KNTK Kinetik Holdings Inc. Class A Common Stock
$47.75
株価 · 7月 2, 2026
ファンダメンタルズ（時点） 5月 8, 2026
52週レンジ
$31–$52
81% of range
アナリスト評価
BUY
23 analysts
目標株価
$53
+10% upside
P/E (TTM)
13.7
ROE
-16.7%
純利益率
10.1%
KNTK 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
$47.75
時価総額
—
P/E (TTM)
13.7
EPS（TTM）
$2.63
収益（TTM）
$1.76B
配当利回り
—
ROE
-16.7%
負債/自己資本
—
52週レンジ
$31 – $52
KNTK 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
$1.76B
2017-12-31
→
2025-12-31
EPS
$2.63
2017-12-31
→
2025-12-31
フリーキャッシュフロー
$112M
2019-12-31
→
2025-12-31
利益率
10.1%
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
KNTK
競合中央値
P/E (TTM)
13.7
23.3
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
KNTK
競合中央値
Operating Margin (営業利益率)
9.3%
—
Net Profit Margin (純利益率)
10.1%
21.8%
ROA
2.6%
4.9%
ROE
-16.7%
17.6%
ROIC
-26.6%
—
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
KNTK
競合中央値
Current Ratio (流動比率)
0.7
1.0
Quick Ratio (クイックレシオ)
0.2
—
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
KNTK
競合中央値
Revenue YoY (収益（前年比）)
19.0%
—
Revenue CAGR 3Y (収益（3年CAGR）)
13.3%
—
Revenue CAGR 5Y (収益（5年CAGR）)
33.9%
—
EPS YoY
157.8%
—
Net Income YoY (純利益（前年比）)
122.8%
—
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
KNTK
競合中央値
Payout Ratio (配当性向)
108.7%
—
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
108.7%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年4月24日 | $0.8100 |
| 2026年2月6日 | $0.8100 |
| 2025年10月27日 | $0.7800 |
| 2025年7月25日 | $0.7800 |
| 2025年4月25日 | $0.7800 |
| 2025年2月3日 | $0.7800 |
| 2024年10月28日 | $0.7800 |
| 2024年7月29日 | $0.7500 |
| 2024年4月26日 | $0.7500 |
| 2024年2月21日 | $0.7500 |
| 2023年11月10日 | $0.7500 |
| 2023年8月3日 | $0.7500 |
| 2023年5月4日 | $0.7500 |
| 2023年2月3日 | $0.7500 |
| 2022年11月4日 | $0.7500 |
| 2022年8月4日 | $0.7500 |
| 2022年5月4日 | $0.7500 |
| 2021年11月29日 | $0.7500 |
| 2021年8月26日 | $0.7500 |
| 2021年5月27日 | $0.7500 |
KNTK 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
23 アナリスト
- 強い買い 4 17.4%
- 買い 14 60.9%
- 保有 5 21.7%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
14 アナリスト · 2026-07-01
中央値
$52.00
← 全目標を下回る
$47.75
安値
$48.00
高値
$61.00
中央値ターゲット
$52.00
+8.9%
平均値ターゲット
$52.57
+10.1%
決算履歴 EPS実績 vs 予想、サプライズ%、達成率、次回決算日
平均サプライズ
0.22%
次回決算
8月 04, 2026
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-0.07 | $0.21 | -0.28% |
| 2025年12月31日 | $2.16 | $0.29 | 1.9% |
| 2025年9月30日 | $0.03 | $0.34 | -0.31% |
| 2025年6月30日 | $0.33 | $0.26 | 0.07% |
| 2025年3月31日 | $0.05 | $0.32 | -0.27% |
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 |
|---|---|---|---|---|---|---|
| KNTK | — | 13.7 | 19.0% | 10.1% | -16.7% | — |
| CQP | — | -109.1 | 23.6% | 27.8% | — | — |
| WES | — | — | 6.6% | 30.7% | — | — |
| PAA | — | — | -9.5% | 3.2% | — | — |
| DTM | $12.17B | 27.8 | 26.7% | 35.5% | 9.4% | — |
| AM | $8.43B | 20.7 | 7.4% | 34.8% | 20.4% | — |
| HESM | — | — | 8.4% | 21.8% | — | — |
| PAGP | — | 38.3 | -9.5% | 0.59% | — | — |
| EE | — | 21.9 | 44.3% | — | — | — |
