MKTW MarketWise, Inc. - Class A Common Stock
$16.51
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 7, 2026
52週レンジ
$13–$22
39% of range
アナリスト評価
HOLD
6 analysts
目標株価
$23
+38% upside
P/E (TTM)
6.5
ROE
-46.4%
純利益率
1.7%
MKTW 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
$16.51
時価総額
—
P/E (TTM)
6.5
EPS（TTM）
$2.31
収益（TTM）
$328M
配当利回り
—
ROE
-46.4%
負債/自己資本
—
52週レンジ
$13 – $22
MKTW 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
$328M
2019-12-31
→
2025-12-31
EPS
$2.31
2022-12-31
→
2025-12-31
フリーキャッシュフロー
$46M
2021-12-31
→
2025-12-31
利益率
1.7%
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
MKTW
競合中央値
P/E (TTM)
6.5
26.5
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
MKTW
競合中央値
Operating Margin (営業利益率)
19.1%
—
Net Profit Margin (純利益率)
1.7%
4.2%
ROA
2.4%
5.7%
ROE
-46.4%
15.8%
ROIC
-515.2%
—
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
MKTW
競合中央値
Current Ratio (流動比率)
0.6
1.6
Quick Ratio (クイックレシオ)
0.3
—
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
MKTW
競合中央値
Revenue YoY (収益（前年比）)
-19.7%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-13.8%
—
Revenue CAGR 5Y (収益（5年CAGR）)
-2.1%
—
EPS YoY
-35.5%
—
Net Income YoY (純利益（前年比）)
-20.4%
—
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
MKTW
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5月15日 | $0.4500 |
| 2026年3月18日 | $0.4500 |
| 2025年11月14日 | $0.4000 |
| 2025年8月15日 | $0.4000 |
| 2025年5月15日 | $0.3000 |
| 2025年3月18日 | $0.2000 |
| 2025年1月29日 | $0.6000 |
| 2024年11月25日 | $0.2000 |
| 2024年8月15日 | $0.2000 |
| 2024年5月14日 | $0.2000 |
| 2024年3月14日 | $0.2000 |
| 2023年12月21日 | $0.2000 |
| 2023年11月9日 | $3.0000 |
| 2023年9月1日 | $0.2000 |
| 2023年5月31日 | $0.2000 |
MKTW 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
売り
6 アナリスト
- 強い買い 0 0.0%
- 買い 0 0.0%
- 保有 3 50.0%
- 売り 1 16.7%
- 強い売り 2 33.3%
12ヶ月目標株価
3 アナリスト · 2026-05-17
中央値
$24.00
平均値
$22.85
← 全目標を下回る
$16.51
安値
$20.00
高値
$24.54
中央値ターゲット
$24.00
+45.4%
平均値ターゲット
$22.85
+38.4%
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
0.79%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-0.23 | $0.00 | -0.23% |
| 2025年12月31日 | $0.76 | $-0.22 | 0.98% |
| 2025年9月30日 | $0.58 | $-1.35 | 1.9% |
| 2025年6月30日 | $0.53 | $0.65 | -0.12% |
| 2025年3月31日 | $0.41 | $-1.01 | 1.4% |
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 |
|---|---|---|---|---|---|---|
| MKTW | — | 6.5 | -19.7% | 1.7% | -46.4% | — |
| DFIN | $1.20B | 40.6 | -1.9% | 4.2% | 8.0% | — |
| GEMI | $1.17B | -0.6 | 26.3% | -324.6% | 220.5% | — |
| BKKT | — | -1.1 | -32.1% | -4.6% | -146.2% | — |
| VALU | — | — | -6.4% | 59.0% | 20.8% | — |
| LPRO | $182M | -38.8 | 288.0% | -4.5% | -5.5% | 76.9% |
| BRR | — | — | — | — | — | — |
| FLD | — | — | — | — | — | — |
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 |
|---|---|---|---|---|---|---|---|
| Revenue | $328M | $409M | $448M | $512M | $549M | $364M | |
| Cost of Revenue | $44M | $51M | $57M | $63M | $239M | $155M | |
| R&D Expense | $9M | $10M | $9M | $9M | $7M | $5M | |
