GRND Grindr Inc. Common Stock
$12.67
株価 · 5月 29, 2026
ファンダメンタルズ（時点） 5月 8, 2026
52週レンジ
$10–$25
19% of range
アナリスト評価
BUY
11 analysts
目標株価
$18
+44% upside
P/E (TTM)
31.5
ROE
80.7%
純利益率
21.5%
GRND 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
$12.67
時価総額
$2.51B
P/E (TTM)
31.5
EPS（TTM）
$0.43
収益（TTM）
$440M
配当利回り
—
ROE
80.7%
負債/自己資本
8.4
52週レンジ
$10 – $25
GRND 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
$440M
2021-12-31
→
2025-12-31
EPS
$0.43
2021-12-31
→
2025-12-31
フリーキャッシュフロー
$141M
2022-12-31
→
2025-12-31
利益率
21.5%
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
GRND
競合中央値
P/E (TTM)
31.5
22.8
P/S (TTM) (株価売上高倍率（TTM）)
5.7
2.7
P/B (株価純資産倍率)
53.3
4.8
EV / EBITDA (EV/EBITDA)
20.8
—
Price / FCF (株価FCF倍率)
17.8
—
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
GRND
競合中央値
Operating Margin (営業利益率)
28.7%
—
Net Profit Margin (純利益率)
21.5%
7.1%
ROA
18.8%
2.2%
ROE
80.7%
8.7%
ROIC
22.8%
—
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
GRND
競合中央値
Debt / Equity (負債資本倍率)
8.4
29.8
Current Ratio (流動比率)
2.0
2.6
Quick Ratio (クイックレシオ)
1.8
—
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
GRND
競合中央値
Revenue YoY (収益（前年比）)
27.6%
—
Revenue CAGR 3Y (収益（3年CAGR）)
31.1%
—
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
GRND
競合中央値
GRND 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
11 アナリスト
- 強い買い 2 18.2%
- 買い 7 63.6%
- 保有 2 18.2%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
5 アナリスト · 2026-05-28
中央値
$18.00
← 全目標を下回る
$12.67
安値
$15.00
高値
$22.00
中央値ターゲット
$18.00
+42.1%
平均値ターゲット
$18.20
+43.6%
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
0.00%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.14 | $0.13 | 0.01% |
| 2025年12月31日 | $0.10 | $0.12 | -0.03% |
| 2025年9月30日 | $0.16 | $0.12 | 0.04% |
| 2025年6月30日 | $0.08 | $0.10 | -0.02% |
| 2025年3月31日 | $0.09 | $0.09 | 0.01% |
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 |
|---|---|---|---|---|---|---|
| GRND | $2.51B | 31.5 | 27.6% | 21.5% | 80.7% | — |
| RUM | — | — | — | — | — | — |
| IAC | — | -30.1 | -8.7% | — | — | — |
| CARG | — | 24.7 | 13.7% | 17.2% | 38.5% | 92.8% |
| DJT | — | -4.7 | — | — | — | — |
| ZD | $1.35B | 30.6 | 3.5% | 3.3% | 2.6% | — |
| WBTN | $1.70B | -4.9 | 2.5% | -25.0% | -26.2% | — |
| TBLA | — | — | — | — | — | — |
| YELP | $1.82B | 13.6 | 3.8% | 9.9% | 20.0% | — |
| TRIP | $1.67B | 47.0 | 3.0% | 2.1% | 6.3% | — |
| FUBO | $5.13B | -28.0 | 18.6% | -10.6% | -31.6% | — |
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 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | $440M | $345M | $260M | $195M | $146M | |
| R&D Expense | $49M | $33M | $29M | $18M | $11M | |
| SG&A Expense | $143M | $115M | $80M | $75M | $31M | |
| Operating Expenses | $314M | $252M | $204M | $182M | $122M | |
| Operating Income | $126M | $93M | $55M | $13M | $24M | |
| Interest Income | · | · | · | · | $85.1K | |
| Other Non-op | $63.0K | $-715.0K | $85.0K | $-3M | $1M | |
| Pretax Income | $119M | $-118M | $-52M | $-7.0K | $6M | |
| Income Tax | $24M | $13M | $4M | $-859.0K | $1M | |
| Net Income | $95M | $-131M | $-56M | $852.0K | $5M | |
| EPS (Basic) | $0.45 | $-0.74 | $-0.32 | $0.01 | $0.03 | |
