SGA Saga Communications, Inc. - Class A Common Stock
$9.99
株価 · 5月 19, 2026
ファンダメンタルズ（時点） 5月 8, 2026
52週レンジ
$10–$14
2% of range
アナリスト評価
BUY
5 analysts
目標株価
$14
+40% upside
P/E (TTM)
-9.4
ROE
-5.0%
純利益率
-7.4%
SGA 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
$9.99
時価総額
—
P/E (TTM)
-9.4
EPS（TTM）
$-1.22
収益（TTM）
$107M
配当利回り
—
ROE
-5.0%
負債/自己資本
0.0
52週レンジ
$10 – $14
SGA 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
$107M
2016-12-31
→
2025-12-31
EPS
$-1.22
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$2M
2016-12-31
→
2025-12-31
利益率
-7.4%
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
SGA
競合中央値
P/E (TTM)
-9.4
15.4
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
SGA
競合中央値
Operating Margin (営業利益率)
-10.3%
—
Net Profit Margin (純利益率)
-7.4%
-2.7%
ROA
-3.7%
-1.6%
ROE
-5.0%
-5.9%
ROIC
-5.3%
—
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
SGA
競合中央値
Debt / Equity (負債資本倍率)
0.0
132.3
Current Ratio (流動比率)
3.0
1.6
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
SGA
競合中央値
Revenue YoY (収益（前年比）)
-5.1%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-2.3%
—
Revenue CAGR 5Y (収益（5年CAGR）)
2.2%
—
EPS YoY
-64.5%
—
Net Income YoY (純利益（前年比）)
-63.6%
—
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
SGA
競合中央値
Payout Ratio (配当性向)
-81.4%
—
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
-81.4%
5年配当CAGR
—
| 権利落ち日 | 金額 |
|---|---|
| 2026年2月26日 | $0.2500 |
| 2025年11月24日 | $0.2500 |
| 2025年8月26日 | $0.2500 |
| 2025年6月6日 | $0.2500 |
| 2025年2月18日 | $0.2500 |
| 2024年11月25日 | $0.2500 |
| 2024年9月25日 | $0.2500 |
| 2024年6月3日 | $0.2500 |
| 2024年3月15日 | $0.6000 |
| 2024年2月16日 | $0.2500 |
| 2023年12月19日 | $2.0000 |
| 2023年11月24日 | $0.2500 |
| 2023年10月10日 | $0.2500 |
| 2023年5月19日 | $0.2500 |
| 2023年3月17日 | $0.2500 |
| 2022年12月20日 | $2.2500 |
| 2022年9月30日 | $2.2500 |
| 2022年6月10日 | $0.2000 |
| 2022年3月18日 | $0.1600 |
| 2021年12月23日 | $0.6600 |
SGA 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
5 アナリスト
- 強い買い 1 20.0%
- 買い 3 60.0%
- 保有 1 20.0%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
1 アナリスト · 2026-05-14
安値
$14.00
高値
$14.00
中央値ターゲット
$14.00
+40.1%
平均値ターゲット
$14.00
+40.1%
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
-0.33%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-0.43 | — | — |
| 2025年12月31日 | $-1.07 | $0.04 | -1.1% |
| 2025年9月30日 | $-0.08 | $0.21 | -0.29% |
| 2025年6月30日 | $0.18 | $0.19 | -0.01% |
| 2025年3月31日 | $-0.25 | $-0.33 | 0.08% |
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 |
|---|---|---|---|---|---|---|
| SGA | — | -9.4 | -5.1% | -7.4% | -5.0% | — |
| GTN | — | — | — | — | — | — |
| AMCX | — | 5.7 | -4.5% | 3.9% | 9.7% | — |
| SSP | — | -2.1 | -14.3% | -4.7% | -8.0% | — |
| TSQ | — | 21.4 | -5.2% | -2.7% | 33.8% | 25.5% |
| MDIA | — | -0.7 | 39.5% | — | — | — |
| BBGI | — | -0.0 | -14.3% | — | — | — |
| UONEK | — | — | — | — | — | — |
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 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $107M | $113M | $116M | $115M | $108M | $96M | $123M | $125M | $118M | $119M | $112M | $134M | |