| SG&A Expense | $78M | $91M | $125M | $115M | $960M | $527M | |
| Operating Expenses | $266M | $320M | $396M | $425M | $1.52B | $903M | |
| Operating Income | $63M | $89M | $52M | $87M | $-968M | $-539M | |
| Other Non-op | $1M | $2M | $-611.0K | $16M | $16M | $-3M | |
| Pretax Income | $67M | $96M | $56M | $103M | $-952M | $-541M | |
| Income Tax | $3M | $3M | $2M | $1M | $2M | $0 | |
| Net Income | $6M | $7M | $2M | $18M | $-1.01B | $-538M | |
| EPS (Basic) | $2.41 | $3.67 | $1.12 | $0.73 | · | · | |
| EPS (Diluted) | $2.31 | $3.58 | $1.07 | $0.73 | · | · | |
| Shares (Basic) | 2,333,000 | 1,921,000 | 1,585,000 | 24,635,000 | · | · | |
| Shares (Diluted) | 2,436,000 | 1,971,000 | 1,665,000 | 24,747,000 | · | · | |
| EBITDA | $65M | $92M | $56M | · | $-965M | $-349.9K |
貸借対照表 26
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $70M | $98M | $155M | $159M | $139M | $114M | |
| Receivables | $6M | $2M | $5M | $4M | $8M | $12M | |
| Prepaid Expense | $11M | $10M | $9M | $12M | $13M | $9M | |
| Other Current Assets | $814.0K | $1M | $2M | $3M | $2M | $2M | |
| Current Assets | $132M | $169M | $268M | $279M | $246M | $181M | |
| PP&E (Net) | $453.0K | $592.0K | $690.0K | $892.0K | $1M | $1M | |
| PP&E (Gross) | $3M | $4M | $4M | $4M | $4M | $3M | |
| Accum. Depreciation | $3M | $3M | $3M | $3M | $2M | $2M | |
| Goodwill | $30M | $30M | $31M | $31M | $23M | $18M | |
| Intangibles | $4M | $5M | $6M | $16M | $9M | $5M | |
| Other Non-current Assets | · | $0 | $287.0K | $629.0K | $965.0K | $678.0K | |
| Total Assets | $218M | $260M | $397M | $443M | $422M | $285M | |
| Accounts Payable | · | · | · | · | · | $22.1K | |
| Accrued Liabilities | $33M | $23M | $55M | $46M | $46M | $32M | |
| Short-term Debt | · | · | · | · | · | $0 | |
| Current Liabilities | $234M | $260M | $374M | $386M | $395M | $346M | |
| Capital Leases | $5M | $3M | $4M | $6M | $7M | $8M | |
| Deferred Tax | · | · | · | · | $0 | · | |
| Other Non-current Liabilities | $3M | $3M | $746.0K | $1M | · | · | |
| Total Liabilities | $432M | $477M | $685M | $741M | $827M | $1.21B | |
| Total Debt | · | · | · | · | · | $0 | |
| Paid-in Capital | $102M | $107M | $115M | $107M | $98M | $35M | |
| Retained Earnings | $-114M | $-119M | $-126M | $-128M | $-146M | $-30M | |
| AOCI | $36.0K | $56.0K | $65.0K | $44.0K | $-9.0K | $-17.0K | |
| Stockholders' Equity | $-12M | $-13M | $-11M | $-21M | $-49M | $5M | |
| Liabilities + Equity | $218M | $260M | $397M | $443M | $422M | $285M |
キャッシュフロー 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $2M | $3M | $4M | $3M | $3M | $3M | |
| Stock-based Comp | $11M | $12M | $23M | $9M | $211M | $19M | |
| Deferred Tax | $954.0K | $3M | $2M | $1M | $2M | $0 | |
| Amort. of Intangibles | $2M | $3M | $4M | $3M | $2M | $2M | |
| Other Non-cash | $26M | $-47M | $32M | · | $861M | · | |
| Operating Cash Flow | $46M | $-22M | $62M | $48M | $64M | $56M | |
| CapEx | $391.0K | $133.0K | $65.0K | $35.0K | $157.0K | $290.0K | |
| Investing Cash Flow | $-2M | $-681.0K | $-2M | $-13M | $-8M | $-10M | |