| EPS (Diluted) | $0.43 | $-0.74 | $-0.32 | $0.01 | $0.03 | |
| Shares (Basic) | 190,056,612 | 175,880,320 | 174,170,517 | 157,882,535 | 152,811,130 | |
| Shares (Diluted) | 195,178,837 | 175,880,320 | 174,170,517 | 159,166,872 | 152,867,466 | |
| EBITDA | $135M | · | · | $51M | $-2M |
貸借対照表 28
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Cash & Equivalents | $87M | $59M | $28M | $9M | $16M | |
| Receivables | $68M | $50M | $34M | $22M | $18M | |
| Prepaid Expense | $5M | $3M | $4M | $8M | $2M | |
| Other Current Assets | $1M | $2M | $2M | $750.0K | $3M | |
| Current Assets | $166M | $117M | $72M | $43M | $44M | |
| PP&E (Net) | $1M | $2M | $2M | $2M | $2M | |
| PP&E (Gross) | $5M | $5M | $3M | $4M | $4M | |
| Accum. Depreciation | $4M | $3M | $2M | $2M | $1M | |
| Goodwill | $276M | $276M | $276M | $276M | $259M | |
| Intangibles | $66M | $70M | $82M | $105M | $140M | |
| Other Non-current Assets | $4M | $1M | $1M | $64.0K | $84.0K | |
| Total Assets | $531M | $479M | $445M | $439M | $450M | |
| Accounts Payable | $2M | $3M | $4M | $5M | $2M | |
| Accrued Liabilities | · | · | · | · | $559.2K | |
| Current Liabilities | $85M | $68M | $61M | $62M | $30M | |
| Capital Leases | $3M | $963.0K | $2M | $4M | $0 | |
| Deferred Tax | $1M | $0 | $5M | $13M | $21M | |
| Other Non-current Liabilities | $19M | $14M | $2M | $327.0K | $2M | |
| Total Liabilities | $484M | $611M | $463M | $435M | $186M | |
| Long-term Debt | $396M | $291M | $341M | $361M | $137M | |
| Total Debt | $396M | · | · | $361M | · | |
| Common Stock | $18.0K | $18.0K | $18.0K | $17.0K | $16.0K | |
| Paid-in Capital | $144M | $75M | $45M | $9M | $269M | |
| Retained Earnings | $-97M | $-192M | $-61M | $-5M | $-6M | |
| Treasury Stock | $0 | $14M | $2M | $0 | · | |
| Stockholders' Equity | $47M | $-132M | $-18M | $4M | $263M | |
| Liabilities + Equity | $531M | $479M | $445M | $439M | $450M | |
| Shares Outstanding | 185,034,502 | 178,567,403 | 175,377,711 | 173,524,360 | 155,541,074 |
キャッシュフロー 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| D&A | $9M | $17M | $27M | $38M | $43M | |
| Stock-based Comp | $55M | $37M | $16M | $28M | $3M | |
| Deferred Tax | $3M | $-6M | $-8M | $-11M | $-4M | |
| Amort. of Intangibles | $4M | $12M | $22M | $35M | $42M | |
| Other Non-cash | $-19M | · | · | $-5M | · | |
| Operating Cash Flow | $142M | $95M | $36M | $51M | $34M | |
| CapEx | $746.0K | $945.0K | $509.0K | $430.0K | $269.0K | |
| Investing Cash Flow | $-9M | $-5M | $-4M | $-6M | $-4M | |
| Stock Issued | · | · | $0 | $5M | $0 | |
| Stock Repurchased | $451M | $0 | $0 | · | · | |
| Net Stock Activity | $-451M | · | · | $5M | · | |
| Financing Cash Flow | $-105M | $-59M | $-13M | $-52M | $-56M | |
| Net Change in Cash | $28M | $31M | $19M | $-7M | $-26M | |
| Taxes Paid | $21M | $17M | $18M | · | · | |
| Free Cash Flow | $141M | · | · | $50M | · |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Operating Margin | 28.7% | · | · | 6.7% | · | |
| Net Margin | 21.5% | · | · | 0.44% | · | |
| Pretax Margin | 27.0% | · | · | 0.00% | · | |
| EBITDA Margin | 30.7% | · | · | 25.9% | · | |
| ROA | 18.8% | · | · | 0.19% | 8.2% | |
