NET Cloudflare, Inc. Class A Common Stock
$204.50
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 8, 2026
52週レンジ
$155–$260
47% of range
アナリスト評価
BUY
40 analysts
目標株価
$234
+15% upside
P/E (TTM)
-679.8
ROE
—
純利益率
—
NET 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
$204.50
時価総額
—
P/E (TTM)
-679.8
EPS（TTM）
$-0.29
収益（TTM）
$2.17B
配当利回り
—
ROE
—
負債/自己資本
—
52週レンジ
$155 – $260
NET 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
$2.17B
2017-12-31
→
2025-12-31
EPS
$-0.29
2019-12-31
→
2025-12-31
フリーキャッシュフロー
—
2019-12-31
→
2024-12-31
利益率
—
2019-12-31
→
2024-12-31
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
NET
競合中央値
P/E (TTM)
-679.8
0.5
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
NET
競合中央値
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
NET
競合中央値
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
NET
競合中央値
Revenue YoY (収益（前年比）)
29.8%
—
Revenue CAGR 3Y (収益（3年CAGR）)
30.5%
—
Revenue CAGR 5Y (収益（5年CAGR）)
38.1%
—
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
NET
競合中央値
NET 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
40 アナリスト
- 強い買い 10 25.0%
- 買い 18 45.0%
- 保有 10 25.0%
- 売り 1 2.5%
- 強い売り 1 2.5%
12ヶ月目標株価
31 アナリスト · 2026-05-16
中央値
$243.00
現在
$204.50
安値
$135.00
高値
$300.00
中央値ターゲット
$243.00
+18.8%
平均値ターゲット
$234.18
+14.5%
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
0.01%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.25 | $0.24 | 0.01% |
| 2025年12月31日 | $0.28 | $0.27 | 0.01% |
| 2025年9月30日 | $0.27 | $0.24 | 0.03% |
| 2025年6月30日 | $0.21 | $0.19 | 0.02% |
| 2025年3月31日 | $0.16 | $0.17 | -0.01% |
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 |
|---|---|---|---|---|---|---|
| NET | — | -679.8 | 29.8% | — | — | — |
| SNOW | $66.35B | -48.8 | 29.2% | -28.4% | -54.1% | 67.2% |
| CRWV | $35.95B | -25.5 | 167.9% | -22.7% | -39.0% | — |
| TWLO | $21.68B | 677.3 | 13.7% | 0.67% | 0.43% | 48.9% |
| VRSN | $22.33B | 117.4 | 6.4% | 49.8% | -39.8% | — |
| MDB | $30.35B | -428.5 | 22.8% | -2.9% | -2.4% | 71.8% |
| AKAM | $12.63B | 28.4 | 5.4% | 10.7% | 9.6% | — |
| DOCN | $4.42B | 19.1 | 15.5% | 28.8% | -254.3% | 59.9% |
| OKTA | — | 65.5 | 11.8% | 8.1% | 3.4% | 77.4% |
| GDDY | $16.72B | 19.9 | 8.3% | 17.7% | 282.5% | — |
| APLD | $1.54B | -5.9 | 5.5% | -160.2% | -48.5% | — |
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 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.17B | $1.67B | $1.30B | $975M | $656M | $431M | $287M | $193M | |
| Cost of Revenue | $553M | $379M | $307M | $233M | $147M | $101M | $63M | $44M | |
| Gross Profit | $1.62B | $1.29B | $990M | $743M | $509M | $330M | $224M | $149M | |
| R&D Expense | $512M | $421M | $358M | $298M | $189M | $127M | $91M | $54M | |
| SG&A Expense | $389M | $279M | $218M | $180M | $120M | $92M | $82M | $85M | |
