HQI HireQuest, Inc. - Common Stock
$12.13
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 12, 2026
52週レンジ
$7–$13
82% of range
アナリスト評価
BUY
6 analysts
目標株価
$15
+24% upside
P/E (TTM)
23.4
ROE
9.4%
純利益率
20.7%
HQI 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
$12.13
時価総額
—
P/E (TTM)
23.4
EPS（TTM）
$0.45
収益（TTM）
$31M
配当利回り
—
ROE
9.4%
負債/自己資本
—
52週レンジ
$7 – $13
HQI 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
$31M
2017-12-29
→
2025-12-31
EPS
$0.45
2017-12-29
→
2025-12-31
フリーキャッシュフロー
—
利益率
20.7%
2017-12-29
→
2021-12-31
バリュエーション P/E、P/S、P/B、EV/EBITDA比率 — 株は割高か割安か？
指標
5年トレンド
HQI
競合中央値
P/E (TTM)
23.4
25.1
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
HQI
競合中央値
Operating Margin (営業利益率)
20.5%
—
Net Profit Margin (純利益率)
20.7%
-4.2%
ROA
7.0%
-7.1%
ROE
9.4%
-16.2%
ROIC
9.1%
—
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
HQI
競合中央値
Current Ratio (流動比率)
3.1
1.1
Quick Ratio (クイックレシオ)
2.8
—
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
HQI
競合中央値
Revenue YoY (収益（前年比）)
-11.4%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-0.34%
—
Revenue CAGR 5Y (収益（5年CAGR）)
17.3%
—
EPS YoY
73.1%
—
Net Income YoY (純利益（前年比）)
72.4%
—
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
HQI
競合中央値
配当金 利回り、配当性向、配当履歴、5年CAGR
配当利回り
—
配当性向
—
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年3月2日 | $0.0600 |
| 2025年12月1日 | $0.0600 |
| 2025年8月29日 | $0.0600 |
| 2025年6月2日 | $0.0600 |
| 2025年3月3日 | $0.0600 |
| 2024年12月2日 | $0.0600 |
| 2024年8月30日 | $0.0600 |
| 2024年6月3日 | $0.0600 |
| 2024年2月29日 | $0.0600 |
| 2023年11月30日 | $0.0600 |
| 2023年8月31日 | $0.0600 |
| 2023年5月31日 | $0.0600 |
| 2023年2月28日 | $0.0600 |
| 2022年11月30日 | $0.0600 |
| 2022年8月31日 | $0.0600 |
| 2022年5月31日 | $0.0600 |
| 2022年2月28日 | $0.0600 |
| 2021年11月30日 | $0.0600 |
| 2021年8月31日 | $0.0600 |
| 2021年5月28日 | $0.0600 |
HQI 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
6 アナリスト
- 強い買い 2 33.3%
- 買い 3 50.0%
- 保有 1 16.7%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
2 アナリスト · 2026-05-19
安値
$15.00
高値
$15.00
中央値ターゲット
$15.00
+23.7%
平均値ターゲット
$15.00
+23.7%
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
-0.02%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.11 | $0.11 | -0.00% |
| 2025年12月31日 | $0.11 | $0.13 | -0.02% |
| 2025年9月30日 | $0.16 | $0.15 | 0.01% |
| 2025年6月30日 | $0.08 | $0.12 | -0.04% |
| 2025年3月31日 | $0.10 | $0.14 | -0.04% |
| 2024年12月31日 | $0.16 | $0.19 | -0.03% |
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 |
|---|---|---|---|---|---|---|
| HQI | — | 23.4 | -11.4% | 20.7% | 9.4% | — |
| KFRC | — | 15.8 | -5.4% | 2.6% | 26.9% | 27.2% |
| ALIT | — | -0.3 | -3.0% | -136.9% | -115.7% | 33.8% |
| KELYA | — | -1.2 | -1.9% | -6.0% | -23.0% | 20.1% |
