142M | $146M | $133M | $129M | $126M | $122M | $122M | $129M | |
| Liabilities + Equity | $137M | $145M | $153M | $150M | $149M | $160M | $152M | $152M | $158M | $167M | $153M | $146M | $138M | $138M | $135M | $142M | |
| Shares Outstanding | 12,931,118 | 12,887,918 | 12,820,702 | 12,806,952 | 12,801,952 | 12,798,897 | 12,709,381 | 13,070,615 | 13,362,090 | 13,317,090 | 13,188,489 | 13,186,489 | 13,171,489 | 13,130,989 | 13,021,241 | 13,019,241 |
キャッシュフロー 14
| 指標 | トレンド | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $3M | $3M | · | · | $2M | $3M | · | · | · | · | · | · | · | · | · | · | |
| Stock-based Comp | $325.0K | $419.0K | $305.0K | $304.0K | $547.0K | $349.0K | $275.0K | $267.0K | $356.0K | $406.0K | $300.0K | $398.0K | $306.0K | $370.0K | $392.0K | $388.0K | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | $-4.0K | $1.0K | $6.0K | $-6.0K | $-5.0K | $-5.0K | |
| Amort. of Intangibles | $142.0K | $141.0K | $106.0K | $38.0K | $37.0K | $37.0K | $95.0K | $96.0K | $95.0K | $109.0K | $130.0K | $200.0K | $200.0K | $238.0K | $431.0K | $400.0K | |
| Operating Cash Flow | $-2M | $-15M | $-4M | $-5M | $-2M | $-12M | $-2M | $-1M | $-9M | $3M | $12M | $8M | $-214.0K | $-5M | $3M | $-3M | |
| CapEx | $535.0K | $2M | $2M | $1M | $1M | $3M | $280.0K | $411.0K | $2M | $779.0K | $2M | $736.0K | $861.0K | $265.0K | $217.0K | $404.0K | |
| Investing Cash Flow | $4M | $-389.0K | $7M | $20M | $9M | $6M | $-85.0K | $-4M | $11M | $-3M | $-20M | $-4M | $12M | $242.0K | $5M | $3M | |
| Stock Repurchased | $0 | $0 | $0 | $0 | $418.0K | $197.0K | $3M | $3M | $0 | $0 | $0 | $0 | · | · | $0 | $0 | |
| Net Stock Activity | · | $0 | · | · | · | $-197.0K | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $0 | $-305.0K | $-398.0K | $0 | $-418.0K | $-197.0K | $-3M | $-3M | $0 | $0 | $-350.0K | $0 | $0 | $-175.0K | $0 | $-211.0K | |
| Net Change in Cash | $3M | $-16M | $3M | $15M | $7M | $-5M | $-5M | $-8M | $2M | $104.0K | $-8M | $4M | $11M | $-5M | $9M | $-743.0K | |
| Taxes Paid | $62.0K | $45.0K | $287.0K | $9.0K | $0 | $113.0K | $-21.0K | $185.0K | $0 | $0 | $40.0K | $85.0K | · | · | $1.0K | $87.0K | |
| Free Cash Flow | · | $-18M | · | · | · | $-15M | · | · | · | $2M | · | · | · | $-5M | · | · | |
| Levered FCF | · | $-18M | · | · | · | · | · | · | · | $2M | · | · | · | $-5M | · | · |
収益性 8
| 指標 | トレンド | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 3.5% | 10.5% | · | 30.3% | 9.7% | 54.1% | · | 33.0% | 24.2% | 44.4% | · | 42.7% | 41.3% | 33.9% | · | 17.6% | |
| Operating Margin | -57.8% | -40.1% | · | 1.5% | -57.0% | 21.1% | · | -9.2% | -18.6% | 25.7% | · | 9.6% | 14.0% | -0.90% | · | -31.6% | |
| Net Margin | -56.0% | -38.2% | · | 3.1% | -54.4% | 22.5% | · | -8.0% | -17.8% | 25.3% | · | 9.9% | 14.8% | -0.31% | · | -31.8% | |
| Pretax Margin | -56.0% | -37.9% | · | 3.3% | -55.1% | 22.8% | · | -8.0% | -17.8% | 25.5% | · | 10.5% | 14.8% | -0.22% | · | -31.4% | |
| EBITDA Margin | -57.8% | -40.1% | · | 1.5% | -57.0% | 21.1% | · | -9.2% | -18.6% | 25.7% | · | 9.6% | 14.0% | -0.90% | · | -31.6% | |