| INSW | $2.40B | 7.8 | -11.4% | 36.7% | 15.8% | — |
| WMB | — | 28.1 | 13.8% | 21.9% | 20.7% | — |
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 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.76B | $1.48B | $1.26B | $1.21B | $662M | $410M | $136M | $77M | $15M | |
| Cost of Revenue | · | · | · | · | · | · | $56M | $54M | $17M | |
| SG&A Expense | $131M | $134M | $98M | $94M | $29M | $23M | $10M | $7M | $4M | |
| Operating Expenses | $300M | $221M | $183M | $154M | $609M | $1.43B | $1.42B | $89M | $27M | |
| Operating Income | $165M | $179M | $159M | $150M | $53M | $-1.02B | $-1.29B | $-12M | $-12M | |
| Other Non-op | $412M | $88M | $-6M | $103M | $-50M | $-134M | $-622.0K | $0 | $0 | |
| Pretax Income | $577M | $267M | $154M | $253M | $3M | $-1.15B | $-1.26B | $-11M | $-12M | |
| Income Tax | $51M | $23M | $-233M | $3M | $2M | $968.0K | $65M | $-11M | $7M | |
| Net Income | $178M | $80M | $289M | $251M | $1M | $-1.16B | $-1.33B | $-239.0K | $-19M | |
| EPS (Basic) | $2.66 | $1.03 | $5.25 | $1.47 | $0.00 | $0.00 | $-95.70 | $-0.51 | $-0.30 | |
| EPS (Diluted) | $2.63 | $1.02 | $2.52 | $1.47 | $0.00 | $0.00 | $-95.70 | $-0.51 | $-0.30 | |
| Shares (Basic) | 61,962,000 | 59,284,000 | 51,823,000 | 41,630,000 | 0 | 0 | 3,746,000 | 8,656,000 | 62,259,000 | |
| Shares (Diluted) | 62,665,000 | 60,115,000 | 146,197,000 | 41,665,000 | 0 | 0 | 3,746,000 | 8,656,000 | 62,259,000 | |
| EBITDA | $548M | $503M | $440M | $411M | · | $78M | $-1.24B | · | $-2M |
貸借対照表 27
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $4M | $4M | $5M | $6M | $19M | $24M | $6M | $450M | $0 | |
| Receivables | $85M | $112M | $216M | $204M | $178M | · | $15M | $11M | $5M | |
| Inventory | $5M | $4M | $3M | $5M | $2M | $4M | $4M | $6M | $743.0K | |
| Prepaid Expense | $34M | $37M | $29M | $24M | $21M | $2M | $1M | $1M | $0 | |
| Current Assets | $302M | $295M | $257M | $242M | $218M | $43M | $32M | $468M | $6M | |
| PP&E (Net) | $3.87B | $3.43B | $2.74B | $2.54B | $1.84B | $196M | $206M | $1.23B | $700M | |
| PP&E (Gross) | · | · | · | · | $212M | $209M | $207M | $1.25B | $705M | |
| Accum. Depreciation | $1.05B | $813M | $626M | $474M | $337M | $13M | $1M | $24M | $6M | |
| Goodwill | $5M | $5M | $5M | $5M | $0 | · | · | · | · | |
| Intangibles | $553M | $652M | $592M | $695M | $786M | · | · | · | · | |
| Other Non-current Assets | · | $200.0K | · | · | $1.37B | $1.56B | $1.26B | $162M | $0 | |
| Total Assets | $7.10B | $6.81B | $6.50B | $5.92B | $3.55B | $1.80B | $1.50B | $1.86B | $706M | |
| Accounts Payable | $42M | $27M | $34M | $18M | $12M | · | · | · | · | |
| Accrued Liabilities | $172M | $187M | $177M | $174M | $136M | · | · | · | $742.7K | |
| Short-term Debt | · | · | $0 | · | · | · | · | · | · | |
| Current Liabilities | $441M | $419M | $250M | $228M | $241M | $30M | $34M | $99M | $124M | |
| Capital Leases | $29M | $11M | $9M | $6M | $30M | · | $1M | · | · | |
| Deferred Tax | $22M | $17M | $13M | $11M | $7M | · | $0 | $3M | $7M | |