| Stock Issued | $418.0K | $301.0K | $678.0K | $827.0K | $0 | $0 | |
| Stock Repurchased | $3M | $11M | $0 | $13M | $3M | $0 | |
| Net Stock Activity | $-3M | $-11M | $678.0K | · | $-3M | · | |
| Financing Cash Flow | $-72M | $-34M | $-64M | $-16M | $-31M | $-103M | |
| Net Change in Cash | $-28M | $-57M | $-3M | $19M | $25M | $-57M | |
| Taxes Paid | $494.0K | $331.0K | $0 | $0 | · | · | |
| Free Cash Flow | $46M | $-22M | $62M | · | $63M | · |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Operating Margin | 19.1% | 21.8% | 11.6% | · | -176.2% | · | |
| Net Margin | 1.7% | 1.7% | 0.40% | · | -184.5% | · | |
| Pretax Margin | 20.3% | 23.6% | 12.5% | · | -173.3% | · | |
| EBITDA Margin | 19.7% | 22.4% | 12.4% | · | -175.7% | · | |
| ROA | 2.4% | 2.1% | 0.42% | · | -286.9% | -14.3% | |
| ROE | -46.4% | -59.8% | -11.0% | · | 4654.1% | -1190.1% | |
| ROIC | -515.2% | -685.9% | -452.5% | · | 1998.1% | · |
流動性と支払能力 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | 0.6 | 0.7 | · | 0.6 | 8.3 | |
| Quick Ratio | 0.3 | 0.4 | 0.4 | · | 0.4 | 6.0 | |
| Debt / Equity | · | · | · | · | · | 0.0 |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.4 | 1.2 | 1.1 | · | 1.6 | · | |
| Receivables Turnover | 86.4 | 127.6 | 104.6 | · | 54.4 | · |
成長率 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | -19.7% | -8.8% | -12.5% | -6.7% | 50.8% | · | |
| Revenue CAGR 3Y | -13.8% | -9.4% | 7.2% | · | · | · | |
| Revenue CAGR 5Y | -2.1% | · | · | · | · | · | |
| EPS YoY | -35.5% | 234.6% | 46.6% | · | · | · | |
| EPS CAGR 3Y | 46.8% | · | · | · | · | · | |
| Net Income YoY | -20.4% | 296.1% | -90.1% | · | · | · | |
| Net Income CAGR 3Y | -32.1% | · | · | · | · | · |
バリュエーション（TTM） 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $328M | $409M | $448M | $512M | $549M | $364M | |
| Net Income TTM | $6M | $7M | $2M | $18M | $-1.01B | $-538M | |
| P/E | 6.5 | 3.2 | 51.0 | 46.0 | · | · | |
| Earnings Yield | 15.4% | 31.5% | 2.0% | 2.2% | · | · |
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 | $77M | $83M | $81M | $80M | $84M | $97M | $97M | $105M | $109M | $112M | $106M | $104M | $126M | $128M | $120M | $128M | |
| Cost of Revenue | $11M | $11M | $11M | $11M | $12M | $11M | $13M | $13M | $13M | $13M | $14M | $15M | $15M | $14M | $14M | $16M | |
| R&D Expense | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| SG&A Expense | $24M | $22M | $19M | $20M | $17M | $20M | $22M | $25M | $24M | $45M | $25M | $28M | $28M | $35M | $29M | $20M | |
| Operating Expenses | $78M | $70M | $63M | $65M | $67M | $73M | $75M | $84M | $87M | $111M | $95M | $95M | $96M | $103M | $98M | $105M | |
| Operating Income | $-1M | $13M | $18M | $15M | $17M | $24M | $22M | $21M | $22M | $1M | $11M | $9M | $31M | $25M | $22M | $23M | |
| Other Non-op | $94.0K | $61.0K | $478.0K | $343.0K | $158.0K | $2M | $632.0K | $-656.0K | $234.0K | $-1M | $182.0K | $238.0K | $387.0K | $104.0K | $-4M | $12M | |
| Pretax Income | $-492.0K | $14M | $19M | $16M | $18M | $27M | $24M | $22M | $23M | $2M | $13M | $10M | $32M | $25M | $18M | $35M | |