| ROA | -7.7% | -6.4% | · | 0.50% | -6.4% | 5.1% | · | -1.4% | -2.9% | 8.3% | · | 2.2% | 3.3% | -0.07% | · | -4.2% | |
| ROE | -9.3% | -7.5% | · | 0.56% | -7.1% | 5.8% | · | -1.6% | -3.2% | 9.4% | · | 2.5% | 3.6% | -0.08% | · | -4.7% | |
| ROIC | -10.8% | -8.9% | · | 0.25% | -7.6% | 5.4% | · | -1.7% | -3.2% | 8.7% | · | 2.3% | 3.5% | -0.33% | · | -5.1% |
流動性と支払能力 3
| 指標 | トレンド | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.5 | 3.0 | · | 5.9 | 5.6 | 5.6 | · | 6.1 | 6.1 | 4.9 | · | 4.7 | 5.8 | 4.3 | · | 4.6 | |
| Quick Ratio | 0.4 | 0.4 | · | 2.6 | 2.2 | 2.5 | · | 4.2 | 4.4 | 3.6 | · | 3.2 | 3.6 | 2.3 | · | 1.7 | |
| Interest Coverage | -326.3 | 276.9 | · | · | · | · | · | · | -102.4 | 229.2 | · | 143.0 | 112.2 | -7.2 | · | -251.3 |
効率性 3
| 指標 | トレンド | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.2 | · | 0.2 | 0.1 | 0.2 | · | 0.2 | 0.2 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.1 | |
| Inventory Turnover | 0.6 | 0.7 | · | 0.6 | 0.6 | 0.7 | · | 0.8 | 0.8 | 1.3 | · | 1.0 | 0.9 | 0.8 | · | 0.7 | |
| Receivables Turnover | · | · | · | 1.7 | 1.2 | 1.2 | · | 1.3 | 1.3 | 1.6 | · | 1.8 | 2.0 | 1.8 | · | 1.7 |
バリュエーション（TTM） 10
| 指標 | トレンド | Q2 2026 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2022 | Q4 2022 | Q3 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $88M | $106M | · | $106M | $105M | $137M | · | $133M | $138M | $145M | · | $116M | $108M | $94M | · | $86M | |
| Net Income TTM | $-30M | $-10M | · | $-3M | $-8M | $15M | · | $10M | $16M | $20M | · | $1M | $-4M | $-15M | · | $-16M | |
| Market Cap | $158M | $218M | · | $183M | $92M | $128M | · | $117M | $176M | $173M | · | $102M | $93M | $55M | · | $62M | |
| P/E | -5.2 | -20.6 | · | -64.8 | -12.0 | 9.0 | · | 12.8 | 10.9 | 8.5 | · | 111.0 | -25.2 | -3.7 | · | -4.0 | |
| P/S | 1.8 | 2.1 | · | 1.7 | 0.9 | 0.9 | · | 0.9 | 1.3 | 1.2 | · | 0.9 | 0.9 | 0.6 | · | 0.7 | |
| P/B | 1.5 | 1.9 | · | 1.4 | 0.7 | 0.9 | · | 0.9 | 1.2 | 1.2 | · | 0.8 | 0.7 | 0.5 | · | 0.5 | |
| P / Tangible Book | 1.6 | 2.0 | · | 1.4 | 0.7 | 0.9 | · | 0.9 | 1.3 | 1.2 | · | 0.8 | 0.8 | 0.5 | · | 0.5 | |
| P / Cash Flow | · | -14.5 | · | · | · | -11.1 | · | · | · | 65.1 | · | · | · | -11.4 | · | · | |
| P / FCF | · | -12.4 | · | · | · | -8.7 | · | · | · | 92.1 | · | · | · | -10.8 | · | · | |
| Earnings Yield | -19.1% | -4.9% | · | -1.5% | -8.3% | 11.1% | · | 7.8% | 9.2% | 11.7% | · | 0.90% | -4.0% | -27.3% | · | -25.3% |
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
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-12-31 | |
|---|---|---|---|---|---|
| 収益 | $111M | $136M | $125M | $89M | — |
| 粗利益率 % | 29.7% | 38.8% | — | — | — |
| 営業利益率 % | -10.2% | 5.2% | — | — | — |
| 純利益 | $-10M | $-7M | $12M | $-23M | $-7M |
| 希薄化後EPS | $-0.76 | $-0.50 | $0.92 | $-1.76 | — |
貸借対照表
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 3.6 | 5.2 | — | — | — |
| クイックレシオ | 1.6 | 3.0 | — | — | — |
キャッシュフロー
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-12-31 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $-30M | $-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。