MUX McEwen Inc. Common Stock
$21.20
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 6, 2026
52週レンジ
$7–$30
62% of range
アナリスト評価
BUY
9 analysts
目標株価
$32
+51% upside
P/E (TTM)
31.4
ROE
6.7%
純利益率
17.4%
MUX 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
$21.20
時価総額
$1.03B
P/E (TTM)
31.4
EPS（TTM）
$0.59
収益（TTM）
$198M
配当利回り
—
ROE
6.7%
負債/自己資本
0.2
52週レンジ
$7 – $30
MUX 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
$198M
2016-12-31
→
2025-12-31
EPS
$0.59
2016-12-31
→
2025-12-31
フリーキャッシュフロー
—
2017-12-31
→
2017-12-31
利益率
17.4%
2025-12-31
→
2025-12-31
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
MUX
競合中央値
P/E (TTM)
31.4
39.8
P/S (TTM) (株価売上高倍率（TTM）)
5.2
23.0
P/B (株価純資産倍率)
1.9
1.2
EV / EBITDA (EV/EBITDA)
35.5
—
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
MUX
競合中央値
Gross Margin (粗利益率)
24.1%
42.5%
Operating Margin (営業利益率)
1.3%
—
Net Profit Margin (純利益率)
17.4%
-176.9%
ROA
4.6%
-6.1%
ROE
6.7%
-11.6%
ROIC
2.0%
—
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
MUX
競合中央値
Debt / Equity (負債資本倍率)
0.2
—
Current Ratio (流動比率)
1.7
1.6
Quick Ratio (クイックレシオ)
1.1
—
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
MUX
競合中央値
Revenue YoY (収益（前年比）)
13.2%
—
Revenue CAGR 3Y (収益（3年CAGR）)
21.4%
—
Revenue CAGR 5Y (収益（5年CAGR）)
13.5%
—
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
MUX
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 |
|---|---|
| 2019年3月7日 | $0.0500 |
| 2018年8月24日 | $0.0500 |
| 2018年2月1日 | $0.0500 |
| 2017年8月10日 | $0.0500 |
| 2017年2月1日 | $0.0500 |
| 2016年8月22日 | $0.0500 |
| 2016年2月1日 | $0.0500 |
| 2015年7月29日 | $0.0500 |
MUX 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
9 アナリスト
- 強い買い 1 11.1%
- 買い 7 77.8%
- 保有 1 11.1%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
5 アナリスト · 2026-05-14
中央値
$31.00
平均値
$32.10
← 全目標を下回る
$21.20
安値
$29.50
高値
$35.00
中央値ターゲット
$31.00
+46.2%
平均値ターゲット
$32.10
+51.4%
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
0.10%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.46 | $0.29 | 0.17% |
| 2025年12月31日 | $0.70 | $0.23 | 0.47% |
| 2025年9月30日 | $-0.01 | $0.16 | -0.17% |
| 2025年6月30日 | $0.06 | $0.01 | 0.05% |
| 2025年3月31日 | $-0.12 | $-0.12 | -0.00% |
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 | $198M | $174M | $166M | $110M | $137M | $105M | $117M | $128M | · | $67M | $60M | $73M | |
| Cost of Revenue | · | · | · | · | · | · | · | · | · | $45M | $28M | $35M | |
| Gross Profit | $48M | $31M | $18M | $-544.0K | $-6M | $-27M | $9M | $32M | · | $20M | $32M | · | |
| SG&A Expense | $27M | $17M | $15M | $12M | $11M | $9M | $13M | $11M | · | $12M | $13M | $12M | |
| Operating Expenses | $749.0K | $82M | $180M | $95M | $58M | $126M | $73M | $79M | · | $46M | $17M | $122M | |
| Operating Income | $3M | $-51M | $-162M | $-95M | $-64M | $-153M | $-64M | $-47M | · | $-26M | $15M | $-49M | |
| Interest Income | · | · | · | · | · | · | · | · | · | · | · | $2M | |