| Operating Expenses | $1.82B | $1.45B | $1.18B | $944M | $637M | $437M | $332M | $234M | |
| Operating Income | $-207M | $-155M | $-185M | $-201M | $-128M | $-107M | $-108M | $-85M | |
| Interest Expense | · | · | $6M | $5M | $49M | $25M | $1M | $992.0K | |
| Other Non-op | $-8M | $2M | $-4M | $577.0K | $-794.0K | $171.0K | $-1M | $-2M | |
| Pretax Income | $-93M | $-71M | $-178M | $-191M | $-248M | $-125M | $-105M | $-86M | |
| Income Tax | $10M | $8M | $6M | $3M | $12M | $-6M | $1M | $1M | |
| Net Income | $-102M | $-79M | $-184M | $-193M | $-260M | $-119M | $-106M | $-87M | |
| EPS (Basic) | $-0.29 | $-0.23 | $-0.55 | $-0.59 | $-0.83 | $-0.40 | $-0.72 | · | |
| EPS (Diluted) | $-0.29 | $-0.23 | $-0.55 | $-0.59 | $-0.83 | $-0.40 | $-0.72 | · | |
| Shares (Basic) | 348,421,000 | 341,411,000 | 333,656,000 | 326,332,000 | 312,321,000 | 299,774,000 | 146,306,000 | · | |
| Shares (Diluted) | 348,421,000 | 341,411,000 | 333,656,000 | 326,332,000 | 312,321,000 | 299,774,000 | 146,306,000 | · | |
| EBITDA | · | $-27M | $-50M | $-99M | $-61M | $-57M | $-78M | · |
貸借対照表 25
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $944M | $148M | $87M | $204M | $314M | $109M | $139M | $25M | |
| Receivables | $382M | $317M | $248M | $149M | $96M | $63M | $34M | $25M | |
| Prepaid Expense | $128M | $75M | $48M | $71M | $29M | $28M | $17M | $9M | |
| Other Current Assets | · | · | · | · | · | $10M | $3M | $1M | |
| Current Assets | $4.64B | $2.27B | $1.98B | $1.89B | $1.96B | $1.13B | $690M | $197M | |
| PP&E (Net) | $619M | $467M | $323M | $287M | $184M | $124M | $101M | $73M | |
| PP&E (Gross) | $998M | $748M | $541M | $466M | $304M | $206M | $169M | $113M | |
| Accum. Depreciation | $379M | $280M | $218M | $179M | $120M | $83M | $67M | $40M | |
| Goodwill | $227M | $181M | $148M | $148M | $24M | $17M | $4M | $4M | |
| Intangibles | $42M | $22M | $20M | $32M | $1M | $3M | $31.0K | $156.0K | |
| Other Non-current Assets | $46M | $19M | $13M | $7M | $3M | $13M | $4M | $2M | |
| Total Assets | $6.04B | $3.30B | $2.76B | $2.59B | $2.37B | $1.38B | $831M | $298M | |
| Accounts Payable | $84M | $106M | $54M | $36M | $26M | $14M | $11M | $14M | |
| Accrued Liabilities | · | · | · | · | · | $7M | $5M | $4M | |
| Current Liabilities | $2.35B | $794M | $567M | $398M | $289M | $141M | $84M | $61M | |
| Capital Leases | $182M | $128M | $113M | $108M | $109M | $27M | $0 | · | |
| Other Non-current Liabilities | $29M | $24M | $16M | $11M | $7M | $10M | $10M | $7M | |
| Total Liabilities | $4.58B | $2.25B | $2.00B | $1.96B | $1.56B | $564M | $105M | $80M | |
| Total Debt | · | · | · | · | · | · | $0 | · | |
| Paid-in Capital | $2.65B | $2.15B | $1.78B | $1.48B | $1.49B | $1.24B | $1.03B | $82M | |
| Retained Earnings | $-1.20B | $-1.10B | $-1.02B | $-840M | $-681M | $-421M | $-302M | $-196M | |