| ASUR | $264M | -19.6 | 24.3% | — | -6.6% | — |
| TBI | $139M | -2.9 | 3.1% | -3.0% | -16.3% | 22.8% |
| DLHC | $82M | 62.8 | -13.0% | 0.40% | 1.2% | — |
| SKIL | $80M | -2.2 | -3.5% | -27.3% | -2287.3% | — |
| BGSF | $53M | -4.6 | -10.6% | -12.2% | -18.1% | 35.7% |
完全なファンダメンタルズ 年次別全指標 — 損益計算書、貸借対照表、キャッシュフロー
損益計算書 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $31M | $35M | $38M | $31M | $23M | $14M | $16M | $12M | $97M | $98M | $93M | $88M | |
| Cost of Revenue | · | · | · | · | $170.5K | $0 | · | · | $72M | $73M | $70M | $65M | |
| Gross Profit | · | · | · | · | $23M | $14M | · | · | $25M | $25M | $24M | $24M | |
| SG&A Expense | $21M | $21M | $24M | $13M | $13M | $9M | $13M | $5M | $23M | $21M | $22M | $21M | |
| Operating Income | $6M | $4M | $11M | $16M | $8M | $5M | $3M | $7M | $1M | $4M | $1M | $3M | |
| Interest Expense | $307.0K | $923.0K | $1M | $368.0K | $157.0K | $49.7K | $559.6K | $19.7K | $2.1K | $11.6K | $25.0K | $82.2K | |
| Interest Income | $511.0K | $556.0K | $263.0K | $247.0K | $212.0K | $712.0K | $280.0K | $16.0K | · | · | · | · | |
| Other Non-op | $223.0K | $145.0K | $-2M | $-2M | $5M | $459.0K | $751.1K | $189.8K | · | · | · | · | |
| Pretax Income | $7M | $4M | $8M | $14M | $12M | $6M | $3M | $7M | $1M | $4M | $1M | $3M | |
| Income Tax | $100.0K | $221.0K | $1M | $2M | $635.0K | $741.0K | $3M | $21.0K | $205.1K | $2M | $522.8K | $999.3K | |
| Net Income | $6M | $4M | $6M | $12M | $12M | $5M | $-290.0K | $7M | $974.3K | $2M | $556.6K | $2M | |
| EPS (Basic) | $0.45 | $0.27 | $0.45 | $0.91 | $0.88 | $0.40 | $-0.03 | $0.72 | $0.20 | $0.33 | $0.11 | $0.02 | |
| EPS (Diluted) | $0.45 | $0.26 | $0.45 | $0.91 | $0.87 | $0.39 | $-0.03 | $0.72 | $0.20 | $0.33 | $0.11 | $0.02 | |
| Shares (Basic) | 13,957,000 | 13,838,000 | 13,733,000 | 13,654,000 | 13,494,000 | 13,542,403 | 11,588,776 | 9,939,668 | 4,853,000 | 5,043,254 | 5,195,890 | 65,139,449 | |
| Shares (Diluted) | 13,979,000 | 13,920,000 | 13,801,000 | 13,721,000 | 13,606,000 | 13,654,128 | 11,588,776 | 9,939,668 | 4,855,019 | 5,105,006 | 5,257,955 | 66,095,168 | |
| EBITDA | $9M | $7M | $13M | $18M | $9M | $5M | $3M | · | $1M | $4M | · | $3M |
貸借対照表 24
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $4M | $2M | $1M | $3M | $1M | $14M | $4M | $1M | $1M | $8M | $3M | $8M | |
| Receivables | $39M | $42M | $44M | $46M | $38M | $21M | $28M | $21M | $21M | $9M | $10M | $9M | |
| Prepaid Expense | $3M | $2M | $3M | $2M | $659.0K | $344.1K | $188.6K | · | · | · | · | · | |
| Other Current Assets | · | · | · | · | · | $0 | $201.4K | $0 | $0 | · | · | · | |
| Current Assets | $48M | $49M | $51M | $52M | $42M | $39M | $37M | $22M | $22M | $18M | $15M | $18M | |