| Other Non-op | $-231.0K | $3M | $-30M | $23M | $6M | $7M | $7M | $1M | · | $1M | $2M | $4M | |
| Pretax Income | $7M | $-47M | $67M | $-80M | $-64M | $-154M | $-64M | $-48M | · | $-26M | $17M | $-45M | |
| Income Tax | $-27M | $-3M | $34M | $6M | $-7M | $-1M | $-4M | $-3M | · | $-15M | $-4M | $-25M | |
| Net Income | $-1M | $-44M | $55M | $-81M | $-57M | $-152M | $-60M | $-45M | · | $-11M | $21M | $-20M | |
| EPS (Basic) | $0.64 | $-0.86 | $1.16 | $-1.71 | $-1.25 | $-3.78 | $-0.17 | · | · | $-0.03 | $0.07 | $-0.07 | |
| EPS (Diluted) | $0.59 | $-0.86 | $1.16 | $-1.71 | $-1.25 | $-3.78 | $-0.17 | · | · | $-0.03 | $0.07 | $-0.07 | |
| Shares (Basic) | 54,046,000 | 51,021,000 | 47,544,000 | 47,427,000 | 45,490,000 | 40,346,000 | 361,845,000 | 337,297,000 | · | 313,887,000 | 298,772,000 | 300,341,000 | |
| Shares (Diluted) | 65,560,000 | 51,021,000 | 47,544,000 | 47,427,000 | 45,490,000 | 40,346,000 | 361,845,000 | 337,297,000 | · | 313,887,000 | 300,474,000 | 300,341,000 | |
| EBITDA | $31M | · | · | · | · | · | · | · | · | $-23M | · | · |
貸借対照表 26
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $51M | $14M | $23M | $40M | $54M | $21M | $46M | $16M | · | $27M | $37M | $26M | |
| Short-term Investments | $21M | $2M | $2M | · | · | · | · | · | · | · | · | · | |
| Receivables | $9M | · | · | · | · | · | · | · | · | · | · | · | |
| Inventory | $27M | $18M | $20M | $32M | $16M | $27M | $38M | $22M | · | $32M | $27M | $15M | |
| Other Current Assets | · | · | · | · | · | · | $3M | $2M | · | $5M | $2M | $3M | |
| Current Assets | $108M | $41M | $53M | $82M | $85M | $53M | $92M | $59M | · | $87M | $79M | $54M | |
| PP&E (Net) | · | · | · | · | · | $49M | $108M | $115M | · | $51M | $14M | $16M | |
| PP&E (Gross) | · | · | · | · | · | $84M | $145M | $133M | · | $60M | $20M | $20M | |
| Accum. Depreciation | · | · | · | · | · | $35M | $37M | $18M | · | $9M | $6M | $5M | |
| Other Non-current Assets | $34.0K | $102.0K | $673.0K | $1M | $711.0K | $621.0K | $620.0K | $1M | · | $11M | $532.0K | $531.0K | |
| Total Assets | $820M | $665M | $657M | $529M | $525M | $500M | $631M | $617M | · | $592M | $498M | $475M | |
| Accounts Payable | $45M | $28M | $23M | $43M | $40M | $36M | $34M | $31M | · | $35M | $20M | $18M | |
| Short-term Debt | · | $12M | · | · | · | · | $5M | · | · | $0 | · | · | |
| Current Liabilities | $64M | $48M | $30M | $84M | $52M | $46M | $49M | $36M | · | $38M | $21M | $22M | |
| Capital Leases | · | · | · | · | · | · | · | $5M | · | $81.0K | · | · | |
| Deferred Tax | $40M | $37M | $41M | $155.0K | · | $4M | $5M | $6M | · | $8M | $24M | $27M | |
| Other Non-current Liabilities | $3M | $3M | $4M | $4M | $3M | $3M | $4M | $6M | · | $630.0K | $2M | $286.0K | |
| Total Liabilities | $274M | $170M | $155M | $172M | $135M | $135M | $132M | $131M | · | $71M | $55M | $57M | |
| Long-term Debt | $126M | $40M | $40M | $54M | $49M | $48M | $20M | $25M | · | · | · | · | |