| AOCI | $12M | $-4M | $2M | $-12M | $-3M | $163.0K | $61.0K | $-57.0K | |
| Stockholders' Equity | $1.46B | $1.05B | $763M | $624M | $811M | $817M | $726M | $-114M | |
| Liabilities + Equity | $6.04B | $3.30B | $2.76B | $2.59B | $2.37B | $1.38B | $831M | $298M | |
| Shares Outstanding | · | · | · | · | · | · | · | 91,542,000 |
キャッシュフロー 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| D&A | $190M | $128M | $136M | $102M | $67M | $49M | $29M | $19M | |
| Stock-based Comp | $451M | $338M | $274M | $203M | $90M | $56M | $37M | $27M | |
| Deferred Tax | $1M | $2M | $2M | $-140.0K | $9M | $-7M | $370.0K | $385.0K | |
| Amort. of Intangibles | $15M | $13M | $20M | $15M | $3M | $3M | $100.0K | $500.0K | |
| Other Non-cash | · | $-9M | $26M | $12M | $159M | $3M | $435.0K | · | |
| Operating Cash Flow | $603M | $380M | $254M | $124M | $65M | $-17M | $-39M | $-43M | |
| CapEx | $316M | $185M | $114M | $144M | $93M | $56M | $43M | $25M | |
| Investing Cash Flow | $-1.81B | $-330M | $-186M | $-236M | $-709M | $-515M | $-418M | $-121M | |
| Stock Issued | $25M | $20M | $19M | $15M | $15M | · | · | · | |
| Stock Repurchased | $0 | $0 | $34.0K | $3.0K | $189.0K | $157.0K | $283.0K | $65.0K | |
| Net Stock Activity | · | $20M | $19M | $-3.0K | $-189.0K | $-157.0K | $-283.0K | · | |
| Financing Cash Flow | $2.00B | $13M | $-192M | $6M | $847M | $505M | $571M | $169M | |
| Net Change in Cash | $800M | $63M | $-124M | $-106M | $203M | $-27M | $114M | $5M | |
| Taxes Paid | $8M | $5M | $4M | $2M | $2M | $702.0K | $1M | $1M | |
| Free Cash Flow | · | $195M | $140M | $-20M | $-28M | $-74M | $-82M | · | |
| Levered FCF | · | · | $134M | $-25M | $-80M | $-97M | $-83M | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | 77.3% | 76.3% | 76.1% | 77.6% | 76.6% | 77.9% | · | |
| Operating Margin | · | -9.3% | -14.3% | -20.6% | -19.4% | -24.8% | -37.6% | · | |
| Net Margin | · | -4.7% | -14.2% | -19.8% | -39.7% | -27.7% | -36.9% | · | |
| Pretax Margin | · | -4.2% | -13.7% | -19.6% | -37.8% | -29.0% | -36.5% | · | |
| EBITDA Margin | · | -1.6% | -3.8% | -10.1% | -9.3% | -13.3% | -27.3% | · | |
| ROA | · | -2.6% | -6.9% | -7.8% | -13.9% | -10.8% | -18.7% | · | |
| ROE | · | -7.8% | -25.2% | -31.8% | -31.3% | -14.5% | -14.4% | · | |
| ROIC | · | -16.4% | -25.1% | -32.7% | -16.5% | -12.5% | -15.0% | · |
流動性と支払能力 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 2.9 | 3.5 | 4.7 | 6.8 | 8.0 | 8.2 | · | |
| Quick Ratio | · | 0.6 | 0.6 | 0.9 | 1.4 | 1.2 | 2.1 | · | |
| Debt / Equity | · | · | · | · | · | · | 0.0 | · | |
| Interest Coverage | · | · | -31.6 | -40.4 | -2.6 | -4.3 | -97.1 | · |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | 0.6 | 0.5 | 0.4 | 0.3 | 0.4 | 0.5 | · | |
