HNNA Hennessy Advisors, Inc. - Common Stock
$9.92
株価 · 5月 19, 2026
ファンダメンタルズ（時点） 2月 5, 2026
HNNA 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
$9.92
時価総額
$82M
P/E (TTM)
8.2
EPS（TTM）
$1.27
収益（TTM）
$36M
配当利回り
5.1%
ROE
10.3%
負債/自己資本
—
52週レンジ
$9 – $13
HNNA 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
$36M
2016-09-30
→
2025-09-30
EPS
$1.27
2016-09-30
→
2025-09-30
フリーキャッシュフロー
$13M
2016-09-30
→
2025-09-30
利益率
28.0%
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
HNNA
競合中央値
P/E (TTM)
8.2
19.7
P/S (TTM) (株価売上高倍率（TTM）)
2.3
2.7
P/B (株価純資産倍率)
0.8
0.8
Price / FCF (株価FCF倍率)
6.2
—
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
HNNA
競合中央値
Operating Margin (営業利益率)
37.0%
—
Net Profit Margin (純利益率)
28.0%
16.4%
ROA
6.4%
3.5%
ROE
10.3%
7.3%
ROIC
9.8%
—
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
HNNA
競合中央値
Current Ratio (流動比率)
12.7
1.8
Quick Ratio (クイックレシオ)
12.0
—
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
HNNA
競合中央値
Revenue YoY (収益（前年比）)
19.9%
—
Revenue CAGR 3Y (収益（3年CAGR）)
6.2%
—
Revenue CAGR 5Y (収益（5年CAGR）)
1.3%
—
EPS YoY
38.0%
—
Net Income YoY (純利益（前年比）)
40.3%
—
資本効率 総資産回転率、棚卸資産回転率、売掛金回転率
指標
5年トレンド
HNNA
競合中央値
Payout Ratio (配当性向)
42.2%
—
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
5.1%
配当性向
42.2%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年2月18日 | $0.1500 |
| 2025年11月12日 | $0.1380 |
| 2025年8月20日 | $0.1380 |
| 2025年5月20日 | $0.1380 |
| 2025年2月24日 | $0.1380 |
| 2024年11月14日 | $0.1380 |
| 2024年8月22日 | $0.1380 |
| 2024年5月21日 | $0.1380 |
| 2024年2月16日 | $0.1380 |
| 2023年11月10日 | $0.1380 |
| 2023年8月22日 | $0.1380 |
| 2023年5月22日 | $0.1380 |
| 2023年2月17日 | $0.1380 |
| 2022年11月14日 | $0.1380 |
| 2022年8月15日 | $0.1380 |
| 2022年5月20日 | $0.1380 |
| 2022年2月18日 | $0.1380 |
| 2021年11月9日 | $0.1380 |
| 2021年8月16日 | $0.1380 |
| 2021年5月24日 | $0.1380 |
HNNA 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 2 28.6%
- 買い 4 57.1%
- 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3月31日 | $0.24 | — | — |
| 2025年6月30日 | $0.33 | — | — |
| 2024年6月30日 | $0.20 | — | — |
| 2023年9月30日 | $0.15 | — | — |
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 |
|---|---|---|---|---|---|---|
| HNNA | $82M | 8.2 | 19.9% | 28.0% | 10.3% | — |
| OCCI | — | — | — | — | — | — |
| BCIC | $148M | 11.4 | — | — | 5.2% | — |
| GECC | — | — | — | — | — | — |
| AFCG | $67M | -3.0 | -46.2% | -84.2% | -11.5% | — |
| PFX | $95M | 23.1 | — | — | 2.6% | — |
| GEG | $55M | 5.4 | -8.5% | 79.0% | 19.4% | — |
| BENF | — | — | — | — | — | — |
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 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $36M | $30M | $24M | $30M | $33M | $33M | $43M | $55M | $53M | $51M | $45M | $35M | |
| SG&A Expense | $6M | $6M | $5M | $5M | $5M | $5M | $6M | $6M | $6M | $6M | $5M | $4M | |
| Operating Expenses | $22M | $21M | $18M | $20M | $22M | $22M | $27M | $30M | $28M | $28M | $25M | $20M | |