| PP&E (Net) | $4M | $4M | $4M | $4M | $4M | $3M | $2M | $2M | $2M | $372.1K | $432.9K | $408.7K | |
| Accum. Depreciation | $1M | $1M | $1M | $897.0K | $696.0K | $555.3K | $628.2K | $281.4K | $796.4K | $627.2K | $730.6K | $618.2K | |
| Goodwill | $2M | $2M | $6M | $6M | $0 | · | · | · | · | $4M | $4M | $2M | |
| Intangibles | $20M | $28M | $26M | $26M | $23M | $342.7K | $0 | · | $4M | $4M | · | $0 | |
| Other Non-current Assets | $279.0K | $57.0K | $102.0K | $325.0K | $334.0K | $0 | $0 | $8.3K | $8.3K | · | · | · | |
| Total Assets | $88M | $94M | $104M | $103M | $77M | $49M | $47M | $24M | $24M | $25M | $24M | $26M | |
| Accounts Payable | $192.0K | $174.0K | $137.0K | $448.0K | $1M | $457.5K | $253.8K | $53.4K | $53.4K | $563.4K | $762.3K | $561.0K | |
| Short-term Debt | · | · | · | · | · | $0 | · | · | · | · | · | · | |
| Current Liabilities | $15M | $24M | $36M | $37M | $21M | $9M | $11M | $13M | $11M | $5M | $4M | $5M | |
| Capital Leases | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Deferred Tax | · | · | · | $60.0K | $473.0K | $0 | $2M | $0 | $0 | · | · | · | |
| Total Liabilities | $20M | $29M | $41M | $45M | $31M | $13M | $16M | $13M | $12M | $6M | $6M | $7M | |
| Common Stock | $14.0K | $14.0K | $14.0K | $14.0K | $14.0K | $13.6K | $13.5K | $9.9K | $9.9K | $5.0K | $5.1K | $64.3K | |
| Paid-in Capital | $37M | $36M | $35M | $33M | $30M | $29M | · | · | · | · | · | · | |
| Retained Earnings | $31M | $29M | $28M | $26M | $16M | $8M | $4M | $4M | $6M | $-37M | $-38M | $-38M | |
| Treasury Stock | $146.0K | $146.0K | $146.0K | $146.0K | $146.0K | $146.5K | $0 | · | · | · | · | · | |
| Stockholders' Equity | $68M | $65M | $63M | $58M | $47M | $36M | $31M | $11M | $11M | $13M | $18M | $19M | |
| Liabilities + Equity | $88M | $94M | $104M | $103M | $77M | $49M | $47M | $24M | $24M | $25M | $24M | $26M | |
| Shares Outstanding | · | · | · | · | · | 13,628,675 | 13,518,036 | 9,939,668 | 9,939,668 | 4,993,672 | 5,052,888 | 64,305,288 |
キャッシュフロー 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $3M | $3M | $3M | $2M | $2M | $129.2K | $400.1K | $92.6K | $169.0K | $165.0K | $168.0K | $171.0K | |
| Stock-based Comp | $936.0K | $2M | $2M | $2M | $2M | $1M | $758.1K | $0 | $332.1K | $156.8K | $147.2K | $741.7K | |
| Deferred Tax | $173.0K | $-2M | $-349.0K | $-412.0K | $-2M | $-2M | · | · | · | · | · | · | |
| Amort. of Intangibles | $3M | $3M | $3M | $2M | · | $0 | · | · | $155.0K | $221.0K | $130.0K | $130.0K | |
| Other Non-cash | $2M | $6M | $359.0K | $420.0K | $5M | · | · | · | $1M | $3M | · | · | |
| Operating Cash Flow | $12M | $12M | $11M | $17M | $17M | $11M | $5M | $5M | $3M | $5M | $-464.2K | $3M | |
| Investing Cash Flow | $296.0K | $44.0K | $-7M | $-24M | $-29M | $36.4K | $10M | $153.8K | $-116.9K | $-103.7K | $-2M | $-297.1K | |