| SG&A Expense | $12M | $12M | $11M | $14M | $10M | $12M | $11M | $11M | $12M | $11M | $10M | $9M | |
| Operating Expenses | $118M | $111M | $104M | $102M | $93M | $97M | $104M | $105M | $101M | $96M | $95M | $108M | |
| Operating Income | $-11M | $2M | $11M | $13M | $15M | $-1M | $19M | $20M | $17M | $23M | $17M | $26M | |
| Interest Expense | $434.0K | $348.0K | $173.0K | $130.0K | $284.0K | $340.0K | $735.0K | $946.0K | $903.0K | $744.0K | $855.0K | $1M | |
| Interest Income | $904.0K | $1M | $1M | $410.0K | $16.0K | $148.0K | $610.0K | $631.0K | $0 | $0 | · | · | |
| Other Non-op | $105.0K | $2M | $119.0K | $652.0K | $634.0K | $233.0K | $16.0K | $23.0K | $0 | $0 | $417.0K | $71.0K | |
| Pretax Income | $-10M | $5M | $13M | $14M | $15M | $-1M | $19M | $19M | $16M | $22M | $16M | $25M | |
| Income Tax | $-3M | $1M | $3M | $5M | $4M | $705.0K | $5M | $6M | $-6M | $9M | $7M | $10M | |
| Net Income | $-8M | $3M | $10M | $9M | $11M | $-2M | $13M | $14M | $55M | $18M | $13M | $15M | |
| EPS (Basic) | $-1.22 | $0.55 | $1.55 | $1.52 | $1.85 | $-0.32 | $2.23 | $2.30 | $9.27 | $3.10 | $2.31 | $2.57 | |
| EPS (Diluted) | $-1.22 | $0.55 | $1.55 | $1.52 | $1.85 | $-0.32 | $2.23 | $2.30 | $9.27 | $3.09 | $2.29 | $2.55 | |
| Shares (Basic) | 6,152,000 | 6,075,000 | 6,045,000 | 5,973,000 | 5,917,000 | 5,871,000 | 5,834,000 | 5,829,000 | 5,803,000 | 5,761,000 | 5,706,000 | 5,700,000 | |
| Shares (Diluted) | 6,152,000 | 6,075,000 | 6,045,000 | 5,973,000 | 5,917,000 | 5,871,000 | 5,834,000 | 5,829,000 | 5,807,000 | 5,771,000 | 5,740,000 | 5,753,000 | |
| EBITDA | $-6M | $8M | $17M | $18M | $21M | $5M | $26M | $26M | $23M | $39M | $31M | $33M |
貸借対照表 27
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $23M | $19M | $30M | $37M | $55M | $51M | $44M | $45M | $53M | $27M | $22M | $18M | |
| Short-term Investments | $9M | $9M | $11M | $10M | · | · | · | · | · | · | · | · | |
| Receivables | $14M | $16M | $17M | $17M | $16M | $16M | $19M | $20M | $19M | $18M | $21M | $21M | |
| Prepaid Expense | $3M | $3M | $2M | $2M | $2M | $3M | $2M | $3M | $3M | $2M | $3M | $3M | |
| Current Assets | $49M | $47M | $61M | $68M | $74M | $71M | $67M | $69M | $76M | $53M | $48M | $44M | |
| PP&E (Net) | $46M | $52M | $51M | $53M | $53M | $55M | $59M | $59M | $56M | $49M | $58M | $55M | |
| PP&E (Gross) | $144M | $152M | $148M | $146M | $145M | $143M | $142M | $140M | $136M | $135M | $167M | $162M | |
| Accum. Depreciation | $98M | $100M | $97M | $93M | $91M | $88M | $84M | $81M | $80M | $86M | $109M | $106M | |
| Goodwill | $0 | $19M | $19M | $19M | $19M | $19M | $19M | $19M | $16M | $7M | $3M | $326.0K | |
| Intangibles | $754.0K | $1M | $346.0K | $371.0K | $409.0K | $796.0K | $2M | $3M | $3M | $2M | $2M | $406.0K | |
| Other Non-current Assets | $5M | $5M | $11M | $10M | $11M | $11M | $13M | $7M | $8M | $6M | $8M | $6M | |
| Total Assets | $201M | $222M | $232M | $241M | $248M | $246M | $252M | $248M | $249M | $220M | $205M | $192M | |
| Accounts Payable | $3M | $3M | $3M | $3M | $2M | $2M | $2M | $3M | $2M | $2M | $3M | $2M | |
| Accrued Liabilities | $7M | $7M | $6M | $6M | $6M | $5M | $5M | $3M | $3M | $3M | $3M | $3M | |