| Operating Income | $13M | $9M | $6M | $10M | $11M | $11M | $16M | $24M | $24M | $24M | $20M | $14M | |
| Interest Expense | $2M | $2M | $2M | $2M | $0 | $447.0K | $1M | $1M | $1M | $1M | $1M | $1M | |
| Interest Income | $3M | $3M | $3M | $229.0K | · | · | · | · | · | · | · | · | |
| Other Non-op | · | · | · | · | · | · | · | · | $12.0K | $2.0K | $1.0K | $1.0K | |
| Pretax Income | $14M | $10M | $7M | $8M | $11M | $11M | $15M | $23M | $23M | $23M | $19M | $13M | |
| Income Tax | $4M | $3M | $2M | $2M | $3M | $3M | $4M | $3M | $8M | $8M | $7M | $5M | |
| Net Income | $10M | $7M | $5M | $6M | $8M | $8M | $11M | $21M | $15M | $14M | $11M | $8M | |
| EPS (Basic) | $1.28 | $0.92 | $0.63 | $0.83 | $1.07 | $1.07 | $1.42 | $2.64 | $1.94 | $1.89 | $1.29 | $1.31 | |
| EPS (Diluted) | $1.27 | $0.92 | $0.63 | $0.82 | $1.07 | $1.06 | $1.42 | $2.61 | $1.92 | $1.86 | $1.27 | $1.30 | |
| Shares (Basic) | 7,787,924 | 7,680,706 | 7,580,120 | 7,483,342 | 7,367,948 | 7,352,495 | 7,757,785 | 7,808,421 | 7,691,937 | 7,600,583 | 8,831,094 | 5,856,309 | |
| Shares (Diluted) | 7,828,947 | 7,721,781 | 7,603,676 | 7,558,008 | 7,409,112 | 7,378,729 | 7,771,561 | 7,890,758 | 7,790,527 | 7,717,965 | 8,941,034 | 5,896,733 | |
| EBITDA | $13M | $9M | $6M | $10M | $11M | $11M | $16M | $24M | $24M | $24M | · | $14M |
貸借対照表 25
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $72M | $64M | $60M | $58M | $16M | $10M | $25M | $25M | $16M | $4M | $3M | $8M | |
| Short-term Investments | $12.0K | $11.0K | $10.0K | $9.0K | $10.0K | $9.0K | $9.0K | $9.0K | $8.0K | $8.0K | $7.0K | $7.0K | |
| Receivables | · | · | · | $2M | $3M | $2M | $3M | $4M | $4M | $4M | $4M | $3M | |
| Prepaid Expense | $797.0K | $817.0K | $669.0K | $753.0K | $788.0K | $637.0K | $633.0K | $668.0K | $2M | $1M | $1M | $601.0K | |
| Other Current Assets | · | · | · | · | · | · | · | · | · | $580.0K | $535.0K | $444.0K | |
| Current Assets | $77M | $68M | $64M | $62M | $20M | $13M | $29M | $31M | $22M | $10M | $9M | $12M | |
| PP&E (Net) | $524.0K | $374.0K | $305.0K | $320.0K | $311.0K | $294.0K | $361.0K | $382.0K | $254.0K | $296.0K | $319.0K | $240.0K | |
| PP&E (Gross) | $2M | $2M | $3M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $1M | $794.3K | |
| Accum. Depreciation | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $922.0K | $940.0K | $733.0K | $554.0K | |
| Other Non-current Assets | $182.0K | $183.0K | $156.0K | $156.0K | $235.0K | $191.0K | $192.0K | $191.0K | $145.0K | $149.0K | $709.0K | $405.0K | |
| Total Assets | $160M | $152M | $146M | $144M | $102M | $95M | $110M | $109M | $97M | $85M | $73M | $75M | |
| Accounts Payable | $5M | $4M | $3M | $3M | $4M | $4M | · | · | · | · | · | $4M | |
| Accrued Liabilities | $815.0K | $1M | $595.0K | $777.0K | · | · | · | · | · | · | · | · | |