| Receivables Turnover | · | 5.9 | 6.5 | 8.0 | 8.3 | 8.9 | 9.7 | · |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 29.8% | 28.8% | 33.0% | 48.6% | 52.3% | · | · | · | |
| Revenue CAGR 3Y | 30.5% | 36.5% | 44.4% | · | · | · | · | · | |
| Revenue CAGR 5Y | 38.1% | · | · | · | · | · | · | · |
バリュエーション（TTM） 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.17B | $1.67B | $1.30B | $975M | $656M | $431M | $287M | · | |
| Net Income TTM | $-102M | $-79M | $-184M | $-193M | $-260M | $-119M | $-106M | · | |
| P/E | -679.8 | -468.2 | -151.4 | -76.6 | -158.4 | -190.0 | -23.7 | · | |
| Earnings Yield | -0.15% | -0.21% | -0.66% | -1.3% | -0.63% | -0.53% | -4.2% | · |
損益計算書 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $640M | $615M | $562M | $512M | $479M | $460M | $430M | $401M | $379M | $362M | $336M | $308M | $290M | $275M | $254M | $235M | |
| Cost of Revenue | $184M | $162M | $146M | $129M | $116M | $109M | $96M | $89M | $85M | $83M | $78M | $75M | $70M | $68M | $62M | $56M | |
| Gross Profit | $456M | $453M | $416M | $384M | $364M | $351M | $334M | $312M | $294M | $279M | $258M | $233M | $220M | $207M | $192M | $179M | |
| R&D Expense | $151M | $142M | $121M | $135M | $115M | $120M | $111M | $103M | $88M | $96M | $91M | $90M | $82M | $80M | $76M | $75M | |
| SG&A Expense | $95M | $109M | $96M | $97M | $88M | $74M | $69M | $70M | $66M | $60M | $56M | $53M | $48M | $46M | $45M | $51M | |
| Operating Expenses | $518M | $502M | $453M | $451M | $417M | $386M | $365M | $347M | $348M | $322M | $297M | $289M | $267M | $258M | $238M | $243M | |
| Operating Income | $-62M | $-49M | $-37M | $-67M | $-53M | $-35M | $-31M | $-35M | $-55M | $-43M | $-39M | $-56M | $-47M | $-51M | $-46M | $-65M | |
| Interest Expense | · | · | · | · | · | · | · | · | $1M | · | $1M | $2M | $2M | · | $2M | $1M | |
| Other Non-op | $3M | $-272.0K | $-307.0K | $-4M | $-3M | $3M | $-3M | $269.0K | $1M | $-2M | $115.0K | $-2M | $-857.0K | $-2M | $2M | $233.0K | |
| Pretax Income | $-21M | $-11M | $2M | $-47M | $-37M | $-11M | $-13M | $-14M | $-33M | $-26M | $-22M | $-93M | $-37M | $-45M | $-41M | $-64M | |
| Income Tax | $2M | $2M | $3M | $3M | $2M | $2M | $3M | $1M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $-170.0K | |
| Net Income | $-23M | $-12M | $-1M | $-50M | $-38M | $-13M | $-15M | $-15M | $-36M | $-28M | $-24M | $-94M | $-38M | $-46M | $-43M | $-64M | |
| EPS (Basic) | $-0.07 | $-0.03 | $0.00 | $-0.15 | $-0.11 | $-0.05 | $-0.04 | $-0.04 | $-0.10 | $-0.08 | $-0.07 | $-0.28 | $-0.12 | $-0.13 | $-0.13 | $-0.20 | |
| EPS (Diluted) | $-0.07 | $-0.03 | $0.00 | $-0.15 | $-0.11 | $-0.05 | $-0.04 | $-0.04 | $-0.10 | $-0.08 | $-0.07 | $-0.28 | $-0.12 | $-0.13 | $-0.13 | $-0.20 | |
| Shares (Basic) | 352,625,000 | -694,103,000 | 349,312,000 | 347,489,000 | 345,723,000 | -680,176,000 | 342,356,000 | 340,648,000 | 338,583,000 | -663,696,000 | 334,666,000 | 332,297,000 | 330,389,000 | -648,789,000 | 326,590,000 | 325,197,000 | |