| ROE | 80.7% | · | · | 0.83% | -65.9% | |
| ROIC | 22.8% | · | · | -435.1% | · |
流動性と支払能力 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Current Ratio | 2.0 | · | · | 0.7 | 0.3 | |
| Quick Ratio | 1.8 | · | · | 0.5 | 0.0 | |
| Debt / Equity | 8.4 | · | · | 89.0 | · | |
| LT Debt / Equity | 8.0 | · | · | 83.5 | · |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Asset Turnover | 0.9 | · | · | 0.4 | · | |
| Receivables Turnover | 7.5 | · | · | 9.7 | · |
成長率 6
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Revenue YoY | 27.6% | 32.7% | 33.2% | 33.7% | · | |
| Revenue CAGR 3Y | 31.1% | 33.2% | · | · | · | |
| EPS YoY | · | · | · | -66.7% | · | |
| EPS CAGR 3Y | 250.3% | · | · | · | · | |
| Net Income YoY | · | · | · | -83.2% | · | |
| Net Income CAGR 3Y | 380.9% | · | · | · | · |
バリュエーション（TTM） 13
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Revenue TTM | $440M | $345M | $260M | $195M | $146M | |
| Net Income TTM | $95M | $-131M | $-56M | $852.0K | $5M | |
| Market Cap | $2.51B | · | · | $807M | · | |
| Enterprise Value | $2.81B | · | · | $1.16B | · | |
| P/E | 31.5 | -24.1 | -27.4 | 465.0 | 337.8 | |
| P/S | 5.7 | · | · | 4.1 | · | |
| P/B | 53.3 | · | · | 199.1 | · | |
| P / Cash Flow | 17.7 | · | · | 15.9 | · | |
| P / FCF | 17.8 | · | · | 16.1 | · | |
| EV / EBITDA | 20.8 | · | · | 22.9 | · | |
| EV / FCF | 20.0 | · | · | 23.1 | · | |
| EV / Revenue | 6.4 | · | · | 5.9 | · | |
| Earnings Yield | 3.2% | -4.2% | -3.6% | 0.22% | 0.30% |
損益計算書 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $130M | $126M | $116M | $104M | $94M | $98M | $89M | $82M | $75M | $72M | $70M | $62M | $56M | $55M | $50M | $47M | |
| R&D Expense | $16M | $15M | $11M | $13M | $10M | $11M | $9M | $8M | $6M | $4M | $13M | $6M | $6M | $6M | $4M | $4M | |
| SG&A Expense | $38M | $47M | $29M | $36M | $30M | $38M | $25M | $25M | $27M | $28M | $16M | $17M | $19M | $21M | $20M | $23M | |
| Operating Expenses | $87M | $95M | $71M | $80M | $69M | $77M | $61M | $58M | $56M | $56M | $54M | $48M | $47M | $52M | $47M | $49M | |
| Operating Income | $43M | $31M | $45M | $24M | $25M | $20M | $28M | $25M | $19M | $16M | $17M | $14M | $9M | $2M | $4M | $-2M | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $1M | $363.3K | |
| Other Non-op | $-202.0K | $59.0K | $-654.0K | $510.0K | $148.0K | $-439.0K | $68.0K | $-227.0K | $-117.0K | $183.0K | $-390.0K | $169.0K | $123.0K | $-2M | $-263.0K | $2.0K | |
| Pretax Income | $36M | $26M | $40M | $21M | $32M | $-124M | $30M | $-17M | $-7M | $-43M | $835.0K | $8M | $-17M | $724.0K | $-1M | $-5M | |
| Income Tax | $9M | $6M | $9M | $5M | $5M | $-527.0K | $6M | $5M | $3M | $1M | $1M | $-14M | $16M | $-5M | $3M | $-1M | |
| Net Income | $27M | $20M | $31M | $17M | $27M | $-124M | $25M | $-22M | $-9M | $-45M | $-437.0K | $22M | $-33M | $5M | $-5M | $-4M | |
| EPS (Basic) | $0.15 | $0.07 | $0.16 | $0.08 | $0.14 | $-0.70 | $0.14 | $-0.13 | $-0.05 | $-0.26 | $0.00 | $0.13 | $-0.19 | $0.04 | $-0.03 | $-0.03 | |
| EPS (Diluted) | $0.14 | $0.10 | $0.16 | $0.08 | $0.09 | $-0.65 | $0.09 | $-0.13 | $-0.05 | $-0.26 | $0.00 | $0.13 | $-0.19 | $0.04 | $-0.03 | $-0.03 | |