| Short-term Debt | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $6M | $5M | $4M | $5M | $6M | $5M | $11M | $12M | $12M | $11M | $10M | $7M | |
| Capital Leases | $330.0K | $695.0K | $0 | $279.0K | $646.0K | · | · | · | · | · | · | · | |
| Deferred Tax | $17M | $16M | $15M | $13M | $12M | $12M | $10M | $9M | $12M | $10M | $8M | $7M | |
| Total Liabilities | $63M | $61M | $58M | $57M | $19M | $17M | $35M | $38M | $46M | $48M | $50M | $38M | |
| Long-term Debt | · | · | · | · | · | · | $17M | $22M | $26M | $30M | $35M | $27M | |
| Total Debt | · | · | · | · | · | · | $17M | $22M | $26M | $31M | · | $27M | |
| Common Stock | $23M | $23M | $22M | $21M | $20M | $19M | $18M | $17M | $15M | $13M | $12M | $11M | |
| Retained Earnings | $74M | $69M | $66M | $65M | $63M | $59M | $58M | $54M | $37M | $24M | $11M | $27M | |
| Stockholders' Equity | $98M | $91M | $88M | $86M | $83M | $78M | $76M | $71M | $52M | $37M | $23M | $37M | |
| Liabilities + Equity | $160M | $152M | $146M | $144M | $102M | $95M | $110M | $109M | $97M | $85M | $73M | $75M | |
| Shares Outstanding | 7,889,941 | 7,778,335 | 7,671,099 | 7,571,741 | 7,469,584 | 7,356,822 | 7,527,040 | 7,897,145 | 7,776,563 | 7,661,969 | 5,046,628 | 6,019,276 |
キャッシュフロー 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | · | · | $366.0K | $353.0K | $265.0K | $242.0K | |
| Stock-based Comp | $1M | $990.0K | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $1M | $692.0K | $202.0K | |
| Deferred Tax | $911.0K | $1M | $1M | $1M | $921.0K | $1M | $1M | $-3M | $2M | $1M | $1M | $1M | |
| Operating Cash Flow | $14M | $9M | $7M | $9M | $10M | $11M | $14M | $22M | $20M | $18M | $14M | $9M | |
| CapEx | $440.0K | $313.0K | $215.0K | $216.0K | $249.0K | $172.0K | $204.0K | $360.0K | $176.0K | $184.0K | $258.0K | $140.0K | |
| Investing Cash Flow | $-627.0K | $-1M | $-819.0K | $-231.0K | $-249.0K | $-882.0K | $-2M | $-4M | $-445.0K | · | · | · | |
| Net Debt Issued | · | · | · | · | · | $-18M | $-4M | $-4M | $-4M | $-4M | · | $-3M | |
| Stock Repurchased | · | · | · | · | · | $3M | $5M | · | · | · | $25M | · | |
| Net Stock Activity | · | · | · | · | · | $-3M | $-5M | · | · | · | · | · | |
| Dividends Paid | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $2M | $2M | $1M | $898.0K | |
| Financing Cash Flow | $-5M | $-5M | $-4M | $34M | $-4M | $-24M | $-13M | $-8M | $-7M | · | · | · | |
| Net Change in Cash | · | · | · | · | · | · | · | $10M | $12M | $449.0K | $-5M | $-761.0K | |
| Taxes Paid | $2M | $2M | $779.0K | $938.0K | $2M | $2M | $3M | $4M | $7M | · | · | · | |
| Free Cash Flow | $13M | $9M | $7M | $8M | $10M | $10M | $14M | $21M | $19M | $18M | · | $9M | |
| Levered FCF | $12M | $7M | $5M | $7M | · | $10M | $13M | $20M | $18M | $17M | · | $9M |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 37.0% | 29.9% | 26.4% | 33.2% | 33.2% | 33.9% | 37.5% | 44.8% | 46.0% | 46.3% | · | 41.0% | |