| Shares (Diluted) | 352,625,000 | -694,103,000 | 349,312,000 | 347,489,000 | 345,723,000 | -680,176,000 | 342,356,000 | 340,648,000 | 338,583,000 | -663,696,000 | 334,666,000 | 332,297,000 | 330,389,000 | -648,789,000 | 326,590,000 | 325,197,000 | |
| EBITDA | $-4M | · | $-37M | $-67M | $-11M | · | $-31M | $-35M | $-24M | · | $-39M | $-56M | $-16M | · | $-46M | $-65M |
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 | $932M | $944M | $1.05B | $1.52B | $204M | $148M | $183M | $157M | $254M | · | $94M | $159M | $256M | · | $138M | $143M | |
| Receivables | $380M | $382M | $352M | $308M | $286M | $317M | $253M | $250M | $213M | · | $199M | $178M | $180M | · | $127M | $122M | |
| Prepaid Expense | $137M | $128M | $114M | $113M | $403M | $75M | $73M | $71M | $70M | · | $71M | $44M | $41M | · | $35M | $33M | |
| Current Assets | $4.72B | $4.64B | $4.54B | $4.41B | $2.62B | $2.27B | $2.16B | $2.09B | $2.02B | · | $1.86B | $1.82B | $1.95B | · | $1.82B | $1.81B | |
| PP&E (Net) | $631M | $619M | $588M | $547M | $514M | $467M | $397M | $339M | $329M | · | $310M | $293M | $298M | · | $264M | $245M | |
| PP&E (Gross) | $1.06B | $998M | $976M | $901M | $828M | $748M | $691M | $606M | $572M | · | $565M | $522M | $502M | · | $440M | $402M | |
| Accum. Depreciation | $426M | $379M | $387M | $353M | $314M | $280M | $294M | $267M | $242M | · | $255M | $229M | $204M | · | $176M | $157M | |
| Goodwill | $233M | $227M | $181M | $181M | $181M | $181M | $157M | $156M | $148M | · | $148M | $148M | $148M | · | $149M | $149M | |
| Intangibles | $38M | $42M | $18M | $22M | $24M | $22M | $19M | $22M | $14M | · | $18M | $23M | $28M | · | $37M | $42M | |
| Other Non-current Assets | $75M | $46M | $43M | $34M | $23M | $19M | $20M | $18M | $13M | · | $13M | $11M | $8M | · | $3M | $4M | |
| Total Assets | $6.16B | $6.04B | $5.79B | $5.56B | $3.72B | $3.30B | $3.06B | $2.92B | $2.80B | · | $2.59B | $2.53B | $2.67B | · | $2.49B | $2.47B | |
| Accounts Payable | $59M | $84M | $86M | $96M | $94M | $106M | $74M | $60M | $48M | · | $41M | $32M | $55M | · | $39M | $56M | |
| Current Liabilities | $2.41B | $2.35B | $2.22B | $858M | $821M | $794M | $642M | $596M | $574M | · | $478M | $473M | $445M | · | $339M | $333M | |
| Capital Leases | $182M | $182M | $173M | $145M | $135M | $128M | $121M | $113M | $113M | · | $102M | $107M | $109M | · | $104M | $105M | |
| Other Non-current Liabilities | $29M | $29M | $24M | $24M | $24M | $24M | $18M | $18M | $15M | · | $11M | $11M | $11M | · | $10M | $9M | |
| Total Liabilities | $4.64B | $4.58B | $4.44B | $4.32B | $2.30B | $2.25B | $2.09B | $2.04B | $2.00B | · | $1.89B | $1.89B | $2.01B | · | $1.90B | $1.89B | |