| Total Debt | $126M | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $1.82B | $1.80B | $1.77B | $1.64B | $1.62B | $1.55B | $1.53B | $1.46B | · | $1.45B | $1.36B | $1.36B | |
| Retained Earnings | $-1.28B | $-1.31B | $-1.27B | $-1.32B | $-1.24B | $-1.18B | $-1.03B | $-971M | · | $-930M | $-919M | $-940M | |
| AOCI | · | · | · | · | · | · | · | · | · | $3M | $2M | $-825.0K | |
| Stockholders' Equity | $546M | $495M | $502M | $356M | $390M | $365M | $499M | $486M | · | $521M | $443M | $418M | |
| Liabilities + Equity | $820M | $665M | $657M | $529M | $525M | $500M | $631M | $617M | · | $592M | $498M | $475M | |
| Shares Outstanding | 55,517,000 | 53,054,000 | 49,440,000 | 47,428,000 | 45,919,000 | 416,587,000 | 400,339,000 | 344,560,000 | · | 337,051,000 | 299,570,000 | 274,421,000 |
キャッシュフロー 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $28M | $31M | $30M | $20M | $25M | · | $25M | $9M | · | $3M | $1M | $942.0K | |
| Deferred Tax | $-28M | $-7M | $37M | $2M | $7M | $1M | $-4M | $-3M | · | $-15M | $-4M | $-25M | |
| Other Non-cash | $-27M | · | · | · | · | · | · | · | · | $7M | · | · | |
| Operating Cash Flow | $7M | $29M | $-40M | $-57M | $-20M | $-28M | $-40M | $487.0K | · | $-28M | $7M | $16M | |
| CapEx | · | · | · | · | · | · | · | $62M | · | $5M | $1M | $777.0K | |
| Investing Cash Flow | $-48M | $-58M | $-100M | $-24M | $-25M | $-12M | $-14M | $-69M | · | $-22M | $8M | $-2M | |
| Net Debt Issued | $-20M | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Issued | · | · | · | $41M | $30M | · | $69M | · | · | $43M | · | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | · | $582.0K | $2M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | $42M | · | · | |
| Financing Cash Flow | $79M | $19M | $172M | $65M | $81M | $18M | $70M | $60M | · | $50M | $-3M | $123.0K | |
| Net Change in Cash | $38M | $-10M | $-16M | $-17M | $36M | $-22M | $16M | $-7M | · | $-287.0K | $12M | $13M | |
| Taxes Paid | $2M | $712.0K | $1M | $24.0K | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | · | · | · | · | · | · | · | · | $-21M | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 24.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Operating Margin | 1.3% | · | · | · | · | · | · | · | · | -38.4% | · | · | |
| Net Margin | 17.4% | · | · | · | · | · | · | · | · | -15.7% | · | · | |
| Pretax Margin | 3.5% | · | · | · | · | · | · | · | · | -38.4% | · | · | |
| EBITDA Margin | 15.4% | · | · | · | · | · | · | · | · | -33.4% | · | · | |
| ROA | 4.6% | · | · | · | · | · | · | · | · | -1.9% | · | · | |
| ROE | 6.7% | · | · | · | · | · | · | · | · | -2.1% | · | · | |
| ROIC | 2.0% | · | · | · | · | · | · | · | · | -2.0% | · | · |
流動性と支払能力 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.7 | · | · | · | · | · | · | · | · | 2.3 | · | · | |
| Quick Ratio | 1.1 | · | · | · | · | · | · | · | · | 0.7 | · | · | |
| Debt / Equity | 0.2 | · | · | · | · | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.2 | · | · | · | · | · | · | · | · | · | · | · |