| Net Margin | 28.0% | 23.9% | 19.9% | 20.9% | 24.1% | 23.5% | 25.8% | 37.8% | 28.2% | 28.0% | · | 22.2% | |
| Pretax Margin | 38.3% | 32.7% | 27.5% | 26.8% | 33.2% | 32.8% | 35.8% | 42.9% | 43.9% | 43.9% | · | 37.8% | |
| EBITDA Margin | 37.0% | 29.9% | 26.4% | 33.2% | 33.2% | 33.9% | 37.5% | 44.8% | 46.0% | 46.3% | · | 41.0% | |
| ROA | 6.4% | 4.8% | 3.3% | 5.0% | 8.0% | 7.6% | 10.0% | 19.9% | 16.3% | 18.1% | · | 10.2% | |
| ROE | 10.3% | 7.8% | 5.5% | 7.2% | 9.6% | 10.1% | 14.7% | 29.7% | 33.6% | 47.5% | · | 22.8% | |
| ROIC | 9.8% | 7.1% | 5.2% | 8.9% | 9.5% | 10.4% | 12.4% | 23.3% | 20.2% | 22.3% | · | 13.0% |
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 | 12.7 | 13.8 | 15.2 | 13.1 | 3.5 | 2.6 | 2.6 | 2.6 | 1.8 | 0.9 | · | 1.6 | |
| Quick Ratio | 12.0 | 12.9 | 14.4 | 12.8 | 3.4 | 2.4 | 2.5 | 2.5 | 1.6 | 0.7 | · | 1.5 | |
| Debt / Equity | · | · | · | · | · | · | 0.2 | 0.3 | 0.5 | 0.8 | · | 0.7 | |
| LT Debt / Equity | · | · | · | · | · | · | 0.2 | 0.2 | 0.4 | 0.7 | · | 0.6 | |
| Interest Coverage | 5.7 | 3.9 | 2.8 | 4.6 | · | 25.3 | 14.8 | 19.9 | 22.0 | 19.3 | · | 13.0 |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | 0.6 | · | 0.5 | |
| Receivables Turnover | · | · | · | 12.2 | 12.6 | 11.7 | 11.3 | 12.7 | 12.4 | 12.4 | · | 12.5 |
成長率 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 19.9% | 23.4% | -19.0% | -9.4% | -1.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 6.2% | -3.3% | -10.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 1.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 38.0% | 46.0% | -23.2% | -23.4% | 0.94% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 15.7% | -4.9% | -15.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 3.7% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 40.3% | 48.8% | -22.9% | -21.7% | 0.78% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 17.2% | -3.5% | -15.3% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 4.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 1.2% | · | · | · | · | · | · | · | · | · | · | · |
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 | $36M | $30M | $24M | $30M | $33M | $33M | $43M | $55M | $53M | $51M | $45M | $35M | |
| Net Income TTM | $10M | $7M | $5M | $6M | $8M | $8M | $11M | $21M | $15M | $14M | $11M | $8M | |
| Market Cap | $82M | $77M | $51M | $66M | $72M | $61M | $81M | $109M | $120M | $121M | · | $80M | |
| Enterprise Value | · | · | · | · | · | · | $74M | $106M | $130M | $148M | · | $99M | |
| P/E | 8.2 | 10.8 | 10.6 | 10.6 | 9.0 | 7.8 | 7.6 | 5.3 | 8.0 | 12.7 | 12.5 | 10.2 | |
| P/S | 2.3 | 2.6 | 2.1 | 2.2 | 2.2 | 1.8 | 1.9 | 2.0 | 2.3 | 2.3 | · | 2.3 | |
| P/B | 0.8 | 0.8 | 0.6 | 0.8 | 0.9 | 0.8 | 1.1 | 1.5 | 2.3 | 3.2 | · | 2.1 | |
| P / Tangible Book | 0.8 | 0.8 | 0.6 | 0.8 | 0.9 | 0.8 | · | · | · | · | · | · | |
| P / Cash Flow | 6.0 | 8.3 | 7.2 | 7.6 | 6.9 | 5.7 | 5.7 | 5.1 | 6.3 | 6.6 | · | 8.5 | |