| Debt Issued | · | · | $2M | $12M | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $-88.0K | $-557.0K | $-2M | $-571.0K | · | · | · | · | · | · | · | · | |
| Stock Repurchased | $377.0K | $0 | · | · | $0 | $146.5K | $8M | $0 | $2M | $375.2K | $2M | $2M | |
| Net Stock Activity | $-377.0K | · | · | · | $0 | $-146.5K | $-8M | · | $-2M | $-375.2K | · | $-2M | |
| Dividends Paid | · | · | · | $3M | $3M | $1M | $0 | · | · | · | · | · | |
| Financing Cash Flow | $-11M | $-11M | $-5M | $8M | $-347.0K | $-1M | $-12M | $-4M | $-2M | $90.1K | $-2M | $-4M | |
| Net Change in Cash | $2M | $877.0K | $-2M | $2M | $-12M | $9M | $3M | $1M | $222.2K | $5M | $-5M | $-970.8K | |
| Taxes Paid | $795.0K | $1M | · | · | · | · | · | · | · | · | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | 99.2% | · | · | · | 25.6% | 25.9% | · | 26.9% | |
| Operating Margin | 20.5% | 12.6% | 28.1% | 51.8% | 33.7% | 36.1% | 17.5% | · | 1.2% | 3.8% | · | 3.4% | |
| Net Margin | 20.7% | 10.6% | 16.2% | 40.2% | 52.1% | 38.8% | -1.8% | · | 1.0% | 1.7% | · | 1.9% | |
| Pretax Margin | 21.9% | 12.0% | 20.5% | 44.8% | 54.9% | 44.2% | 18.7% | · | 1.2% | 3.8% | · | 3.2% | |
| EBITDA Margin | 30.3% | 20.7% | 35.5% | 58.4% | 40.5% | 36.1% | 17.5% | · | 1.4% | 3.9% | · | 3.4% | |
| ROA | 7.0% | 3.7% | 5.9% | 13.8% | 18.7% | 11.2% | -0.81% | · | 4.0% | 6.8% | · | 6.3% | |
| ROE | 9.4% | 5.8% | 9.8% | 21.8% | 25.8% | 14.9% | -0.99% | · | 6.0% | 8.9% | · | 8.9% | |
| ROIC | 9.1% | 6.4% | 14.0% | 23.8% | 15.6% | 12.0% | -1.5% | · | 5.2% | 8.6% | · | 9.3% |
流動性と支払能力 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.1 | 2.0 | 1.4 | 1.4 | 2.0 | 4.1 | 3.4 | · | 4.8 | 3.7 | · | 4.4 | |
| Quick Ratio | 2.8 | 1.8 | 1.3 | 1.3 | 1.8 | 3.7 | 2.9 | · | 4.6 | 3.5 | · | 3.9 | |
| Interest Coverage | 20.5 | 4.7 | 7.7 | 43.6 | 48.7 | 100.3 | 5.0 | · | 558.4 | 318.1 | · | 16.9 |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | · | 4.0 | 4.0 | · | 3.3 | |
| Receivables Turnover | 0.8 | 0.8 | 0.8 | 0.7 | 0.8 | 0.6 | 0.6 | · | 10.6 | 10.0 | · | 9.9 |
成長率 9
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -11.4% | -8.7% | 22.4% | 37.4% | 63.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.34% | 15.4% | 40.0% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 17.3% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 73.1% | -42.2% | -50.5% | 4.6% | 123.1% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -20.9% | -33.1% | 4.9% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 2.9% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 72.4% | -40.2% | -50.7% | 5.1% | 121.1% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -20.2% | -32.3% | 4.6% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 3.4% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 12