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 | · | · | · | · | · | · | · | · | 0.1 | · | · | |
| Inventory Turnover | · | · | · | · | · | · | · | · | · | 1.5 | · | · |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 13.2% | 5.0% | 50.5% | -19.1% | 30.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 21.4% | 8.5% | 16.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 13.5% | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 13
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $198M | $174M | $166M | $110M | $137M | $105M | $117M | $128M | $85M | $67M | $60M | $73M | |
| Net Income TTM | $34M | $-44M | $55M | $-81M | $-57M | $-152M | $-60M | $-45M | $-13M | $-11M | $21M | $-20M | |
| Market Cap | $1.03B | · | · | · | · | · | · | · | · | $7.68B | · | · | |
| Enterprise Value | $1.08B | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | 31.4 | -9.0 | 6.2 | -3.4 | -7.1 | -2.6 | -74.7 | -260.0 | -414.0 | -760.0 | 415.7 | -151.4 | |
| P/S | 5.2 | · | · | · | · | · | · | · | · | 113.9 | · | · | |
| P/B | 1.9 | · | · | · | · | · | · | · | · | 14.7 | · | · | |
| P / Tangible Book | 1.9 | 0.8 | 0.7 | 0.8 | 10.4 | 11.2 | · | · | · | · | · | · | |
| P / Cash Flow | 149.7 | · | · | · | · | · | · | · | · | -497.9 | · | · | |
| P / FCF | · | · | · | · | · | · | · | · | · | -374.7 | · | · | |
| EV / EBITDA | 35.5 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 5.5 | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 3.2% | -11.1% | 16.1% | -29.2% | -14.1% | -38.4% | -1.3% | -0.38% | -0.24% | -0.13% | 0.24% | -0.66% |
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 | $74M | $65M | $51M | $47M | $36M | $34M | $52M | $47M | $41M | $59M | $38M | $34M | $35M | $28M | $26M | $31M | |
| Cost of Revenue | · | · | $35M | $28M | $20M | · | $30M | $32M | $25M | · | $26M | · | · | · | · | · | |
| Gross Profit | $31M | $17M | $8M | $12M | $10M | $363.0K | $14M | $11M | $6M | $13M | $4M | $-3M | $4M | $-288.0K | $2M | $4M | |
| SG&A Expense | $9M | $12M | $6M | $5M | $3M | $6M | $2M | $4M | $4M | $6M | $4M | $2M | $3M | $3M | $4M | $2M | |
| Operating Expenses | $-10M | $-5M | $16M | $16M | $18M | $15M | $14M | $25M | $28M | $60M | $33M | $40M | $47M | $39M | $17M | $21M | |
| Operating Income | $41M | $22M | $-8M | $-3M | $-8M | $-15M | $-97.0K | $-14M | $-22M | $-47M | $-29M | $-43M | $-43M | $-39M | $-16M | $-17M | |
| Other Non-op | $-6M | $-6M | $8M | $7M | $2M | $3M | $-86.0K | $310.0K | $-88.0K | $5M | $-10M | $-22M | $-3M | $7M | $6M | $6M | |
| Pretax Income | $33M | $14M | $-2M | $2M | $-7M | $-7M | $-1M | $-15M | $-23M | $178M | $-29M | $-45M | $-37M | $-35M | $-11M | $-12M | |
| Income Tax | $-174.0K | $-24M | $-1M | $-1M | $-1M | $1M | $814.0K | $-2M | $-3M | $37M | $-244.0K | $-2M | $-536.0K | $7M | $-524.0K | $-1.0K | |