| P / FCF | 6.2 | 8.6 | 7.4 | 7.8 | 7.1 | 5.8 | 5.7 | 5.2 | 6.3 | 6.7 | · | 8.6 | |
| EV / EBITDA | · | · | · | · | · | · | 4.6 | 4.3 | 5.4 | 6.2 | · | 7.0 | |
| EV / FCF | · | · | · | · | · | · | 5.2 | 5.0 | 6.9 | 8.2 | · | 10.7 | |
| EV / Revenue | · | · | · | · | · | · | 1.7 | 1.9 | 2.5 | 2.9 | · | 2.9 | |
| Dividend Yield | 5.1% | 5.4% | 8.0% | 6.2% | 5.5% | 6.5% | 4.3% | 2.6% | 1.8% | 1.2% | · | 1.1% | |
| Earnings Yield | 12.2% | 9.2% | 9.5% | 9.5% | 11.1% | 12.8% | 13.1% | 18.8% | 12.4% | 7.9% | 8.0% | 9.8% | |
| Payout Ratio | 42.2% | 58.5% | 86.0% | 65.2% | 50.3% | 50.6% | 32.1% | 14.0% | 14.8% | 10.4% | · | 11.7% | |
| Annual Payout | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $2M | $2M | $1M | $898.0K |
損益計算書 14
| 指標 | トレンド | 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 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8M | $8M | $8M | $9M | $10M | $9M | $8M | $7M | $6M | $6M | $6M | $6M | $6M | $6M | $7M | $8M | |
| SG&A Expense | $2M | $1M | $1M | $2M | $2M | $2M | $2M | $1M | $2M | $1M | $1M | $1M | $2M | $1M | $1M | $1M | |
| Operating Expenses | $6M | $5M | $5M | $6M | $6M | $6M | $5M | $5M | $5M | $5M | $4M | $4M | $5M | $4M | $5M | $5M | |
| Operating Income | $3M | $3M | $3M | $3M | $4M | $3M | $3M | $2M | $1M | $2M | $1M | $2M | $2M | $2M | $2M | $3M | |
| Interest Expense | $576.0K | $575.0K | $574.0K | $572.0K | $572.0K | $571.0K | $569.0K | $568.0K | $567.0K | $566.0K | $565.0K | $562.0K | $563.0K | $562.0K | $562.0K | $490.0K | |
| Interest Income | $651.0K | $696.0K | $686.0K | $677.0K | $709.0K | $783.0K | $772.0K | $771.0K | $786.0K | $764.0K | $711.0K | $580.0K | $467.0K | · | · | · | |
| Pretax Income | $3M | $3M | $3M | $4M | $4M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Income Tax | $749.0K | $714.0K | $840.0K | $973.0K | $1M | $822.0K | $759.0K | $582.0K | $444.0K | $612.0K | $412.0K | $415.0K | $390.0K | $321.0K | $485.0K | $582.0K | |
| Net Income | $2M | $2M | $2M | $3M | $3M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | |
| EPS (Basic) | $0.24 | $0.32 | $0.27 | $0.33 | $0.36 | $0.30 | $0.26 | $0.20 | $0.16 | $0.17 | $0.15 | $0.16 | $0.15 | $0.19 | $0.17 | $0.21 | |
| EPS (Diluted) | $0.24 | $0.32 | $0.26 | $0.33 | $0.36 | $0.30 | $0.26 | $0.20 | $0.16 | $0.17 | $0.15 | $0.16 | $0.15 | $0.19 | $0.17 | $0.21 | |
| Shares (Basic) | 7,890,720 | -15,562,614 | 7,786,191 | 7,784,225 | 7,780,122 | -15,346,796 | 7,679,212 | 7,676,099 | 7,672,191 | -15,143,484 | 7,576,790 | 7,574,360 | 7,572,454 | -14,948,841 | 7,480,796 | 7,478,707 | |
| Shares (Diluted) | 7,965,547 | -15,906,962 | 7,960,872 | 7,912,156 | 7,862,881 | -15,384,178 | 7,732,068 | 7,700,203 | 7,673,688 | -15,193,899 | 7,605,689 | 7,610,729 | 7,581,157 | -15,090,147 | 7,577,134 | 7,548,335 | |
| EBITDA | $3M | · | $3M | $3M | $4M | · | $3M | $2M | $1M | · | $1M | $2M | $2M | · | $2M | · |