| Income Tax | $62.0K | $-161.0K | $1M | $613.0K | $1M | $766.0K | $973.0K | $779.0K | $735.0K | $-243.0K | $691.0K | $427.0K | $928.0K | $-2M | $1M | $1M | |
| Net Income | $-573.0K | $2M | $2M | $1M | $890.0K | $2M | $2M | $2M | $2M | $139.0K | $140.0K | $36.0K | $1M | $4M | $-4M | $12M | |
| EPS (Basic) | $-0.23 | $0.83 | $0.60 | $0.55 | $0.43 | $1.08 | $0.88 | $0.81 | $0.90 | $1.07 | $0.00 | $0.00 | $0.05 | $0.13 | $-0.17 | $0.53 | |
| EPS (Diluted) | $-0.23 | $0.79 | $0.58 | $0.53 | $0.41 | $1.06 | $0.87 | $0.80 | $0.85 | $1.02 | $0.00 | $0.00 | $0.05 | $0.13 | $-0.17 | $0.53 | |
| Shares (Basic) | 2,491,000 | -4,564,000 | 2,489,000 | 2,357,000 | 2,051,000 | -3,773,000 | 1,948,000 | 1,910,000 | 1,836,000 | -91,023,000 | 32,910,000 | 30,526,000 | 29,172,000 | -45,037,000 | 23,533,000 | 22,288,000 | |
| Shares (Diluted) | 2,491,000 | -4,767,000 | 2,598,000 | 2,445,000 | 2,160,000 | -3,907,000 | 1,982,000 | 1,940,000 | 1,956,000 | -94,300,000 | 33,632,000 | 31,837,000 | 30,496,000 | -44,966,000 | 23,566,000 | 22,296,000 | |
| EBITDA | $-578.0K | · | $18M | $15M | $17M | · | $22M | $21M | $22M | · | $11M | $9M | $32M | · | $22M | $23M |
貸借対照表 23
| 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 | $53M | $70M | $51M | $69M | $79M | $98M | $94M | $109M | $131M | $155M | $194M | $187M | $161M | $159M | $147M | $151M | |
| Receivables | $5M | $6M | $4M | $4M | $9M | $2M | $2M | $4M | $3M | $5M | $6M | $3M | $3M | · | $5M | $3M | |
| Prepaid Expense | $11M | $11M | $16M | $7M | $10M | $10M | $9M | $8M | $11M | · | $11M | $10M | $12M | · | $11M | $9M | |
| Other Current Assets | $808.0K | $814.0K | $1M | $850.0K | $1M | $1M | $1M | $2M | $2M | · | $3M | $3M | $3M | · | $4M | $3M | |
| Current Assets | $112M | $132M | $117M | $130M | $153M | $169M | $172M | $198M | $233M | · | $313M | $304M | $281M | · | $265M | $262M | |
| PP&E (Net) | $887.0K | $453.0K | $276.0K | $293.0K | $203.0K | $592.0K | $567.0K | $603.0K | $630.0K | · | $748.0K | $799.0K | $835.0K | · | $963.0K | $1M | |
| PP&E (Gross) | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $4M | · | $4M | $4M | $4M | · | $4M | $4M | |
| Accum. Depreciation | $3M | $3M | $3M | $2M | $3M | $3M | $3M | $3M | $3M | · | $3M | $3M | $3M | · | $3M | $3M | |
| Goodwill | $30M | $30M | $30M | $30M | $30M | $30M | $34M | $34M | $34M | $31M | $31M | $31M | $31M | $31M | $31M | $23M | |
| Intangibles | $3M | $4M | $4M | $4M | $4M | $5M | $8M | $8M | $8M | · | $14M | $15M | $16M | · | $17M | $8M | |
| Other Non-current Assets | · | · | · | · | · | · | $26.0K | $113.0K | $199.0K | · | $372.0K | $459.0K | $545.0K | · | $716.0K | $803.0K | |
| Total Assets | $202M | $218M | $202M | $212M | $240M | $260M | $278M | $315M | $359M | · | $452M | $446M | $432M | · | $435M | $427M | |
| Accrued Liabilities | $23M | $33M | $25M | $23M | $18M | $23M | $22M | $26M | $22M | · | $43M | $38M | $30M | · | $39M | $44M | |