| Other Non-current Liabilities | $15M | $2M | $3M | $3M | $2M | $6M | $5M | $0 | $25M | |
| Total Liabilities | $4.17B | $3.84B | $3.87B | $3.65B | $2.55B | $863M | $597M | $131M | $150M | |
| Long-term Debt | $3.65B | $3.39B | $3.59B | $3.40B | $2.35B | $624M | $396M | $0 | · | |
| Paid-in Capital | $241M | $0 | $193M | $119M | $0 | $122M | $40M | $0 | $575M | |
| Retained Earnings | $-806M | $-2.98B | $-724M | $-959M | $0 | $-369M | $-393M | $-214M | $-19M | |
| Treasury Stock | · | $0 | · | $0 | · | · | · | · | · | |
| AOCI | · | · | · | · | $0 | $-145.0K | $-266.0K | $0 | · | |
| Stockholders' Equity | $-565M | $-2.98B | $-531M | $-840M | $10.0K | $10.0K | $9.0K | $-227M | $556M | |
| Liabilities + Equity | $7.10B | $6.81B | $6.50B | $5.92B | $3.55B | $1.80B | $1.50B | $1.86B | $706M |
キャッシュフロー 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $383M | $324M | $281M | $260M | $244M | $224M | $41M | $20M | $6M | |
| Stock-based Comp | $63M | $77M | $56M | $43M | $0 | $0 | · | · | · | |
| Deferred Tax | $51M | $20M | $-233M | $2M | $2M | $968.0K | $65M | $-9M | $7M | |
| Amort. of Intangibles | $142M | $140M | $122M | $121M | $137M | $126M | · | · | · | |
| Other Non-cash | $-70M | $-27M | $94M | $57M | · | $68M | $1.31B | · | · | |
| Operating Cash Flow | $604M | $637M | $584M | $613M | $236M | $102M | $76M | $661.0K | $0 | |
| CapEx | $492M | $264M | $313M | $206M | $78M | $181M | $343M | $84M | $0 | |
| Investing Cash Flow | $-199M | $-177M | $-686M | $-286M | $-100M | $-506M | $-1.50B | $-175M | $0 | |
| Debt Issued | $1.40B | $0 | $800M | $3.00B | $30M | $134M | · | · | · | |
| Net Debt Issued | $400M | $-200M | $0 | $706M | · | · | · | · | · | |
| Stock Repurchased | $176M | $0 | $6M | $0 | $0 | · | · | · | · | |
| Net Stock Activity | $-176M | $0 | $-6M | · | · | · | · | · | · | |
| Dividends Paid | $194M | $175M | $81M | $39M | $0 | $0 | $0 | · | · | |
| Financing Cash Flow | $-405M | $-461M | $100M | $-339M | $-137M | $373M | $983M | $624M | $0 | |
| Net Change in Cash | $345.0K | $-904.0K | $-2M | $-12M | $-862.0K | $-31M | $-444M | $450M | $0 | |
| Taxes Paid | $4M | $560.0K | $480.0K | $0 | $0 | · | · | · | · | |
| Free Cash Flow | $112M | $374M | $272M | $407M | · | $134M | $-266M | · | · |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 9.3% | 12.1% | 12.7% | 12.4% | · | 41.5% | -946.8% | · | · | |
| Net Margin | 10.1% | 16.5% | 30.8% | 20.7% | · | 54.2% | -986.0% | · | · | |
| Pretax Margin | 32.7% | 18.0% | 12.2% | 20.9% | · | 53.8% | -938.2% | · | · | |
| EBITDA Margin | 31.0% | 34.0% | 35.0% | 33.9% | · | 52.3% | -916.3% | · | · | |
| ROA | 2.6% | 3.7% | 6.2% | 5.3% | · | 4.9% | -79.7% | · | -0.10% | |
| ROE | -16.7% | -10.4% | -56.5% | -29.9% | · | -92.5% | -2938.6% | · | -0.58% | |
| ROIC | -26.6% | -5.5% | -75.5% | -17.7% | · | -25.2% | 382.7% | · | · |
流動性と支払能力 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | 0.7 | 1.0 | 1.1 | · | 1.4 | 0.9 | · | 0.4 | |