貸借対照表 23
| 指標 | トレンド | 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 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $72M | $72M | $70M | $68M | $65M | $64M | $62M | $60M | $60M | $60M | $59M | $58M | $57M | $58M | $57M | · | |
| Short-term Investments | $12.0K | $12.0K | $11.0K | $11.0K | $11.0K | $11.0K | $11.0K | $11.0K | $11.0K | $10.0K | $10.0K | $10.0K | $10.0K | $9.0K | $10.0K | · | |
| Receivables | · | · | · | · | · | · | · | · | · | · | · | $2M | $2M | · | $2M | · | |
| Prepaid Expense | $624.0K | $797.0K | $559.0K | $666.0K | $607.0K | $817.0K | $390.0K | $732.0K | $603.0K | $669.0K | $750.0K | $880.0K | $762.0K | $753.0K | $536.0K | · | |
| Current Assets | $76M | $77M | $74M | $72M | $69M | $68M | $66M | $63M | $63M | $64M | $62M | $61M | $60M | $62M | $60M | · | |
| PP&E (Net) | $518.0K | $524.0K | $435.0K | $442.0K | $430.0K | $374.0K | $333.0K | $295.0K | $282.0K | $305.0K | $319.0K | $328.0K | $335.0K | $320.0K | $312.0K | · | |
| PP&E (Gross) | · | $2M | · | · | · | $2M | · | · | · | $3M | · | · | · | $2M | · | · | |
| Accum. Depreciation | $2M | $2M | $2M | $1M | $2M | $2M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | · | |
| Other Non-current Assets | $183.0K | $182.0K | $182.0K | $182.0K | $182.0K | $183.0K | $183.0K | $182.0K | $163.0K | $156.0K | $157.0K | $157.0K | $157.0K | $156.0K | $200.0K | · | |
| Total Assets | $160M | $160M | $158M | $156M | $153M | $152M | $149M | $147M | $145M | $146M | $144M | $143M | $142M | $144M | $142M | · | |
| Accounts Payable | $2M | $5M | $4M | $3M | $2M | $4M | $3M | $2M | $2M | $3M | $3M | · | · | $3M | $3M | · | |
| Accrued Liabilities | $905.0K | $815.0K | $910.0K | $948.0K | $756.0K | $1M | $649.0K | $672.0K | $745.0K | $595.0K | $534.0K | · | · | $777.0K | · | · | |
| Short-term Debt | $40M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Current Liabilities | $44M | $6M | $5M | $4M | $4M | $5M | $4M | $3M | $3M | $4M | $3M | $3M | $3M | $5M | $4M | · | |
| Capital Leases | $233.0K | $330.0K | $425.0K | $516.0K | $606.0K | $695.0K | $781.0K | $864.0K | $0 | $0 | $0 | $93.0K | $186.0K | $279.0K | $372.0K | · | |
| Deferred Tax | $17M | $17M | $17M | $16M | $16M | $16M | $15M | $15M | $15M | $15M | $14M | $14M | $14M | $13M | $14M | · | |
| Total Liabilities | $61M | $63M | $61M | $60M | $60M | $61M | $59M | $58M | $57M | $58M | $57M | $56M | $56M | $57M | $56M | · | |
| Total Debt | $40M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $24M | $23M | $24M | $23M | $23M | $23M | $23M | $22M | $22M | $22M | $22M | $22M | $21M | $21M | $21M | · | |
| Retained Earnings | $75M | $74M | $73M | $72M | $70M | $69M | $68M | $67M | $66M | $66M | $66M | $66M | $65M | $65M | $65M | · | |
| Stockholders' Equity | $99M | $98M | $97M | $95M | $93M | $91M | $90M | $89M | $88M | $88M | $87M | $87M | $87M | $86M | $86M | · | |