| Current Liabilities | $229M | $234M | $229M | $240M | $248M | $260M | $284M | $313M | $334M | · | $362M | $355M | $334M | · | $384M | $386M | |
| Capital Leases | $5M | $5M | $5M | $564.0K | $653.0K | $3M | $3M | $3M | $4M | · | $5M | $5M | $5M | · | $6M | $7M | |
| Other Non-current Liabilities | $2M | $3M | $3M | $2M | $3M | $3M | $2M | $2M | $2M | · | $4M | · | · | · | · | · | |
| Total Liabilities | $429M | $432M | $428M | $439M | $457M | $477M | $525M | $579M | $629M | · | $699M | $703M | $696M | · | $763M | $786M | |
| Total Debt | · | · | · | · | · | · | · | · | $707.0K | · | · | · | · | · | · | · | |
| Paid-in Capital | $102M | $102M | $101M | $101M | $103M | $107M | $102M | $99M | $115M | · | $113M | $112M | $110M | · | $105M | $90M | |
| Retained Earnings | $-114M | $-114M | $-116M | $-117M | $-118M | $-119M | $-121M | $-123M | $-125M | · | $-126M | $-127M | $-127M | · | $-132M | $-128M | |
| AOCI | $27.0K | $36.0K | $22.0K | $56.0K | $56.0K | $56.0K | $56.0K | $10.0K | $27.0K | · | $55.0K | $30.0K | $65.0K | · | $-109.0K | $-115.0K | |
| Stockholders' Equity | $-12M | $-12M | $-15M | $-16M | $-16M | $-13M | $-19M | $-24M | $-9M | · | $-13M | $-14M | $-17M | · | $-28M | $-38M | |
| Liabilities + Equity | $202M | $218M | $202M | $212M | $240M | $260M | $278M | $315M | $359M | · | $452M | $446M | $432M | · | $435M | $427M |
キャッシュフロー 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $518.0K | $504.0K | $651.0K | $500.0K | $531.0K | $756.0K | $635.0K | $669.0K | $693.0K | $842.0K | $1M | $994.0K | $984.0K | $1M | $836.0K | $613.0K | |
| Stock-based Comp | $2M | $3M | $3M | $3M | $3M | $4M | $3M | $2M | $4M | $12M | $4M | $4M | $4M | $2M | $2M | $2M | |
| Deferred Tax | $63.0K | $-2M | $1M | $613.0K | $1M | $736.0K | $882.0K | $576.0K | $678.0K | $-243.0K | $690.0K | $459.0K | $897.0K | $-2M | $1M | $932.0K | |
| Amort. of Intangibles | $479.0K | $82.0K | $1M | $473.0K | $477.0K | $700.0K | $576.0K | $613.0K | $633.0K | $779.0K | $936.0K | $925.0K | $914.0K | $968.0K | $760.0K | $531.0K | |
| Other Non-cash | $-4M | · | · | · | $-4M | · | · | · | $-25M | · | · | · | $-3M | · | · | · | |
| Operating Cash Flow | $-2M | $24M | $2M | $18M | $2M | $6M | $-6M | $-4M | $-19M | $18M | $12M | $29M | $4M | $11M | $10M | $27M | |
| CapEx | $473.0K | $213.0K | $15.0K | $118.0K | $45.0K | $81.0K | $23.0K | $29.0K | $0 | $5.0K | $14.0K | $33.0K | $13.0K | $0 | $9.0K | $12.0K | |
| Investing Cash Flow | $-600.0K | $-529.0K | $-477.0K | $-339.0K | $-222.0K | $107.0K | $-40.0K | $-496.0K | $-252.0K | $-239.0K | $-699.0K | $-564.0K | $-395.0K | $0 | $-13M | $-62.0K | |
| Stock Issued | · | $135.0K | $0 | · | · | $88.0K | $0 | · | · | $346.0K | $0 | · | · | $310.0K | $0 | · | |
| Stock Repurchased | $57.0K | $478.0K | $1M | $2M | $0 | $0 | $0 | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $2M | |
| Net Stock Activity | $-57.0K | · | $-1M | $-2M | · | · | · | · | · | · | · | · | $0 | · | · | $-2M | |
| Financing Cash Flow | $-15M | $-4M | $-20M | $-28M | $-20M | $-2M | $-9M | $-18M | $-5M | $-56M | $-4M | $-3M | $-610.0K | $595.0K | $-745.0K | $-2M | |