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $31M | $35M | $38M | $31M | $23M | $14M | $16M | · | $97M | $98M | $93M | $88M | |
| Net Income TTM | $6M | $4M | $6M | $12M | $12M | $5M | $-290.0K | · | $974.3K | $2M | $556.6K | $2M | |
| Market Cap | · | · | · | · | · | $139M | $96M | · | $18M | $29M | · | $370M | |
| P/E | 23.4 | 54.5 | 34.1 | 17.4 | 23.2 | 26.2 | -236.3 | · | 18.9 | 17.9 | 39.3 | 288.0 | |
| P/S | · | · | · | · | · | 10.1 | 6.0 | · | 0.2 | 0.3 | · | 4.2 | |
| P/B | · | · | · | · | · | 3.8 | 3.1 | · | 0.9 | 1.5 | · | 18.9 | |
| P / Tangible Book | · | · | · | · | · | 3.9 | · | · | · | · | · | · | |
| P / Cash Flow | · | · | · | · | · | 12.8 | 19.3 | · | 6.7 | 6.2 | · | 111.1 | |
| Dividend Yield | · | · | · | · | · | 0.97% | 0.00% | · | · | · | · | · | |
| Earnings Yield | 4.3% | 1.8% | 2.9% | 5.8% | 4.3% | 3.8% | -0.42% | · | 5.3% | 5.6% | 2.5% | 0.35% | |
| Payout Ratio | · | · | · | 26.6% | 26.5% | 25.3% | · | · | · | · | · | · | |
| Annual Payout | · | · | · | $3M | $3M | $1M | $0 | · | · | · | · | · |
損益計算書 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7M | $7M | $8M | $8M | $7M | $8M | $9M | $9M | $8M | $10M | $9M | $9M | $10M | $8M | $8M | $8M | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $1M | $947.0K | |
| Gross Profit | · | · | · | · | · | · | · | · | · | · | · | · | · | $8M | $8M | $8M | |
| SG&A Expense | $4M | $4M | $5M | $6M | $5M | $5M | $5M | $5M | $6M | $7M | $6M | $6M | $6M | $5M | $2M | $3M | |
| Operating Income | $1M | $1M | $2M | $1M | $1M | $2M | $-3M | $3M | $2M | $2M | $2M | $3M | $3M | $3M | $5M | $4M | |
| Interest Expense | $8.0K | $29.0K | $63.0K | $71.0K | $144.0K | $159.0K | $268.0K | $253.0K | $243.0K | $230.0K | $302.0K | $314.0K | $540.0K | $112.0K | $99.0K | $109.0K | |
| Interest Income | $100.0K | $117.0K | $131.0K | $129.0K | $134.0K | $131.0K | $138.0K | $151.0K | $136.0K | $66.0K | $83.0K | $68.0K | $46.0K | $49.0K | $51.0K | $54.0K | |
| Other Non-op | $16.0K | $29.0K | $35.0K | $28.0K | $131.0K | $134.0K | $-65.0K | $39.0K | $37.0K | $-2M | $117.0K | $99.0K | $43.0K | $-27.0K | $-99.0K | $1M | |
| Pretax Income | $2M | $1M | $3M | $1M | $2M | $2M | $-3M | $3M | $2M | $281.0K | $2M | $3M | $3M | $3M | $5M | $6M | |
| Income Tax | $264.0K | $-262.0K | $137.0K | $56.0K | $169.0K | $49.0K | $-725.0K | $557.0K | $340.0K | $-185.0K | $518.0K | $465.0K | $547.0K | $23.0K | $946.0K | $861.0K | |
| Net Income | $2M | $2M | $2M | $1M | $1M | $2M | $-2M | $2M | $2M | $14.0K | $1M | $2M | $3M | $3M | $4M | $5M | |
| EPS (Basic) | $0.11 | $0.10 | $0.17 | $0.08 | $0.10 | $0.16 | $-0.16 | $0.15 | $0.12 | $0.00 | $0.11 | $0.15 | $0.19 | $0.20 | $0.31 | $0.36 | |