| Liabilities + Equity | $160M | $160M | $158M | $156M | $153M | $152M | $149M | $147M | $145M | $146M | $144M | $143M | $142M | $144M | $142M | · | |
| Shares Outstanding | 7,891,917 | 7,889,941 | 7,787,494 | 7,785,550 | 7,783,612 | 7,778,335 | 7,681,007 | 7,678,215 | 7,673,869 | 7,671,099 | 7,578,432 | 7,575,829 | 7,573,706 | 7,571,741 | 7,482,128 | · |
キャッシュフロー 10
| 指標 | トレンド | 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 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $309.0K | $280.0K | $275.0K | $274.0K | $299.0K | $251.0K | $247.0K | $246.0K | $246.0K | $242.0K | $260.0K | $262.0K | $262.0K | $278.0K | $291.0K | $295.0K | |
| Deferred Tax | $283.0K | $29.0K | $405.0K | $199.0K | $278.0K | $316.0K | $284.0K | $237.0K | $214.0K | $218.0K | $250.0K | $393.0K | $262.0K | $-202.0K | · | · | |
| Operating Cash Flow | $661.0K | $4M | $4M | $4M | $2M | $3M | $4M | $2M | $416.0K | $2M | $3M | $2M | $-32.0K | $2M | $3M | $2M | |
| CapEx | $60.0K | $175.0K | $67.0K | $81.0K | $117.0K | $100.0K | $97.0K | $70.0K | $46.0K | $52.0K | $50.0K | $49.0K | $64.0K | $60.0K | $56.0K | $43.0K | |
| Investing Cash Flow | $-60.0K | $-176.0K | $-210.0K | $-114.0K | $-127.0K | $-100.0K | $-93.0K | $-860.0K | $-250.0K | $-155.0K | $-138.0K | $-145.0K | $-381.0K | $-75.0K | $-56.0K | $-43.0K | |
| Dividends Paid | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | |
| Financing Cash Flow | $-1M | $-2M | $-1M | $-1M | $-1M | $-1M | $-1M | $-1M | $-1M | $-1M | $-1M | $-1M | $-1M | $-1M | $-1M | $-1M | |
| Taxes Paid | $0 | $273.0K | $396.0K | $2M | $3.0K | $810.0K | $533.0K | $781.0K | $0 | $133.0K | $159.0K | · | · | $128.0K | $269.0K | · | |
| Free Cash Flow | $601.0K | · | · | · | $2M | · | · | · | $370.0K | · | · | · | $-96.0K | · | · | · | |
| Levered FCF | $186.0K | · | · | · | $2M | · | · | · | $-43.9K | · | · | · | $-513.5K | · | · | · |
収益性 7
| 指標 | トレンド | 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 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 31.3% | · | 35.4% | 37.2% | 39.5% | · | 33.2% | 27.7% | 23.2% | · | 24.2% | 26.9% | 26.1% | · | 33.7% | · | |
| Net Margin | 23.2% | · | 26.3% | 27.9% | 29.2% | · | 26.1% | 22.2% | 19.5% | · | 19.6% | 20.2% | 18.2% | · | 18.8% | · | |
| Pretax Margin | 32.2% | · | 36.8% | 38.3% | 40.9% | · | 35.8% | 30.6% | 26.8% | · | 26.8% | 27.2% | 24.6% | · | 25.9% | · | |
| EBITDA Margin | 31.3% | · | 35.4% | 37.2% | 39.5% | · | 33.2% | 27.7% | 23.2% | · | 24.2% | 26.9% | 26.1% | · | 33.7% | · | |
| ROA | 1.2% | · | 1.4% | 1.7% | 1.9% | · | 1.4% | 1.1% | 0.84% | · | 0.78% | 0.99% | 0.79% | · | 1.1% | · | |
| ROE | 2.0% | · | 2.3% | 2.8% | 3.1% | · | 2.3% | 1.8% | 1.4% | · | 1.3% | 1.4% | 1.3% | · | 1.6% | · | |
| ROIC | 1.4% | · | 2.1% | 2.6% | 2.9% | · | 2.1% | 1.6% | 1.2% | · | 1.1% | 1.4% | 1.4% | · | 2.0% | · |
流動性と支払能力 4