| Paid-in Capital | $2.76B | $2.65B | $2.53B | $2.41B | $2.56B | $2.15B | $2.05B | $1.96B | $1.86B | · | $1.70B | $1.62B | $1.54B | · | $1.40B | $1.35B | |
| Retained Earnings | $-1.23B | $-1.20B | $-1.19B | $-1.19B | $-1.14B | $-1.10B | $-1.09B | $-1.07B | $-1.06B | · | $-996M | $-972M | $-878M | · | $-794M | $-751M | |
| AOCI | $-6M | $12M | $14M | $17M | $4M | $-4M | $16M | $-1M | $-900.0K | · | $-4M | $-6M | $-6M | · | $-17M | $-16M | |
| Stockholders' Equity | $1.53B | $1.46B | $1.35B | $1.24B | $1.43B | $1.05B | $973M | $882M | $797M | $763M | $699M | $642M | $653M | $624M | $594M | $580M | |
| Liabilities + Equity | $6.16B | $6.04B | $5.79B | $5.56B | $3.72B | $3.30B | $3.06B | $2.92B | $2.80B | · | $2.59B | $2.53B | $2.67B | · | $2.49B | $2.47B |
キャッシュフロー 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $58M | $53M | $49M | $45M | $42M | $36M | $32M | $30M | $30M | $36M | $34M | $34M | $32M | $30M | $27M | $25M | |
| Stock-based Comp | $114M | $124M | $110M | $122M | $96M | $94M | $88M | $86M | $70M | $74M | $74M | $68M | $57M | $60M | $54M | $55M | |
| Deferred Tax | $-800.0K | $2M | $0 | $-324.0K | $-156.0K | $3M | $-28.0K | $-1M | $-276.0K | $3M | $25.0K | $-493.0K | $-120.0K | $1M | $230.0K | $-2M | |
| Amort. of Intangibles | $7M | $4M | $4M | $4M | $3M | $3M | $2M | $2M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | |
| Other Non-cash | $10M | · | · | · | $47M | · | · | · | $10M | · | · | · | $-14M | · | · | · | |
| Operating Cash Flow | $158M | $190M | $167M | $100M | $146M | $127M | $105M | $75M | $74M | $85M | $68M | $64M | $36M | $78M | $43M | $38M | |
| CapEx | $65M | $85M | $85M | $60M | $86M | $73M | $50M | $30M | $32M | $31M | $27M | $39M | $18M | $40M | $42M | $37M | |
| Investing Cash Flow | $-159M | $-292M | $-630M | $-793M | $-92M | $-167M | $-76M | $-184M | $97M | $-102M | $-100M | $108.0K | $16M | $-20M | $-49M | $-56M | |
| Stock Issued | · | $12M | $0 | · | · | $9M | $0 | · | · | $9M | $0 | · | · | $7M | $-1.0K | · | |
| Stock Repurchased | · | · | · | · | · | $0 | $0 | · | · | $0 | $0 | $34.0K | $0 | $0 | $0 | $0 | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Financing Cash Flow | $-9M | $-4M | $-4M | $2.01B | $4M | $8M | $-2M | $7M | $21.0K | $10M | $-35M | $-169M | $1M | $8M | $1M | $11M | |
| Net Change in Cash | $-10M | $-105M | $-466M | $1.31B | $57M | $-32M | $26M | $-102M | $171M | $-6M | $-67M | $-104M | $53M | $66M | $-5M | $-7M | |
| Taxes Paid | $2M | $2M | $2M | $2M | $1M | $971.0K | $1M | $2M | $897.0K | $449.0K | $1M | $1M | $1M | $782.0K | $451.0K | $116.0K | |
| Free Cash Flow | $93M | · | · | · | $60M | · | · | · | $42M | · | · | · | $19M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $40M | · | · | · | $17M | · | · | · |