| Current Liabilities | $16M | $17M | $28M | $29M | $19M | $14M | $18M | $23M | $21M | $16M | $14M | $13M | |
| Capital Leases | $4M | $6M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $22M | $26M | $26M | $26M | $25M | $25M | $25M | $24M | $21M | $30M | $28M | $24M | |
| Other Non-current Liabilities | $7M | $8M | $8M | $7M | $7M | $7M | $7M | $2M | $2M | $3M | $3M | $3M | |
| Total Liabilities | $50M | $56M | $62M | $62M | $51M | $56M | $60M | $63M | $69M | $85M | $82M | $77M | |
| Long-term Debt | $5M | $5M | $0 | $0 | $0 | $10M | $10M | $20M | $25M | $36M | $36M | $36M | |
| Total Debt | $5M | $5M | · | · | · | $10M | $10M | $20M | $25M | $36M | $36M | $36M | |
| Common Stock | $83.0K | $82.0K | $80.0K | $78.0K | $77.0K | $77.0K | $77.0K | $76.0K | $76.0K | $74.0K | $74.0K | $72.0K | |
| Paid-in Capital | $76M | $74M | $73M | $72M | $70M | $69M | $67M | $65M | $63M | $60M | · | · | |
| Retained Earnings | $114M | $128M | $135M | $144M | $164M | $159M | $163M | $157M | $152M | $109M | $98M | $91M | |
| Treasury Stock | $38M | $37M | $37M | $37M | $37M | $37M | $37M | $37M | $35M | $33M | $33M | $29M | |
| Stockholders' Equity | $151M | $166M | $171M | $179M | $197M | $191M | $192M | $185M | $179M | $135M | $123M | $115M | |
| Liabilities + Equity | $201M | $222M | $232M | $241M | $248M | $246M | $252M | $248M | $249M | $220M | $205M | $192M |
キャッシュフロー 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $5M | $5M | $5M | $5M | $6M | $7M | $7M | $7M | $6M | $6M | $5M | $7M | |
| Deferred Tax | $-4M | $-115.0K | $385.0K | $935.0K | $195.0K | $-545.0K | $1M | $3M | $-8M | $2M | $2M | $3M | |
| Amort. of Intangibles | $350.0K | $270.0K | $42.0K | $48.0K | $387.0K | $813.0K | $1M | $1M | $860.0K | $642.0K | $231.0K | $54.0K | |
| Other Non-cash | $12M | $5M | $439.0K | $2M | $2M | $8M | $4M | $2M | $-47M | $724.0K | $5M | $425.0K | |
| Operating Cash Flow | $5M | $14M | $15M | $17M | $19M | $12M | $25M | $26M | $5M | $29M | $29M | $25M | |
| CapEx | $3M | $4M | $4M | $6M | $4M | $2M | $6M | $6M | $6M | $4M | $4M | $6M | |
| Investing Cash Flow | $7M | $-7M | $-2M | $-15M | $-3M | $-604.0K | $-6M | $-15M | $38M | $-16M | $-17M | $-5M | |
| Debt Issued | · | $5M | · | · | · | · | · | · | $0 | $0 | $35M | $0 | |
| Net Debt Issued | · | $5M | · | · | $-10M | · | $-10M | $-5M | $-10M | $0 | $287.0K | $-10M | |
| Dividends Paid | $6M | $23M | $20M | $20M | $2M | $4M | $9M | $12M | $5M | $8M | $6M | $10M | |
| Financing Cash Flow | $-9M | $-18M | $-20M | $-20M | $-12M | $-4M | $-20M | $-19M | $-17M | $-8M | $-8M | $-20M | |
| Net Change in Cash | · | · | · | · | · | · | · | $-8M | $26M | $5M | $4M | $279.0K | |
| Free Cash Flow | $2M | $10M | $11M | $11M | $15M | $10M | $20M | $20M | $-872.0K | $24M | $23M | $20M | |
| Levered FCF | $2M | $10M | $11M | $11M | $15M | $9M | $19M | $19M | $-2M | $24M | $22M | $19M |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -10.3% | · | 10.2% | 11.4% | 13.9% | -1.3% | 15.3% | 15.8% | 14.6% | 22.1% | 18.1% | 19.4% | |
| Net Margin | -7.4% | · | 8.4% | 8.0% | 10.3% | -2.0% | 10.8% | 11.0% | 46.3% | 12.8% | 10.1% | 11.1% | |