| Quick Ratio | 0.2 | 0.3 | 0.9 | 0.9 | · | 0.8 | 0.6 | · | 0.4 |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.2 | 0.2 | 0.3 | · | 0.1 | 0.1 | · | 0.0 | |
| Inventory Turnover | · | · | · | · | · | · | 11.4 | · | · | |
| Receivables Turnover | 17.9 | 9.1 | 6.0 | 6.4 | · | · | 10.3 | · | · |
成長率 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 19.0% | 18.0% | 3.5% | 83.3% | 61.4% | · | · | · | · | |
| Revenue CAGR 3Y | 13.3% | 30.8% | 45.2% | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 33.9% | · | · | · | · | · | · | · | · | |
| EPS YoY | 157.8% | -59.5% | 71.4% | · | · | · | · | · | · | |
| EPS CAGR 3Y | 21.4% | · | · | · | · | · | · | · | · | |
| Net Income YoY | 122.8% | -72.4% | 15.4% | 16817.8% | · | · | · | · | · | |
| Net Income CAGR 3Y | -10.8% | 277.9% | · | · | · | · | · | · | · |
バリュエーション（TTM） 6
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.76B | $1.48B | $1.26B | $1.21B | $662M | $410M | $136M | $77M | $15M | |
| Net Income TTM | $178M | $80M | $289M | $251M | $1M | $-1.16B | $-1.33B | $-239.0K | $-19M | |
| P/E | 13.7 | 55.6 | 13.3 | 22.5 | · | · | -0.6 | -303.1 | · | |
| Earnings Yield | 7.3% | 1.8% | 7.5% | 4.4% | 0.00% | 0.00% | -167.3% | -0.33% | · | |
| Payout Ratio | 108.7% | 71.7% | 21.1% | 15.7% | · | · | · | · | · | |
| Annual Payout | $194M | $175M | $81M | $39M | $0 | $0 | $0 | · | · |
損益計算書 14
| 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 | $410M | $430M | $464M | $427M | $443M | $386M | $396M | $359M | $341M | $349M | $330M | $296M | $281M | $295M | $325M | $336M | |
| SG&A Expense | $44M | $39M | $30M | $24M | $38M | $39M | $30M | $31M | $34M | $25M | $23M | $23M | $28M | $22M | $23M | $26M | |
| Operating Expenses | $79M | $72M | $83M | $75M | $70M | $59M | $62M | $50M | $50M | $-621M | $292M | $259M | $254M | $-658M | $279M | $295M | |
| Operating Income | $-4M | $48M | $20M | $77M | $19M | $24M | $73M | $57M | $26M | $56M | $38M | $37M | $27M | $45M | $46M | $41M | |
| Interest Income | · | · | · | · | · | · | $572.0K | · | $577.0K | · | $293.0K | · | · | · | · | · | |
| Other Non-op | $-2M | $408M | $-3M | $4M | $3M | $-6M | $19M | $62M | $13M | $-24M | $6M | $35M | $-23M | $4M | $5M | $91M | |
| Pretax Income | $-6M | $456M | $17M | $82M | $22M | $18M | $92M | $118M | $39M | $32M | $44M | $72M | $5M | $49M | $51M | $132M | |
| Income Tax | $-778.0K | $40M | $1M | $7M | $3M | $2M | $8M | $9M | $4M | $-235M | $1M | $311.0K | $416.0K | $372.0K | $1M | $162.0K | |
| Net Income | $-2M | $130M | $5M | $24M | $6M | $-18M | $26M | $37M | $35M | $-321M | $215M | $208M | $187M | $-310M | $212M | $208M | |
| EPS (Basic) | $-0.07 | $2.25 | $0.03 | $0.33 | $0.05 | $0.02 | $0.35 | $0.54 | $0.12 | $4.69 | $0.21 | $0.41 | $-0.06 | $0.27 | $1.04 | $0.06 | |
| EPS (Diluted) | $-0.07 | $2.22 | $0.03 | $0.33 | $0.05 | $0.01 | $0.35 | $0.54 | $0.12 | $1.96 | $0.21 | $0.41 | $-0.06 | $0.27 | $1.04 | $0.06 | |