| Net Income | · | $38M | $-462.0K | $3M | $-6M | $-8M | $-2M | $-13M | $-20M | $138M | $-18M | $-22M | $-43M | $-37M | $-10M | $-14M | |
| EPS (Basic) | $0.56 | $0.70 | $-0.01 | $0.06 | $-0.12 | $-0.16 | $-0.04 | $-0.26 | $-0.41 | $2.92 | $-0.39 | $-0.46 | $-0.91 | $-0.78 | $-0.21 | $-0.30 | |
| EPS (Diluted) | $0.47 | $0.57 | $-0.01 | $0.06 | $-0.12 | $-0.16 | $-0.04 | $-0.26 | $-0.41 | $2.92 | $-0.39 | $-0.46 | $-0.91 | $-0.78 | $-0.21 | $-0.30 | |
| Shares (Basic) | 58,859,000 | 54,751,000 | 54,170,000 | 53,968,000 | 53,270,000 | 52,926,000 | 51,953,000 | 49,718,000 | 49,440,000 | -94,783,000 | 47,471,000 | 47,428,000 | 47,428,000 | -93,829,000 | 47,427,000 | 47,428,000 | |
| Shares (Diluted) | 72,426,000 | 66,614,000 | 54,170,000 | 54,022,000 | 53,270,000 | 52,926,000 | 51,953,000 | 49,718,000 | 49,440,000 | -94,783,000 | 47,471,000 | 47,428,000 | 47,428,000 | -93,829,000 | 47,427,000 | 47,428,000 | |
| EBITDA | $48M | · | $-8M | $-3M | $-1M | · | $-97.0K | $-14M | $-15M | · | $-29M | $-43M | $-43M | · | $-16M | $-17M |
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 | $57M | $51M | $51M | $54M | $69M | $14M | $29M | $41M | $22M | $23M | $49M | $85M | $191M | · | $55M | $44M | |
| Short-term Investments | $14M | $21M | $24M | $16M | $11M | $2M | $1M | $2M | · | · | · | · | · | · | · | · | |
| Receivables | $2M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Inventory | $31M | $27M | $30M | $24M | $21M | $18M | $22M | $20M | $20M | · | $27M | $24M | $24M | · | $30M | $19M | |
| Current Assets | $110M | $108M | $119M | $108M | $106M | $41M | $60M | $72M | $52M | · | $126M | $145M | $223M | · | $96M | $72M | |
| Other Non-current Assets | $35.0K | $34.0K | $36.0K | $33.0K | $102.0K | $102.0K | $171.0K | $673.0K | $672.0K | · | $673.0K | $757.0K | $703.0K | · | $1M | $983.0K | |
| Total Assets | $973M | $820M | $748M | $736M | $731M | $665M | $668M | $645M | $639M | · | $573M | $593M | $678M | · | $545M | $521M | |
| Accounts Payable | $48M | $45M | $36M | $34M | $27M | $28M | $29M | $25M | $25M | · | $39M | $35M | $46M | · | $31M | $26M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $4M | · | |
| Current Liabilities | $97M | $64M | $57M | $46M | $45M | $48M | $51M | $43M | $38M | · | $53M | $53M | $89M | · | $58M | $44M | |
| Deferred Tax | $59M | $40M | $34M | $34M | $35M | $37M | $37M | $36M | $38M | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $2M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | · | $4M | $4M | $5M | · | $3M | $3M | |
| Total Liabilities | $321M | $274M | $259M | $251M | $251M | $170M | $166M | $160M | $156M | · | $139M | $131M | $172M | · | $147M | $139M | |
| Long-term Debt | $126M | $126M | $126M | $126M | $126M | $40M | $31M | $34M | $37M | · | $40M | $40M | $48M | · | $60M | $64M | |
| Total Debt | $126M | · | $126M | $126M | $126M | · | $40M | $40M | $40M | · | $40M | $40M | · | · | $68M | $64M | |
| Common Stock | $1.89B | $1.82B | $1.80B | $1.80B | $1.80B | $1.80B | $1.80B | $1.78B | $1.77B | · | $1.75B | $1.75B | $1.75B | · | $1.64B | $1.63B | |