| 指標 | トレンド | 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 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.7 | · | 15.6 | 17.8 | 18.3 | · | 17.4 | 20.0 | 22.6 | · | 17.9 | 23.1 | 22.4 | · | 17.1 | · | |
| Quick Ratio | 1.7 | · | 14.8 | 16.7 | 17.1 | · | 16.4 | 18.8 | 21.4 | · | 17.0 | 22.7 | 22.0 | · | 16.9 | · | |
| Debt / Equity | 0.4 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | 4.5 | · | 5.0 | 6.0 | 6.7 | · | 4.5 | 3.4 | 2.5 | · | 2.4 | 2.8 | 2.9 | · | 4.1 | · |
効率性 2
| 指標 | トレンド | 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 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.1 | · | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | · | · | 2.5 | 2.5 | · | 2.8 | · |
バリュエーション（TTM） 15
| 指標 | トレンド | 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 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $35M | · | $35M | $34M | $31M | · | $27M | $25M | $24M | · | $25M | $27M | $29M | · | $32M | $33M | |
| Net Income TTM | $9M | · | $10M | $9M | $8M | · | $6M | $5M | $5M | · | $5M | $5M | $6M | · | $7M | $8M | |
| Market Cap | $76M | · | $98M | $78M | $99M | · | $55M | $53M | $51M | · | $54M | $59M | $64M | · | $78M | · | |
| Enterprise Value | $44M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | 8.1 | · | 10.4 | 8.7 | 13.0 | · | 9.2 | 10.3 | 10.8 | · | 11.2 | 11.2 | 10.8 | · | 11.2 | 9.9 | |
| P/S | 2.1 | · | 2.8 | 2.3 | 3.2 | · | 2.1 | 2.1 | 2.2 | · | 2.2 | 2.2 | 2.2 | · | 2.5 | · | |
| P/B | 0.8 | · | 1.0 | 0.8 | 1.1 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.7 | 0.7 | · | 0.9 | · | |
| P / Tangible Book | 0.8 | · | 1.0 | 0.8 | 1.1 | · | 0.6 | 0.6 | 0.6 | · | 0.6 | 0.7 | 0.7 | · | 0.9 | · | |
| P / Cash Flow | 114.6 | · | · | · | 44.4 | · | · | · | 123.8 | · | · | · | -1988.1 | · | · | · | |
| P / FCF | 126.1 | · | · | · | 46.9 | · | · | · | 139.2 | · | · | · | -662.7 | · | · | · | |
| EV / EBITDA | 16.8 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 72.7 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 1.2 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 12.4% | · | 9.6% | 11.6% | 7.7% | · | 10.8% | 9.7% | 9.2% | · | 8.9% | 8.9% | 9.3% | · | 8.9% | 10.1% | |
| Payout Ratio | 55.2% | · | · | · | 37.1% | · | · | · | 86.5% | · | · | · | 91.7% | · | · | · |
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 | 2021-09-30 | |
|---|---|---|---|---|---|
| 収益 | $36M | $30M | $24M | $30M | $33M |
| 営業利益率 % | 37.0% | 29.9% | 26.4% | 33.2% | 33.2% |
| 純利益 | $10M | $7M | $5M | $6M | $8M |
| 希薄化後EPS | $1.27 | $0.92 | $0.63 | $0.82 | $1.07 |
貸借対照表
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| 流動比率 | 12.7 | 13.8 | 15.2 | 13.1 | 3.5 |
| クイックレシオ | 12.0 | 12.9 | 14.4 | 12.8 | 3.4 |
キャッシュフロー
| 2025-09-30 | 2024-09-30 | 2023-09-30 | 2022-09-30 | 2021-09-30 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $13M | $9M | $7M | $8M | $10M |
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。