| EPS (Diluted) | $0.11 | $0.11 | $0.16 | $0.08 | $0.10 | $0.15 | $-0.16 | $0.15 | $0.12 | $0.00 | $0.11 | $0.15 | $0.19 | $0.20 | $0.31 | $0.36 | |
| Shares (Basic) | 13,873,000 | -27,865,000 | 13,959,000 | 13,938,000 | 13,925,000 | -27,614,000 | 13,834,000 | 13,818,000 | 13,800,000 | -27,445,000 | 13,751,000 | 13,720,000 | 13,707,000 | -27,089,000 | 13,610,000 | 13,607,000 | |
| Shares (Diluted) | 13,896,000 | -27,967,000 | 13,976,000 | 13,990,000 | 13,980,000 | -27,686,000 | 13,834,000 | 13,886,000 | 13,886,000 | -27,618,000 | 13,820,000 | 13,817,000 | 13,782,000 | -27,306,000 | 13,677,000 | 13,691,000 | |
| EBITDA | $2M | · | $2M | $1M | $2M | · | $-3M | $3M | $3M | · | $2M | $3M | $4M | · | $5M | $4M |
貸借対照表 21
| 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 | $1M | $4M | $1M | $3M | $2M | $2M | $2M | $614.0K | $2M | $1M | $1M | $2M | $8M | $3M | $2M | $1M | |
| Receivables | $45M | $39M | $47M | $43M | $42M | $42M | $50M | $50M | $48M | $44M | $50M | $51M | $48M | $46M | $46M | $46M | |
| Prepaid Expense | $4M | $3M | $3M | $4M | $4M | $2M | $3M | $4M | $3M | $3M | $3M | $3M | $1M | $2M | $1M | $1M | |
| Current Assets | $52M | $48M | $54M | $52M | $51M | $49M | $58M | $58M | $55M | $51M | $56M | $58M | $60M | $52M | $51M | $51M | |
| PP&E (Net) | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Accum. Depreciation | · | $1M | · | · | · | $1M | · | · | · | $1M | · | · | · | $897.0K | · | · | |
| Goodwill | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $1M | $1M | |
| Intangibles | $19M | $24M | $22M | $22M | $23M | $28M | $24M | · | $25M | $26M | $26M | $27M | $27M | $28M | $26M | $26M | |
| Other Non-current Assets | $297.0K | $279.0K | $37.0K | $43.0K | $50.0K | $57.0K | $63.0K | $70.0K | $82.0K | $102.0K | $122.0K | $142.0K | $162.0K | $325.0K | $447.0K | $432.0K | |
| Total Assets | $91M | $88M | $95M | $94M | $94M | $94M | $103M | $108M | $106M | $104M | $105M | $108M | $111M | $103M | $90M | $90M | |
| Accounts Payable | $567.0K | $192.0K | $399.0K | $271.0K | $329.0K | $174.0K | $773.0K | $250.0K | $90.0K | $137.0K | $210.0K | $163.0K | $207.0K | $448.0K | $206.0K | $629.0K | |
| Current Liabilities | $19M | $15M | $22M | $23M | $23M | $24M | $35M | $37M | $37M | $36M | $37M | $41M | $45M | $37M | $26M | $29M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | $43.0K | $261.0K | $195.0K | $60.0K | $0 | $0 | |
| Total Liabilities | $24M | $20M | $27M | $28M | $28M | $29M | $40M | $42M | $42M | $41M | $42M | $46M | $50M | $45M | $34M | $38M | |
| Total Debt | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $4M | |