| Retained Earnings | $-1.24B | $-1.28B | $-1.31B | $-1.31B | $-1.32B | $-1.31B | $-1.30B | $-1.30B | $-1.29B | · | $-1.40B | $-1.39B | $-1.36B | · | $-1.28B | $-1.27B | |
| AOCI | $24.0K | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Stockholders' Equity | $652M | $546M | $489M | $484M | $480M | $495M | $502M | $485M | $483M | $502M | $434M | $462M | $505M | $356M | $398M | $382M | |
| Liabilities + Equity | $973M | $820M | $748M | $736M | $731M | $665M | $668M | $645M | $639M | · | $573M | $593M | $678M | · | $545M | $521M | |
| Shares Outstanding | 59,188,000 | 55,517,000 | 54,464,000 | 54,098,000 | 53,935,000 | 53,054,000 | 52,925,000 | 51,073,000 | 49,440,000 | · | 47,492,000 | 47,474,000 | 47,428,000 | · | 47,428,000 | 47,428,000 |
キャッシュフロー 11
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $7M | $7M | $8M | $7M | $6M | $7M | $9M | $8M | $7M | $6M | $9M | $9M | $7M | $7M | $5M | · | |
| Deferred Tax | $-672.0K | $-20M | $-2M | $-3M | $-3M | $-946.0K | $-480.0K | $-3M | $-3M | · | · | · | · | · | · | · | |
| Other Non-cash | · | · | · | · | $1M | · | · | · | $17M | · | · | · | · | · | · | · | |
| Operating Cash Flow | $12M | $3M | $5M | $478.0K | $-2M | $-1M | $23M | $4M | $4M | $16M | $-2M | $-25M | $-19M | $6M | $-18M | $-37M | |
| Investing Cash Flow | $-21M | $-8M | $-11M | $-15M | $-14M | $-13M | $-34M | $-7M | $-5M | $-47M | $-17M | $-31M | $-5M | $-7M | $-9M | $-4M | |
| Net Debt Issued | · | · | · | · | $-20M | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | $185M | · | $27M | · | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $185M | · | · | · | |
| Financing Cash Flow | $15M | $5M | $3M | $-263.0K | $71M | $-334.0K | $-502.0K | $20M | $-142.0K | $13M | $-562.0K | $-26M | $185M | $4.0K | $26M | $10M | |
| Net Change in Cash | $6M | $10.0K | $-2M | $-15M | $55M | $-15M | $-11M | $17M | $-1M | $-26M | $-36M | $-106M | $151M | $-15M | $11M | $-23M | |
| Taxes Paid | · | $37.0K | $0 | $2M | $211.0K | $311.0K | $0 | · | · | $-4M | $989.0K | · | · | · | · | · |
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 | 42.5% | · | 15.5% | 26.3% | 28.2% | · | 26.4% | 22.7% | 14.6% | · | 9.8% | -10.1% | 12.8% | · | 5.8% | 13.8% | |
| Operating Margin | 55.7% | · | -16.7% | -7.2% | -21.4% | · | -0.19% | -29.4% | -53.3% | · | -75.1% | -125.0% | -123.2% | · | -59.9% | -54.1% | |
| Net Margin | · | · | -0.91% | 6.5% | -17.6% | · | -4.0% | -27.4% | -49.4% | · | -48.0% | -62.9% | -124.0% | · | -40.5% | -40.6% | |
| Pretax Margin | 44.8% | · | -3.4% | 4.1% | -20.6% | · | -2.4% | -32.4% | -55.6% | · | -74.5% | -131.7% | -106.3% | · | -42.6% | -40.5% | |
| EBITDA Margin | 65.2% | · | -16.7% | -7.2% | -4.1% | · | -0.19% | -29.4% | -35.3% | · | -75.1% | -125.0% | -123.2% | · | -59.9% | -54.1% | |
| ROA | · | · | -0.07% | 0.44% | -0.92% | · | -0.34% | -2.1% | -3.1% | · | -3.3% | -3.9% | -7.1% | · | -1.9% | -2.4% | |