| Pretax Margin | -9.8% | · | 11.4% | 12.2% | 14.2% | -1.3% | 15.2% | 15.5% | 13.8% | 21.5% | 17.3% | 18.6% | |
| EBITDA Margin | -5.5% | · | 14.7% | 15.9% | 19.2% | 5.5% | 20.9% | 21.2% | 19.9% | 27.2% | 23.3% | 24.4% | |
| ROA | -3.7% | 1.5% | 4.0% | 3.8% | 4.5% | -0.77% | 5.3% | 5.5% | 23.4% | 8.6% | 6.8% | 7.5% | |
| ROE | -5.0% | 2.1% | 5.4% | 5.0% | 5.7% | -1.0% | 6.9% | 7.4% | 34.8% | 14.1% | 11.3% | 13.2% | |
| ROIC | -5.3% | 1.0% | 5.0% | 4.8% | 5.5% | -0.99% | 6.6% | 6.8% | 11.5% | 10.9% | 8.8% | 10.2% |
流動性と支払能力 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 3.0 | 2.8 | 2.2 | 2.3 | 3.9 | 5.1 | 3.8 | 3.0 | 3.6 | 3.4 | 3.3 | 3.3 | |
| Quick Ratio | 2.8 | 2.6 | 2.0 | 2.2 | 3.7 | 4.8 | 3.6 | 2.8 | 3.5 | 3.0 | 3.0 | 3.0 | |
| Debt / Equity | 0.0 | 0.0 | · | · | · | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | |
| LT Debt / Equity | 0.0 | 0.0 | · | · | · | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | |
| Interest Coverage | -25.4 | 6.8 | 66.4 | 100.5 | 53.0 | -3.7 | 25.6 | 20.8 | 19.1 | 40.5 | 27.1 | 24.4 |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | · | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | |
| Receivables Turnover | 7.1 | · | 6.5 | 6.8 | 6.8 | 5.5 | 6.3 | 6.4 | 6.4 | 6.6 | 6.3 | 6.6 |
成長率 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -5.1% | -2.2% | 0.53% | 6.0% | 13.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -2.3% | 1.4% | 6.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | -64.5% | 2.0% | -17.8% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | -33.3% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | -63.6% | 3.2% | -17.5% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | -32.3% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 11.6% | · | · | · | · | · | · | · | · | · | · | · |
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 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $107M | $113M | $116M | $115M | $108M | $96M | $123M | $125M | $118M | $119M | $112M | $134M | |
| Net Income TTM | $-8M | $3M | $10M | $9M | $11M | $-2M | $13M | $14M | $55M | $18M | $13M | $15M | |
| P/E | -9.4 | 20.1 | 14.4 | 15.5 | 13.1 | -75.1 | 13.6 | 14.4 | 4.4 | 16.3 | 16.8 | 17.1 | |
| Earnings Yield | -10.7% | 5.0% | 7.0% | 6.4% | 7.6% | -1.3% | 7.3% | 6.9% | 22.9% | 6.1% | 6.0% | 5.9% | |
| Payout Ratio | -81.4% | 650.9% | 209.2% | 215.0% | 17.2% | -194.2% | 64.9% | 86.7% | 9.7% | 42.0% | 47.8% | 69.9% | |
| Annual Payout | $6M | $23M | $20M | $20M | $2M | $4M | $9M | $12M | $5M | $8M | $6M | $10M |
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 | $23M | $27M | $28M | $28M | $24M | $29M | $29M | $30M | $25M | $32M | $30M | $30M | $26M | $30M | $30M | $30M | |
| SG&A Expense | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $2M | $7M | $3M | |
| Operating Income | $-3M | $-10M | $-626.0K | $1M | $-2M | $984.0K | $2M | $2M | $-2M | $3M | $3M | $4M | $905.0K | $5M | $1M | $5M | |
| Interest Expense | $91.0K | $112.0K | $108.0K | $107.0K | $107.0K | $113.0K | $121.0K | $71.0K | $43.0K | $43.0K | $44.0K | $43.0K | $43.0K | $34.0K | $32.0K | $32.0K | |