| Shares (Basic) | 65,910,000 | -121,787,000 | 61,866,000 | 61,721,000 | 60,162,000 | -118,188,000 | 59,811,000 | 59,792,000 | 57,869,000 | -99,682,000 | 53,340,000 | 50,553,000 | 47,612,000 | -76,875,000 | 41,816,000 | 39,297,000 | |
| Shares (Diluted) | 66,684,000 | -122,992,000 | 62,428,000 | 62,228,000 | 61,001,000 | -118,980,000 | 60,424,000 | 60,279,000 | 58,392,000 | -5,716,000 | 53,463,000 | 50,625,000 | 47,825,000 | -76,945,000 | 41,855,000 | 39,329,000 | |
| EBITDA | $98M | · | $115M | $171M | $112M | · | $160M | $132M | $100M | · | $108M | $107M | $96M | · | $111M | $107M |
貸借対照表 25
| 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 | $720.0K | $4M | $8M | $11M | $9M | $4M | $20M | $13M | $10M | · | $68.0K | $2M | $2M | · | $12M | $5M | |
| Receivables | $93M | $85M | $77M | $63M | $123M | $112M | $66M | $94M | $210M | · | $231M | $182M | $199M | · | · | · | |
| Inventory | · | $5M | · | · | · | $4M | · | · | · | · | $9M | $7M | $4M | · | $13M | $13M | |
| Prepaid Expense | $31M | $34M | $44M | $37M | $33M | $37M | $44M | $32M | $27M | · | $36M | $36M | $31M | · | $37M | $40M | |
| Current Assets | $319M | $302M | $315M | $313M | $315M | $295M | $286M | $299M | $257M | · | $288M | $248M | $246M | · | $319M | $342M | |
| PP&E (Net) | $3.89B | $3.87B | $3.81B | $3.73B | $3.64B | $3.43B | $3.23B | $3.19B | $2.75B | · | $2.72B | $2.69B | $2.63B | · | $2.53B | $2.48B | |
| Accum. Depreciation | $1.11B | $1.05B | $985M | $927M | $870M | $813M | $759M | $711M | $667M | · | $586M | $548M | $512M | · | $437M | $403M | |
| Goodwill | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $15M | $5M | · | $5M | $5M | $5M | · | $5M | $4M | |
| Intangibles | $523M | $553M | $585M | $608M | $634M | $652M | $878M | $936M | $563M | · | $621M | $650M | $677M | · | $722M | $748M | |
| Total Assets | $7.11B | $7.10B | $7.20B | $7.15B | $7.03B | $6.81B | $6.86B | $6.86B | $6.45B | · | $6.29B | $6.23B | $6.12B | $5.92B | $6.01B | $6.00B | |
| Accounts Payable | $29M | $42M | $32M | $37M | $39M | $27M | $17M | $44M | $16M | · | $18M | $36M | $18M | · | $16M | $11M | |
| Accrued Liabilities | $228M | $172M | $228M | $219M | $234M | $187M | $192M | $157M | $170M | · | $188M | $112M | $176M | · | $235M | $246M | |
| Short-term Debt | · | · | · | · | · | · | · | $149M | · | · | · | · | · | · | · | · | |
| Current Liabilities | $537M | $441M | $504M | $502M | $475M | $419M | $399M | $399M | $234M | · | $251M | $199M | $248M | · | $285M | $306M | |
| Capital Leases | $18M | $29M | $40M | $38M | $20M | $11M | $13M | $15M | $3M | · | $16M | $22M | $25M | · | $9M | $17M | |
| Deferred Tax | $22M | $22M | $18M | $18M | $18M | $17M | $16M | $15M | $14M | · | $13M | $12M | $11M | · | $13M | $12M | |
| Other Non-current Liabilities | $15M | $15M | $25M | $25M | $26M | $2M | $68M | $66M | $3M | · | $3M | $3M | $4M | · | $3M | $2M | |