| Shares (Basic) | 183,323,375 | -385,398,614 | 189,714,398 | 195,973,149 | 189,767,679 | -351,347,515 | 176,034,571 | 175,676,957 | 175,516,307 | -347,439,503 | 174,113,605 | 173,896,490 | 173,599,925 | -309,229,252 | 155,863,725 | 155,681,830 | |
| Shares (Diluted) | 185,090,919 | -398,264,524 | 192,558,285 | 199,836,986 | 201,048,090 | -355,274,772 | 179,961,828 | 175,676,957 | 175,516,307 | -347,923,425 | 174,113,605 | 174,380,412 | 173,599,925 | -308,635,403 | 155,863,725 | 155,681,830 | |
| EBITDA | $44M | · | $47M | $27M | $29M | · | $33M | $29M | $23M | · | $22M | $22M | $17M | · | $-5M | $-3M |
貸借対照表 28
| 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 | $24M | $87M | $6M | $121M | $256M | $59M | $39M | $16M | $22M | $28M | $30M | $22M | $34M | $9M | $100.2K | $165.7K | |
| Receivables | $70M | $68M | $59M | $57M | $53M | $50M | $44M | $40M | $36M | · | $32M | $31M | $29M | $22M | · | · | |
| Prepaid Expense | $5M | $5M | $6M | $6M | $6M | $3M | $5M | $5M | $7M | · | $6M | $6M | $8M | $8M | $47.0K | $106.9K | |
| Other Current Assets | $779.0K | $1M | $1M | $778.0K | $458.0K | $2M | $605.0K | $2M | $765.0K | · | $212.0K | $408.0K | $544.0K | $750.0K | · | · | |
| Current Assets | $105M | $166M | $77M | $189M | $320M | $117M | $93M | $68M | $68M | · | $72M | $63M | $74M | $43M | $147.2K | $272.5K | |
| PP&E (Net) | $952.0K | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | · | $2M | $2M | $2M | $2M | · | · | |
| PP&E (Gross) | · | $5M | · | · | · | $5M | · | · | · | · | · | · | · | $4M | · | · | |
| Accum. Depreciation | · | $4M | · | · | · | $3M | · | · | · | · | · | · | · | $2M | · | · | |
| Goodwill | $276M | $276M | $276M | $276M | $276M | $276M | $276M | $276M | $276M | · | $276M | $276M | $276M | $276M | · | · | |
| Intangibles | $66M | $66M | $66M | $66M | $68M | $70M | $73M | $76M | $79M | · | $87M | $91M | $97M | $105M | · | · | |
| Other Non-current Assets | $4M | $4M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | $239.0K | $140.0K | $93.0K | $64.0K | · | · | |
| Total Assets | $471M | $531M | $439M | $548M | $679M | $479M | $456M | $435M | $438M | · | $449M | $445M | $463M | $439M | $289M | $288M | |
| Accounts Payable | $4M | $2M | $4M | $2M | $2M | $3M | $2M | $3M | $3M | · | $1M | $3M | $6M | $5M | · | · | |
| Accrued Liabilities | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $8M | $3M | |
| Current Liabilities | $79M | $85M | $94M | $76M | $76M | $68M | $63M | $60M | $63M | · | $67M | $66M | $85M | $62M | $10M | $5M | |
| Capital Leases | $2M | $3M | $672.0K | $986.0K | $744.0K | $963.0K | $1M | $2M | $2M | · | $3M | $3M | $3M | $4M | · | · | |
| Deferred Tax | $1M | $1M | · | · | · | $0 | $3M | $4M | $5M | · | $5M | $8M | $10M | $13M | · | · | |
| Other Non-current Liabilities | $16M | $19M | $9M | $14M | $11M | $14M | $10M | $7M | $4M | · | $1M | $787.0K | $596.0K | $327.0K | · | · | |
| Total Liabilities | $470M | $484M | $368M | $360M | $360M | $611M | $470M | $477M | $460M | · | $425M | $424M | $469M | $435M | $50M | $39M | |
| Long-term Debt | $391M | $396M | $280M | $283M | $287M | $291M | $294M | $298M | $315M | · | $343M | $343M | $360M | $361M | · | · | |