| Interest Income | $234.0K | $256.0K | $216.0K | $210.0K | $222.0K | $238.0K | $255.0K | $251.0K | $303.0K | $414.0K | $391.0K | $347.0K | $289.0K | $223.0K | $134.0K | $49.0K | |
| Other Non-op | $55.0K | $0 | $81.0K | $1.0K | $23.0K | $305.0K | $383.0K | $1M | · | $0 | $0 | $0 | $119.0K | $616.0K | $34.0K | $0 | |
| Pretax Income | $-3M | $-9M | $-437.0K | $2M | $-2M | $1M | $2M | $3M | $-2M | $3M | $4M | $5M | $1M | $6M | $1M | $5M | |
| Income Tax | $-670.0K | $-2M | $95.0K | $385.0K | $-585.0K | $145.0K | $590.0K | $955.0K | $-580.0K | $665.0K | $1M | $1M | $350.0K | $1M | $1M | $2M | |
| Net Income | $-2M | $-7M | $-532.0K | $1M | $-2M | $1M | $1M | $3M | $-2M | $3M | $3M | $3M | $920.0K | $4M | $-104.0K | $4M | |
| EPS (Basic) | $-0.38 | $-1.07 | $-0.08 | $0.18 | $-0.25 | $0.20 | $0.20 | $0.40 | $-0.25 | $0.40 | $0.45 | $0.55 | $0.15 | $0.70 | $-0.01 | $0.63 | |
| EPS (Diluted) | $-0.38 | $-1.07 | $-0.08 | $0.18 | $-0.25 | $0.20 | $0.20 | $0.40 | $-0.25 | $0.40 | $0.45 | $0.55 | $0.15 | $0.70 | $-0.01 | $0.63 | |
| Shares (Basic) | 6,074,000 | -12,311,000 | 6,164,000 | 6,176,000 | 6,123,000 | -12,135,000 | 6,075,000 | 6,072,000 | 6,063,000 | -12,047,000 | 6,032,000 | 6,032,000 | 6,028,000 | 6,013,000 | 5,961,000 | 5,952,000 | |
| Shares (Diluted) | 6,074,000 | -12,311,000 | 6,164,000 | 6,176,000 | 6,123,000 | -12,135,000 | 6,075,000 | 6,072,000 | 6,063,000 | -12,047,000 | 6,032,000 | 6,032,000 | 6,028,000 | 6,013,000 | 5,961,000 | 5,952,000 | |
| EBITDA | $-2M | · | $681.0K | $3M | $-972.0K | · | $2M | $2M | $-1M | · | $3M | $4M | $905.0K | · | $1M | $5M |
貸借対照表 27
| 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 | $21M | $23M | $17M | $16M | $18M | $19M | $20M | $15M | $20M | $30M | $31M | $24M | $27M | $37M | $48M | $42M | |
| Short-term Investments | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $11M | $10M | $10M | $10M | $10M | $10M | $10M | |
| Receivables | $12M | $14M | $15M | $15M | $14M | $16M | $15M | $17M | $15M | $17M | $16M | $16M | $14M | $17M | $17M | $16M | |
| Prepaid Expense | $3M | $3M | $4M | $5M | $4M | $3M | $3M | $4M | $3M | $2M | $2M | $4M | $3M | $2M | $3M | $4M | |
| Current Assets | $48M | $49M | $50M | $46M | $46M | $47M | $48M | $46M | $48M | $61M | $61M | $56M | $56M | $68M | $79M | $74M | |
| PP&E (Net) | $45M | $46M | $47M | $51M | $51M | $52M | $53M | $53M | $51M | $51M | $53M | $53M | $53M | $53M | $54M | $54M | |
| PP&E (Gross) | $141M | $144M | $144M | $153M | $152M | $152M | $152M | $151M | $148M | $148M | $149M | $148M | $147M | $146M | $148M | $147M | |
| Accum. Depreciation | $96M | $98M | $97M | $101M | $100M | $100M | $99M | $98M | $97M | $97M | $96M | $95M | $94M | $93M | $94M | $93M | |
| Goodwill | · | $0 | $19M | $19M | $19M | $19M | $20M | $20M | $19M | $19M | $19M | $19M | $19M | $19M | $19M | $19M | |
| Intangibles | · | $754.0K | · | · | · | $1M | · | · | · | $346.0K | · | · | · | $371.0K | · | · | |
| Other Non-current Assets | $5M | $5M | $10M | $11M | $12M | $5M | $11M | $11M | $11M | $11M | $11M | $11M | $10M | $10M | $8M | $10M | |