| Total Liabilities | $4.27B | $4.17B | $4.58B | $4.34B | $4.13B | $3.84B | $3.80B | $3.78B | $3.80B | · | $3.92B | $3.89B | $3.85B | · | $3.78B | $3.36B | |
| Long-term Debt | $3.67B | $3.65B | $3.98B | $3.77B | $3.60B | $3.39B | $3.31B | $3.29B | $3.55B | · | $3.63B | $3.65B | $3.54B | · | $3.48B | $3.00B | |
| Total Debt | · | · | · | · | · | · | · | $149M | · | · | · | · | · | · | · | · | |
| Paid-in Capital | $0 | $241M | $222M | $288M | $67M | $0 | $0 | $0 | $0 | · | $92M | $0 | $230M | · | $107M | · | |
| Retained Earnings | $-1.67B | $-806M | $-2.00B | $-1.78B | $-2.62B | $-2.98B | $-1.72B | $-1.21B | $-973M | · | $-930M | $-902M | $-863M | · | $-942M | $-1.18B | |
| Treasury Stock | · | · | · | $73M | · | · | · | · | · | · | · | $3M | $2M | · | · | · | |
| Stockholders' Equity | $-1.67B | $-565M | $-1.78B | $-1.57B | $-2.55B | $-2.98B | $-1.72B | $-1.21B | $-973M | $-531M | $-838M | $-906M | $-636M | $-840M | $-835M | $-1.18B | |
| Liabilities + Equity | $7.11B | $7.10B | $7.20B | $7.15B | $7.03B | $6.81B | $6.86B | $6.86B | $6.45B | · | $6.29B | $6.23B | $6.12B | · | $6.01B | $6.00B |
キャッシュフロー 17
| 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 | $102M | $101M | $95M | $94M | $93M | $88M | $88M | $75M | $74M | $73M | $70M | $69M | $69M | $68M | $65M | $67M | |
| Stock-based Comp | $21M | $18M | $14M | $10M | $21M | $24M | $15M | $15M | $23M | $13M | $12M | $13M | $18M | $12M | $13M | $12M | |
| Deferred Tax | $-778.0K | $40M | $1M | $7M | $2M | $-230.0K | $7M | $9M | $4M | $-235M | $1M | $240.0K | $363.0K | $212.0K | $1M | $-63.0K | |
| Amort. of Intangibles | $36M | $37M | $37M | $37M | $31M | $39M | $39M | $31M | $31M | $31M | $31M | $31M | $30M | $30M | $30M | $30M | |
| Other Non-cash | $60M | · | · | · | $42M | · | · | · | $-180M | · | · | · | $-155M | · | · | · | |
| Operating Cash Flow | $180M | $110M | $188M | $129M | $177M | $144M | $214M | $126M | $154M | $179M | $175M | $111M | $120M | $160M | $184M | $171M | |
| CapEx | $83M | $134M | $157M | $127M | $75M | $108M | $58M | $39M | $58M | $67M | $86M | $101M | $59M | $46M | $89M | $42M | |
| Investing Cash Flow | $-89M | $364M | $-171M | $-131M | $-260M | $-111M | $-109M | $105M | $-62M | $-104M | $-135M | $-201M | $-246M | $-70M | $-147M | $-50M | |
| Debt Issued | $0 | $0 | $0 | $1.15B | $250M | $0 | $0 | $0 | $0 | $800M | $0 | · | · | $0 | $0 | $3.00B | |
| Net Debt Issued | $0 | · | · | · | $250M | · | · | · | · | · | · | · | $0 | · | · | · | |
| Stock Repurchased | · | $3M | $100M | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $3M | $2M | $0 | $0 | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $0 | · | · | · | $-2M | · | · | · | |
| Dividends Paid | $52M | $50M | $49M | $48M | $47M | $47M | $45M | $45M | $39M | $23M | $22M | $19M | $17M | $15M | $13M | $11M | |
| Financing Cash Flow | $-95M | $-478M | $-20M | $4M | $89M | $-50M | $-97M | $-228M | $-86M | $-71M | $-42M | $90M | $122M | $-95M | $-31M | $-133M | |