| Total Debt | $391M | · | $280M | $283M | $287M | · | $294M | $298M | $315M | · | $343M | $343M | $360M | · | · | · | |
| Common Stock | $18.0K | $18.0K | $18.0K | $19.0K | $20.0K | $18.0K | $18.0K | $18.0K | $18.0K | · | $17.0K | $17.0K | $17.0K | $17.0K | · | · | |
| Paid-in Capital | $71M | $144M | $188M | $366M | $504M | $75M | $62M | $57M | $52M | · | $40M | $36M | $32M | $9M | $0 | $0 | |
| Retained Earnings | $-70M | $-97M | $-117M | $-148M | $-165M | $-192M | $-68M | $-93M | $-70M | · | $-16M | $-16M | $-38M | $-5M | $-49M | $-39M | |
| Treasury Stock | · | $0 | $0 | $30M | $20M | $14M | $8M | $6M | $4M | · | · | · | · | $0 | · | · | |
| Stockholders' Equity | $839.0K | $47M | $71M | $188M | $320M | $-132M | $-13M | $-42M | $-22M | $-18M | $24M | $21M | $-6M | $4M | $-49M | $-39M | |
| Liabilities + Equity | $471M | $531M | $439M | $548M | $679M | $479M | $456M | $435M | $438M | · | $449M | $445M | $463M | $439M | $289M | $288M | |
| Shares Outstanding | 177,198,511 | 185,034,502 | 184,495,291 | 193,322,724 | 200,237,600 | 177,193,667 | 176,188,289 | 175,953,103 | 175,391,283 | 175,377,711 | 174,206,564 | 173,524,360 | 173,524,360 | 173,524,360 | · | · |
キャッシュフロー 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $983.0K | $1M | $1M | $3M | $3M | $4M | $4M | $4M | $4M | $5M | $6M | $8M | $8M | $10M | $9M | $9M | |
| Stock-based Comp | $15M | $21M | $6M | $17M | $11M | $15M | $7M | $8M | $8M | $5M | $4M | $4M | $3M | $5M | $10M | $13M | |
| Other Non-cash | $-9M | · | · | · | $-18M | · | · | · | $18M | · | · | · | $30M | · | · | · | |
| Operating Cash Flow | $33M | $25M | $55M | $38M | $24M | $30M | $29M | $16M | $20M | $13M | $8M | $6M | $9M | $14M | $38M | $29M | |
| CapEx | $32.0K | $222.0K | $208.0K | $192.0K | $124.0K | $246.0K | $324.0K | $180.0K | $195.0K | $268.0K | $146.0K | $63.0K | $32.0K | $91.0K | $88.0K | $148.0K | |
| Investing Cash Flow | $-2M | $-3M | $-4M | $-880.0K | $-628.0K | $-1M | $-1M | $-2M | $-1M | $-741.0K | $-914.0K | $-1M | $-1M | $-2M | $-1M | $-1M | |
| Stock Repurchased | $0 | $0 | $160M | $159M | $132M | $0 | $0 | $0 | $0 | · | · | · | · | · | · | · | |
| Net Stock Activity | $0 | · | · | · | $-132M | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-95M | $59M | $-166M | $-172M | $174M | $-8M | $-5M | $-19M | $-26M | $-15M | $438.0K | $-17M | $18M | $-31M | $-26M | $-17M | |
| Net Change in Cash | $-63M | $81M | $-114M | $-135M | $197M | $20M | $23M | $-5M | $-7M | $-2M | $8M | $-12M | $25M | $-19M | $2M | $-2M | |
| Free Cash Flow | $33M | · | · | · | $24M | · | · | · | $20M | · | · | · | $8M | · | · | · |
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 | 32.9% | · | 39.1% | 23.4% | 27.0% | · | 31.8% | 29.8% | 25.6% | · | 23.6% | 22.6% | 15.4% | · | · | · | |
| Net Margin | 20.6% | · | 26.6% | 16.0% | 28.8% | · | 27.6% | -27.2% | -12.5% | · | -0.62% | 36.3% | -59.0% | · | · | · | |
| Pretax Margin | 27.6% | · | 34.5% | 20.4% | 33.6% | · | 33.9% | -21.2% | -8.9% | · | 1.2% | 13.5% | -31.2% | · | · | · | |
| EBITDA Margin | 33.6% | · | 40.2% | 26.3% | 30.7% | · | 36.5% | 35.0% | 31.0% | · | 31.8% | 35.9% | 29.6% | · | · | · | |