| Common Stock | $14.0K | $14.0K | $14.0K | $14.0K | $14.0K | $14.0K | $14.0K | $14.0K | $14.0K | $14.0K | $14.0K | $14.0K | $14.0K | $14.0K | $14.0K | $14.0K | |
| Paid-in Capital | $37M | $37M | $37M | $37M | $37M | $36M | $36M | $35M | $35M | $35M | $34M | $34M | $33M | $33M | $32M | $32M | |
| Retained Earnings | $30M | $31M | $31M | $29M | $29M | $29M | $27M | $30M | $29M | $28M | $29M | $29M | $27M | $26M | $24M | $20M | |
| Treasury Stock | $0 | $146.0K | $146.0K | $146.0K | $146.0K | $146.0K | $146.0K | $146.0K | $146.0K | $146.0K | $146.0K | $146.0K | $146.0K | $146.0K | $146.0K | $146.0K | |
| Stockholders' Equity | $67M | $68M | $68M | $66M | $66M | $65M | $63M | $65M | $64M | $63M | $63M | $62M | $60M | $58M | $56M | $52M | |
| Liabilities + Equity | $91M | $88M | $95M | $94M | $94M | $94M | $103M | $108M | $106M | $104M | $105M | $108M | $111M | $103M | $90M | $90M |
キャッシュフロー 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $778.0K | $787.0K | $752.0K | $735.0K | $734.0K | $697.0K | $697.0K | $697.0K | $698.0K | $697.0K | $699.0K | $700.0K | $697.0K | $263.0K | $601.0K | $454.0K | |
| Stock-based Comp | $148.0K | $112.0K | $345.0K | $240.0K | $239.0K | $510.0K | $549.0K | $338.0K | $362.0K | $555.0K | $306.0K | $460.0K | $362.0K | $480.0K | $583.0K | $1M | |
| Deferred Tax | $-89.0K | $49.0K | $-165.0K | $9.0K | $280.0K | $-311.0K | $-1M | $-42.0K | $41.0K | $-332.0K | $-217.0K | $65.0K | $135.0K | $61.0K | $0 | $-334.0K | |
| Amort. of Intangibles | $724.0K | $795.0K | $713.0K | $696.0K | $696.0K | $632.0K | $656.0K | $656.0K | $656.0K | $600.0K | $655.0K | · | · | · | · | · | |
| Other Non-cash | $-2M | · | · | · | $-762.0K | · | · | · | $-4M | · | · | · | $-3M | · | · | · | |
| Operating Cash Flow | $250.0K | $7M | $1M | $3M | $2M | $9M | $4M | $188.0K | $-967.0K | $9M | $2M | $-618.0K | $390.0K | $6M | $2M | $4M | |
| Investing Cash Flow | $-435.0K | $-383.0K | $366.0K | $-3.0K | $316.0K | $-513.0K | $112.0K | $232.0K | $213.0K | $-7M | $81.0K | $192.0K | $37.0K | $-13M | $-186.0K | $-672.0K | |
| Debt Issued | · | · | · | · | · | · | · | $-408.0K | $2M | · | · | $-5M | $9M | · | · | · | |
| Net Debt Issued | $0 | · | · | · | $-88.0K | · | · | · | $2M | · | · | · | $-3M | · | · | · | |
| Dividends Paid | · | · | · | · | · | · | · | · | · | · | $836.0K | $835.0K | $833.0K | · | $829.0K | $828.0K | |
| Financing Cash Flow | $-3M | $-3M | $-3M | $-2M | $-2M | $-8M | $-3M | $-1M | $981.0K | $-1M | $-3M | $-6M | $5M | $9M | $-2M | $-4M | |
| Net Change in Cash | $-3M | $3M | $-2M | $588.0K | $-132.0K | $598.0K | $1M | $-955.0K | $227.0K | $232.0K | $-961.0K | $-6M | $5M | $2M | $407.0K | $-698.0K | |
| Taxes Paid | $7.0K | $110.0K | $173.0K | $507.0K | $5.0K | $376.0K | $71.0K | $647.0K | $78.0K | · | $699.0K | $1M | $4.0K | · | $2M | $2M |