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 | 71.2% | · | 74.0% | 74.9% | 75.9% | · | 77.7% | 77.8% | 77.5% | · | 76.7% | 75.6% | 75.7% | · | 75.6% | 76.2% | |
| Operating Margin | -9.7% | · | -6.7% | -13.1% | -11.1% | · | -7.2% | -8.6% | -14.4% | · | -11.7% | -18.2% | -16.3% | · | -18.1% | -27.5% | |
| Net Margin | -3.6% | · | -0.23% | -9.8% | -8.0% | · | -3.6% | -3.8% | -9.4% | · | -7.0% | -30.6% | -13.1% | · | -16.8% | -27.1% | |
| Pretax Margin | -3.4% | · | 0.33% | -9.2% | -7.7% | · | -3.0% | -3.5% | -8.8% | · | -6.6% | -30.1% | -12.7% | · | -16.2% | -27.2% | |
| EBITDA Margin | -0.65% | · | -6.7% | -13.1% | -2.3% | · | -7.2% | -8.6% | -6.5% | · | -11.7% | -18.2% | -5.4% | · | -18.1% | -27.5% | |
| ROA | -0.46% | · | -0.03% | -1.2% | -1.2% | · | -0.54% | -0.55% | -1.3% | · | -0.93% | -3.8% | -1.5% | · | -1.8% | -3.2% | |
| ROE | -1.6% | · | -0.11% | -4.8% | -3.5% | · | -1.8% | -2.0% | -4.9% | · | -3.6% | -15.5% | -6.5% | · | -5.9% | -9.2% | |
| ROIC | -4.3% | · | 1.9% | -5.8% | -3.9% | · | -3.8% | -4.3% | -7.3% | · | -5.9% | -8.9% | -7.5% | · | -8.0% | -11.1% |
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 | 2.0 | · | 2.0 | 5.1 | 3.2 | · | 3.4 | 3.5 | 3.5 | · | 3.9 | 3.8 | 4.4 | · | 5.4 | 5.5 | |
| Quick Ratio | 0.5 | · | 0.6 | 2.1 | 0.6 | · | 0.7 | 0.7 | 0.8 | · | 0.6 | 0.7 | 1.0 | · | 0.8 | 0.8 | |
| Interest Coverage | · | · | · | · | · | · | · | · | -49.6 | · | -34.5 | -36.5 | -22.2 | · | -30.4 | -62.1 |
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 | · | 0.2 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 1.9 | · | 1.9 | 1.8 | 1.9 | · | 1.9 | 1.9 | 1.9 | · | 2.1 | 2.1 | 1.9 | · | 2.4 | 2.4 |
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 | $2.19B | · | $1.98B | $1.82B | $1.69B | · | $1.55B | $1.42B | $1.31B | · | $1.19B | $1.09B | $991M | · | $873M | $771M | |
| Net Income TTM | $-113M | · | $-106M | $-119M | $-104M | · | $-89M | $-169M | $-192M | · | $-199M | $-239M | $-186M | · | $-255M | $-248M | |
| P/E | -625.3 | · | -715.3 | -576.0 | -388.6 | · | -323.6 | -169.0 | -169.9 | · | -105.1 | -89.5 | -106.3 | · | -69.1 | -55.4 | |
| Earnings Yield | -0.16% | · | -0.14% | -0.17% | -0.26% | · | -0.31% | -0.59% | -0.59% | · | -0.95% | -1.1% | -0.94% | · | -1.5% | -1.8% |
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 | $2.17B | $1.67B | $1.30B | $975M | $656M |
| 粗利益率 % | — | 77.3% | 76.3% | 76.1% | 77.6% |
| 営業利益率 % | — | -9.3% | -14.3% | -20.6% | -19.4% |
| 純利益 | $-102M | $-79M | $-184M | $-193M | $-260M |
| 希薄化後EPS | $-0.29 | $-0.23 | $-0.55 | $-0.59 | $-0.83 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | — | 2.9 | 3.5 | 4.7 | 6.8 |
| クイックレシオ | — | 0.6 | 0.6 | 0.9 | 1.4 |
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 | — | $195M | $140M | $-20M | $-28M |
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。