| Total Assets | $198M | $201M | $218M | $219M | $219M | $222M | $223M | $222M | $218M | $232M | $234M | $230M | $229M | $241M | $251M | $248M | |
| Accounts Payable | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | |
| Accrued Liabilities | $7M | $7M | $8M | $8M | $7M | $7M | $7M | $7M | $7M | $6M | $7M | $6M | $7M | $6M | $6M | $6M | |
| Current Liabilities | $17M | $16M | $18M | $16M | $17M | $17M | $18M | $17M | $20M | $28M | $18M | $15M | $17M | $29M | $32M | $16M | |
| Capital Leases | · | $4M | · | · | · | $6M | · | · | · | · | · | · | · | · | · | · | |
| Deferred Tax | $21M | $22M | $26M | $26M | $26M | $26M | $26M | $26M | $26M | $26M | $26M | $26M | $26M | $26M | $26M | $25M | |
| Other Non-current Liabilities | $7M | $7M | $7M | $8M | $8M | $8M | $7M | $7M | $7M | $8M | $8M | $8M | $7M | $7M | $6M | $6M | |
| Total Liabilities | $50M | $50M | $56M | $55M | $56M | $56M | $57M | $56M | $54M | $62M | $52M | $49M | $50M | $62M | $63M | $47M | |
| Long-term Debt | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $0 | · | $0 | $0 | $0 | $0 | · | · | |
| Total Debt | $5M | · | $5M | $5M | $5M | · | $5M | $5M | · | · | · | · | · | · | · | · | |
| Common Stock | $83.0K | · | $82.0K | $82.0K | $82.0K | · | $80.0K | $80.0K | $80.0K | · | $78.0K | $78.0K | $78.0K | · | $77.0K | $77.0K | |
| Paid-in Capital | $76M | $76M | $75M | $75M | $74M | $74M | $74M | $73M | $73M | $73M | $72M | $72M | $72M | $72M | $72M | $70M | |
| Retained Earnings | $110M | $114M | $122M | $125M | $125M | $128M | $129M | $129M | $128M | $135M | $146M | $145M | $143M | $144M | $153M | $167M | |
| Treasury Stock | $37M | $38M | $36M | $36M | $36M | $37M | $36M | $36M | $36M | $37M | $37M | $37M | $37M | $37M | $37M | $37M | |
| Stockholders' Equity | $148M | $151M | $162M | $164M | $164M | $166M | $166M | $166M | $164M | $171M | $182M | $180M | $178M | $179M | $188M | $201M | |
| Liabilities + Equity | $198M | $201M | $218M | $219M | $219M | $222M | $223M | $222M | $218M | $232M | $234M | $230M | $229M | $241M | $251M | $248M |
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 | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | |
| Deferred Tax | $-745.0K | $-4M | $-195.0K | $-125.0K | $85.0K | $-365.0K | $175.0K | $140.0K | $-65.0K | $-305.0K | $275.0K | $345.0K | $70.0K | $-25.0K | $565.0K | $315.0K | |
| Other Non-cash | $2M | · | · | · | $2M | · | · | · | $4M | · | · | · | · | · | · | · | |
| Operating Cash Flow | $407.0K | $-18.0K | $3M | $755.0K | $1M | $4M | $5M | $1M | $4M | $1M | $8M | $1M | $5M | $3M | $7M | $2M | |
| CapEx | $779.0K | $441.0K | $590.0K | $1M | $696.0K | $568.0K | $625.0K | $2M | $1M | $959.0K | $760.0K | $1M | $1M | $1M | $1M | $3M | |
| Investing Cash Flow | $-261.0K | $10M | $-485.0K | $-1M | $-673.0K | $-1M | $-558.0K | $-6M | $860.0K | $166.0K | $-755.0K | $-1M | $-629.0K | $-268.0K | $-1M | $-13M | |
| Debt Issued | · | · | · | · | · | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | $2M | $2M | $2M | $2M | $2M | $3M | $0 | $5M | $14M | $3M | $0 | $3M | $14M | $14M | $0 | $2M | |