| ROA | 4.7% | · | 6.9% | 3.4% | 4.8% | · | 5.5% | -5.1% | -2.1% | · | -0.12% | 6.1% | -8.8% | · | -3.2% | -2.6% | |
| ROE | 16.7% | · | 107.1% | 22.8% | 18.1% | · | 459.6% | 214.1% | 68.0% | · | 3.5% | -245.7% | 194.5% | · | 21.9% | 44.2% | |
| ROIC | 8.1% | · | 10.0% | 4.0% | 3.6% | · | 8.2% | 12.3% | 9.2% | · | -2.4% | 10.3% | 4.6% | · | · | · |
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 | 1.3 | · | 0.8 | 2.5 | 4.2 | · | 1.5 | 1.1 | 1.1 | · | 1.1 | 1.0 | 0.9 | · | 0.0 | 0.1 | |
| Quick Ratio | 1.2 | · | 0.7 | 2.3 | 4.1 | · | 1.3 | 0.9 | 0.9 | · | 0.9 | 0.8 | 0.7 | · | 0.0 | 0.0 | |
| Debt / Equity | 466.1 | · | 3.9 | 1.5 | 0.9 | · | -21.9 | -7.1 | -14.3 | · | 14.2 | 16.5 | -63.8 | · | · | · | |
| LT Debt / Equity | 442.3 | · | 3.7 | 1.4 | 0.9 | · | -20.8 | -6.8 | -13.6 | · | 13.2 | 15.4 | -59.8 | · | · | · |
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 | 0.2 | · | 0.3 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | · | · | |
| Receivables Turnover | 2.1 | · | 2.3 | 2.1 | 2.1 | · | 2.3 | 2.3 | 2.3 | · | 4.3 | 4.0 | 3.9 | · | · | · |
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 | $444M | · | $403M | $370M | $341M | · | $317M | $289M | $263M | · | $238M | $214M | $196M | · | · | · | |
| Net Income TTM | $101M | · | $99M | $46M | $20M | · | $-8M | $-10M | $-20M | · | $-16M | $-20M | $-37M | · | $7M | $17M | |
| Market Cap | $2.14B | · | $2.77B | $4.39B | $3.58B | · | $2.10B | $2.15B | $1.78B | · | $1.00B | $960M | $1.08B | · | · | · | |
| Enterprise Value | $2.51B | · | $3.04B | $4.55B | $3.62B | · | $2.36B | $2.44B | $2.07B | · | $1.32B | $1.28B | $1.41B | · | · | · | |
| P/E | 25.7 | · | 35.8 | 174.6 | · | · | -132.6 | -244.8 | -92.1 | · | -63.9 | -46.1 | -28.3 | · | · | · | |
| P/S | 4.8 | · | 6.9 | 11.9 | 10.5 | · | 6.6 | 7.4 | 6.8 | · | 4.2 | 4.5 | 5.5 | · | · | · | |
| P/B | 2553.4 | · | 39.1 | 23.4 | 11.2 | · | -156.8 | -51.6 | -80.7 | · | 41.5 | 46.1 | -191.4 | · | · | · | |
| P / Cash Flow | 64.0 | · | · | · | 150.6 | · | · | · | 86.9 | · | · | · | 127.0 | · | · | · | |
| P / FCF | 64.1 | · | · | · | 151.4 | · | · | · | 87.7 | · | · | · | 127.4 | · | · | · | |
| EV / EBITDA | 57.4 | · | 65.5 | 166.0 | 125.2 | · | 72.2 | 84.6 | 88.6 | · | 58.9 | 58.0 | 85.0 | · | · | · | |
| EV / FCF | 75.1 | · | · | · | 152.7 | · | · | · | 102.2 | · | · | · | 166.0 | · | · | · | |
| EV / Revenue | 5.7 | · | 7.6 | 12.3 | 10.6 | · | 7.4 | 8.4 | 7.9 | · | 5.5 | 6.0 | 7.2 | · | · | · | |
| Earnings Yield | 3.9% | · | 2.8% | 0.57% | 0.00% | · | -0.75% | -0.41% | -1.1% | · | -1.6% | -2.2% | -3.5% | · | · | · |
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 | $440M | $345M | $260M | $195M | $146M |
| 営業利益率 % | 28.7% | — | — | 6.7% | — |
| 純利益 | $95M | $-131M | $-56M | $852.0K | $5M |
| 希薄化後EPS | $0.43 | $-0.74 | $-0.32 | $0.01 | $0.03 |
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 | 8.4 | — | — | 89.0 | — |
| 流動比率 | 2.0 | — | — | 0.7 | 0.3 |
| クイックレシオ | 1.8 | — | — | 0.5 | 0.0 |
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 | $141M | — | — | $50M | — |
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。