収益性 8
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 88.0% | 89.8% | |
| Operating Margin | 22.6% | · | 28.8% | 13.7% | 19.9% | · | -28.6% | 31.1% | 25.0% | · | 23.9% | 29.6% | 33.6% | · | 56.0% | 45.2% | |
| Net Margin | 23.9% | · | 27.1% | 13.9% | 18.2% | · | -23.4% | 23.5% | 19.2% | · | 16.0% | 22.3% | 26.7% | · | 45.4% | 52.7% | |
| Pretax Margin | 28.1% | · | 30.0% | 14.8% | 21.5% | · | -30.7% | 30.3% | 24.1% | · | 22.8% | 28.0% | 29.1% | · | 54.4% | 60.3% | |
| EBITDA Margin | 34.5% | · | 28.8% | 13.7% | 29.7% | · | -28.6% | 31.1% | 33.3% | · | 23.9% | 29.6% | 40.7% | · | 56.0% | 45.2% | |
| ROA | 1.7% | · | 2.3% | 1.1% | 1.4% | · | -2.1% | 1.9% | 1.5% | · | 1.5% | 2.0% | 2.7% | · | 5.2% | 6.1% | |
| ROE | 2.4% | · | 3.5% | 1.6% | 2.1% | · | -3.5% | 3.2% | 2.6% | · | 2.5% | 3.5% | 4.9% | · | 8.4% | 10.4% | |
| ROIC | 1.9% | · | 3.4% | 1.5% | 2.0% | · | -3.2% | 3.2% | 2.7% | · | 2.7% | 3.5% | 4.4% | · | 7.6% | 6.4% |
流動性と支払能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.7 | · | 2.4 | 2.2 | 2.2 | · | 1.7 | 1.6 | 1.5 | · | 1.5 | 1.4 | 1.3 | · | 2.0 | 1.8 | |
| Quick Ratio | 2.4 | · | 2.1 | 2.0 | 1.9 | · | 1.5 | 1.4 | 1.3 | · | 1.4 | 1.3 | 1.3 | · | 1.8 | 1.6 | |
| Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 0.1 | |
| LT Debt / Equity | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | 0.1 | |
| Interest Coverage | 184.5 | · | 38.8 | 14.7 | 10.3 | · | -10.1 | 10.7 | 8.7 | · | 7.3 | 8.5 | 6.1 | · | 52.4 | 38.5 |
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 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 |
バリュエーション（TTM） 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $30M | · | $33M | $33M | $34M | · | $36M | $35M | $37M | · | $36M | $35M | $33M | · | $30M | $29M | |
| Net Income TTM | $6M | · | $3M | $2M | $3M | · | $3M | $7M | $8M | · | $9M | $12M | $14M | · | $12M | $11M | |
| P/E | 22.2 | · | 53.4 | 58.9 | 56.7 | · | 64.4 | 23.3 | 22.7 | · | 23.7 | 30.6 | 20.3 | · | 14.8 | 17.8 | |
| Earnings Yield | 4.5% | · | 1.9% | 1.7% | 1.8% | · | 1.6% | 4.3% | 4.4% | · | 4.2% | 3.3% | 4.9% | · | 6.7% | 5.6% | |
| Payout Ratio | · | · | · | · | · | · | · | · | · | · | · | · | 31.7% | · | · | · |
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
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 収益 | $31M | $35M | $38M | $31M | $23M |
| 粗利益率 % | — | — | — | — | 99.2% |
| 営業利益率 % | 20.5% | 12.6% | 28.1% | 51.8% | 33.7% |
| 純利益 | $6M | $4M | $6M | $12M | $12M |
| 希薄化後EPS | $0.45 | $0.26 | $0.45 | $0.91 | $0.87 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 3.1 | 2.0 | 1.4 | 1.4 | 2.0 |
| クイックレシオ | 2.8 | 1.8 | 1.3 | 1.3 | 1.8 |
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。