| Financing Cash Flow | $-2M | $-4M | $-2M | $-2M | $-2M | $-3M | $-11.0K | $-323.0K | $-14M | $-3M | $0 | $-3M | $-14M | $-14M | $-7.0K | $-2M | |
| Free Cash Flow | $-372.0K | · | · | · | $668.0K | · | · | · | $3M | · | · | · | $3M | · | · | · | |
| Levered FCF | $-443.1K | · | · | · | $590.0K | · | · | · | $3M | · | · | · | $3M | · | · | · |
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 | -14.3% | · | -2.2% | 5.0% | -9.5% | · | 5.9% | 7.5% | -9.8% | · | 12.0% | 14.7% | 3.6% | · | 3.5% | 18.0% | |
| Net Margin | -10.5% | · | -1.9% | 4.0% | -6.5% | · | 4.5% | 8.7% | -6.4% | · | 9.4% | 11.5% | 3.6% | · | -0.35% | 12.8% | |
| Pretax Margin | -13.4% | · | -1.6% | 5.4% | -8.9% | · | 6.6% | 12.0% | -8.8% | · | 13.2% | 15.8% | 5.0% | · | 4.0% | 18.1% | |
| EBITDA Margin | -9.1% | · | 2.4% | 9.5% | -4.0% | · | 5.9% | 7.5% | -4.9% | · | 12.0% | 14.7% | 3.6% | · | 3.5% | 18.0% | |
| ROA | -1.1% | · | -0.24% | 0.51% | -0.72% | · | 0.55% | 1.1% | -0.71% | · | 1.1% | 1.4% | 0.39% | · | -0.04% | 1.5% | |
| ROE | -1.5% | · | -0.32% | 0.68% | -0.96% | · | 0.73% | 1.4% | -0.92% | · | 1.5% | 1.8% | 0.49% | · | -0.05% | 1.9% | |
| ROIC | -1.7% | · | -0.46% | 0.62% | -0.99% | · | 0.66% | 0.91% | -1.1% | · | 1.4% | 1.7% | 0.37% | · | -0.05% | 1.9% |
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 | 2.8 | · | 2.7 | 2.8 | 2.7 | · | 2.6 | 2.7 | 2.3 | · | 3.4 | 3.7 | 3.2 | · | 2.5 | 4.7 | |
| Quick Ratio | 2.5 | · | 2.2 | 2.4 | 2.4 | · | 2.4 | 2.4 | 2.1 | · | 3.2 | 3.4 | 3.0 | · | 2.3 | 4.3 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | · | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | · | · | · | · | · | · | · | · | |
| Interest Coverage | -35.8 | · | -5.8 | 13.2 | -21.5 | · | 13.6 | 30.2 | -56.2 | · | 79.4 | 99.9 | 21.0 | · | 33.0 | 168.2 |
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 | 1.8 | · | 1.9 | 1.8 | 1.7 | · | 1.8 | 1.7 | 1.7 | · | 1.8 | 1.8 | 1.8 | · | 1.8 | 1.9 |
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 | $103M | · | $109M | $111M | $108M | · | $113M | $114M | $114M | · | $116M | $116M | $116M | · | $114M | $113M | |
| Net Income TTM | $-3M | · | $288.0K | $3M | $616.0K | · | $5M | $7M | $5M | · | $7M | $8M | $6M | · | $8M | $12M | |
| P/E | -22.1 | · | 248.8 | 24.5 | 124.7 | · | 19.1 | 15.8 | 19.4 | · | 11.6 | 15.4 | 15.1 | · | 18.4 | 12.4 | |
| Earnings Yield | -4.5% | · | 0.40% | 4.1% | 0.80% | · | 5.2% | 6.3% | 5.1% | · | 8.6% | 6.5% | 6.6% | · | 5.4% | 8.1% | |
| Payout Ratio | -66.2% | · | · | · | -101.8% | · | · | · | -892.1% | · | · | · | 1495.0% | · | · | · |
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 | $107M | $113M | $116M | $115M | $108M |
| 営業利益率 % | -10.3% | — | 10.2% | 11.4% | 13.9% |
| 純利益 | $-8M | $3M | $10M | $9M | $11M |
| 希薄化後EPS | $-1.22 | $0.55 | $1.55 | $1.52 | $1.85 |
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 | 0.0 | 0.0 | — | — | — |
| 流動比率 | 3.0 | 2.8 | 2.2 | 2.3 | 3.9 |
| クイックレシオ | 2.8 | 2.6 | 2.0 | 2.2 | 3.7 |
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 | $2M | $10M | $11M | $11M | $15M |
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。