| Net Change in Cash | $-17M | $20M | $-19M | $-10M | $-19M | $4M | $-15M | $-22M | $-24M | $-39M | $7M | $26M | $3M | $11M | $-4M | $25M | |
| Taxes Paid | $757.0K | $-9.0K | $105.0K | $398.0K | $0 | $78.0K | $253.0K | · | · | $0 | · | · | · | · | · | · | |
| Free Cash Flow | $-3M | · | · | · | $2M | · | · | · | $-19M | · | · | · | $4M | · | · | · |
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 | -1.4% | · | 21.9% | 18.5% | 20.1% | · | 22.5% | 20.3% | 19.8% | · | 10.4% | 8.6% | 24.2% | · | 18.1% | 18.3% | |
| Net Margin | -0.74% | · | 1.8% | 1.6% | 1.1% | · | 1.8% | 1.5% | 1.5% | · | 0.13% | 0.03% | 1.2% | · | -3.4% | 9.3% | |
| Pretax Margin | -0.64% | · | 23.4% | 19.9% | 21.4% | · | 24.4% | 21.0% | 21.5% | · | 12.0% | 9.8% | 25.0% | · | 14.9% | 27.4% | |
| EBITDA Margin | -0.75% | · | 21.9% | 18.5% | 20.7% | · | 22.5% | 20.3% | 20.4% | · | 10.4% | 8.6% | 25.0% | · | 18.1% | 18.3% | |
| ROA | -0.26% | · | 0.63% | 0.49% | 0.30% | · | 0.47% | 0.41% | 0.42% | · | 0.03% | 0.01% | 0.35% | · | -0.96% | 2.8% | |
| ROE | 4.1% | · | -8.8% | -6.6% | -7.1% | · | -10.5% | -8.1% | -12.7% | · | -0.68% | -0.14% | -4.3% | · | 9.3% | -71.0% | |
| ROIC | 10.1% | · | -115.9% | -90.4% | -100.0% | · | -107.8% | -87.0% | -241.1% | · | -78.8% | -59.3% | -178.6% | · | -72.5% | -59.0% |
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 | 0.5 | · | 0.5 | 0.5 | 0.6 | · | 0.6 | 0.6 | 0.7 | · | 0.9 | 0.9 | 0.8 | · | 0.7 | 0.7 | |
| Quick Ratio | 0.2 | · | 0.2 | 0.3 | 0.4 | · | 0.3 | 0.4 | 0.4 | · | 0.6 | 0.5 | 0.5 | · | 0.4 | 0.4 | |
| Debt / Equity | · | · | · | · | · | · | · | · | -0.1 | · | · | · | · | · | · | · | |
| LT 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 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | 0.2 | 0.3 | · | 0.3 | 0.3 | |
| Receivables Turnover | 11.5 | · | 25.5 | 18.7 | 13.8 | · | 23.8 | 27.6 | 33.6 | · | 20.2 | 32.1 | 12.9 | · | 21.1 | 77.3 |
バリュエーション（TTM） 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $322M | · | $342M | $366M | $395M | · | $417M | $424M | $445M | · | $456M | $478M | $511M | · | $525M | $548M | |
| Net Income TTM | $3M | · | $5M | $5M | $6M | · | $5M | $3M | $3M | · | $-2M | $9M | $15M | · | $-386M | $-390M | |
| P/E | 14.5 | · | 6.9 | 7.6 | 3.4 | · | 5.3 | 14.1 | 38.4 | · | -266.7 | 97.6 | 56.9 | · | 46.1 | · | |
| Earnings Yield | 6.9% | · | 14.5% | 13.2% | 29.7% | · | 18.9% | 7.1% | 2.6% | · | -0.38% | 1.0% | 1.8% | · | 2.2% | · |
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 | $328M | $409M | $448M | $512M | $549M |
| 営業利益率 % | 19.1% | 21.8% | 11.6% | — | -176.2% |
| 純利益 | $6M | $7M | $2M | $18M | $-1.01B |
| 希薄化後EPS | $2.31 | $3.58 | $1.07 | $0.73 | — |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 0.6 | 0.6 | 0.7 | — | 0.6 |
| クイックレシオ | 0.3 | 0.4 | 0.4 | — | 0.4 |
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 | $46M | $-22M | $62M | — | $63M |
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。