| ROE | · | · | -0.09% | 0.63% | -1.3% | · | -0.44% | -2.7% | -4.1% | · | -4.4% | -5.1% | -9.7% | · | -2.6% | -3.2% | |
| ROIC | 5.3% | · | -0.37% | -0.87% | -1.1% | · | -0.03% | -2.2% | -3.7% | · | -6.0% | -8.2% | -8.3% | · | -3.2% | · |
流動性と支払能力 4
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | · | 2.1 | 2.3 | 2.4 | · | 1.2 | 1.7 | 1.4 | · | 2.4 | 2.7 | 2.5 | · | 1.7 | 1.6 | |
| Quick Ratio | 0.7 | · | 1.3 | 1.5 | 1.8 | · | 0.6 | 1.0 | 0.6 | · | 0.9 | 1.6 | 2.1 | · | 0.9 | 1.0 | |
| Debt / Equity | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | · | · | 0.2 | 0.2 | |
| LT Debt / Equity | 0.2 | · | 0.3 | 0.3 | 0.3 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | · | · | 0.2 | 0.2 |
効率性 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.0 | 0.1 | |
| Inventory Turnover | · | · | 1.4 | 1.3 | 1.0 | · | 1.2 | · | · | · | · | · | · | · | · | · | |
| Receivables Turnover | 76.6 | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 12
| 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 | $236M | · | $166M | $168M | $169M | · | $200M | $186M | $173M | · | $136M | $123M | $120M | · | $117M | $128M | |
| Net Income TTM | $34M | · | $-12M | $-14M | $-30M | · | $103M | $87M | $78M | · | $-121M | $-112M | $-105M | · | $-65M | $-72M | |
| Market Cap | $1.21B | · | $931M | $520M | $407M | · | $492M | $469M | $487M | · | $309M | $341M | $402M | · | $155M | $208M | |
| Enterprise Value | $1.26B | · | $982M | $576M | $453M | · | $502M | $466M | $505M | · | $300M | $297M | · | · | $168M | $228M | |
| P/E | 18.7 | · | -74.3 | -37.0 | -13.0 | · | 4.3 | 5.0 | 6.0 | · | -2.5 | -3.0 | -3.8 | · | -2.4 | -2.8 | |
| P/S | 5.1 | · | 5.6 | 3.1 | 2.4 | · | 2.5 | 2.5 | 2.8 | · | 2.3 | 2.8 | 3.4 | · | 1.3 | 1.6 | |
| P/B | 1.9 | · | 1.9 | 1.1 | 0.8 | · | 1.0 | 1.0 | 1.0 | · | 0.7 | 0.7 | 0.8 | · | 0.4 | 0.5 | |
| P / Tangible Book | 1.9 | · | 1.9 | 1.1 | 0.8 | · | 1.0 | 1.0 | 1.0 | · | 0.7 | 0.7 | 0.8 | · | 0.4 | 0.5 | |
| P / Cash Flow | 99.9 | · | · | · | -210.8 | · | · | · | 125.6 | · | · | · | -14.0 | · | · | · | |
| EV / EBITDA | 26.2 | · | -116.5 | -170.7 | -308.7 | · | -5175.0 | -33.4 | -34.8 | · | -10.4 | -6.9 | · | · | -10.8 | -13.8 | |
| EV / Revenue | 5.4 | · | 5.9 | 3.4 | 2.7 | · | 2.5 | 2.5 | 2.9 | · | 2.2 | 2.4 | · | · | 1.4 | 1.8 | |
| Earnings Yield | 5.3% | · | -1.4% | -2.7% | -7.7% | · | 23.4% | 19.9% | 16.5% | · | -39.2% | -33.0% | -26.1% | · | -42.3% | -35.3% |
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 | $198M | $174M | $166M | $110M | $137M |
| 粗利益率 % | 24.1% | — | — | — | — |
| 営業利益率 % | 1.3% | — | — | — | — |
| 純利益 | $-1M | $-44M | $55M | $-81M | $-57M |
| 希薄化後EPS | $0.59 | $-0.86 | $1.16 | $-1.71 | $-1.25 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 負債資本倍率 | 0.2 | — | — | — | — |
| 流動比率 | 1.7 | — | — | — | — |
| クイックレシオ | 1.1 | — | — | — | — |
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。