| Net Change in Cash | $-3M | $-4M | $-3M | $2M | $5M | $-17M | $8M | $3M | $5M | $4M | $-2M | $253.0K | $-4M | $-5M | $6M | $-12M | |
| Taxes Paid | · | $0 | $1M | · | · | $1.0K | $74.0K | · | · | $-4.0K | $434.0K | · | · | · | · | · | |
| Free Cash Flow | $97M | · | · | · | $102M | · | · | · | $96M | · | · | · | $61M | · | · | · |
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 | -0.94% | · | 4.3% | 18.1% | 4.3% | · | 18.4% | 15.7% | 7.6% | · | 11.6% | 12.6% | 9.7% | · | 14.1% | 12.1% | |
| Net Margin | -0.41% | · | 1.1% | 5.5% | 4.3% | · | 67.0% | 65.2% | 68.4% | · | 65.2% | 70.2% | 66.7% | · | 15.2% | 39.2% | |
| Pretax Margin | -1.4% | · | 3.6% | 19.2% | 4.9% | · | 23.2% | 32.9% | 11.5% | · | 13.5% | 24.3% | 1.7% | · | 15.6% | 39.2% | |
| EBITDA Margin | 23.9% | · | 24.8% | 40.1% | 25.3% | · | 40.5% | 36.6% | 29.2% | · | 32.8% | 36.1% | 34.2% | · | 34.1% | 31.9% | |
| ROA | -0.02% | · | 0.07% | 0.34% | 0.29% | · | 4.0% | 3.6% | 3.7% | · | 3.5% | 3.4% | 3.1% | · | 1.3% | 3.4% | |
| ROE | 0.08% | · | -0.30% | -1.7% | -1.1% | · | -20.8% | -22.2% | -29.0% | · | -25.8% | -19.9% | -21.1% | · | -7.5% | -15.6% | |
| ROIC | 0.20% | · | -1.0% | -4.5% | -0.67% | · | -3.9% | -4.9% | -2.4% | · | -4.5% | -4.1% | -3.9% | · | -5.3% | -3.4% |
流動性と支払能力 3
| 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 | 0.6 | · | 0.6 | 0.6 | 0.7 | · | 0.7 | 0.8 | 1.1 | · | 1.1 | 1.2 | 1.0 | · | 1.1 | 1.1 | |
| Quick Ratio | 0.2 | · | 0.2 | 0.1 | 0.3 | · | 0.2 | 0.3 | 0.9 | · | 0.9 | 0.9 | 0.8 | · | 0.0 | 0.0 | |
| Debt / Equity | · | · | · | · | · | · | · | -0.1 | · | · | · | · | · | · | · | · |
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 | 0.0 | 0.0 | · | 0.1 | 0.1 | |
| Receivables Turnover | 3.8 | · | 6.5 | 5.4 | 2.7 | · | 2.7 | 2.6 | 1.7 | · | 2.9 | 3.3 | 2.8 | · | · | · |
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 | $1.74B | · | $1.73B | $1.63B | $1.54B | · | $1.43B | $1.33B | $1.25B | · | $1.23B | $1.24B | $1.20B | · | $1.08B | $895M | |
| Net Income TTM | $33M | · | $74M | $106M | $118M | · | $314M | $496M | $646M | · | $823M | $816M | $749M | · | $566M | $338M | |
| P/E | 142.4 | · | 56.2 | 34.7 | 49.0 | · | 37.1 | 32.4 | 58.6 | · | 21.1 | 24.2 | 27.5 | · | 27.1 | 213.4 | |
| Earnings Yield | 0.70% | · | 1.8% | 2.9% | 2.0% | · | 2.7% | 3.1% | 1.7% | · | 4.7% | 4.1% | 3.6% | · | 3.7% | 0.47% | |
| Payout Ratio | -3136.9% | · | · | · | 243.9% | · | · | · | 16.6% | · | · | · | 9.0% | · | · | · |
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 | $1.76B | $1.48B | $1.26B | $1.21B | $662M |
| 営業利益率 % | 9.3% | 12.1% | 12.7% | 12.4% | — |
| 純利益 | $178M | $80M | $289M | $251M | $1M |
| 希薄化後EPS | $2.63 | $1.02 | $2.52 | $1.47 | $0.00 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 0.7 | 0.7 | 1.0 | 1.1 | — |
| クイックレシオ | 0.2 | 0.3 | 0.9 | 0.9 | — |
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 | $112M | $374M | $272M | $407M | — |
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。