SRTS Sensus Healthcare, Inc. - Common Stock
$3.31
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 13, 2026
52週レンジ
$3–$6
16% of range
アナリスト評価
BUY
10 analysts
目標株価
$6
+74% upside
P/E (TTM)
-8.5
ROE
-15.4%
純利益率
-28.1%
SRTS 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
$3.31
時価総額
$66M
P/E (TTM)
-8.5
EPS（TTM）
$-0.47
収益（TTM）
$27M
配当利回り
—
ROE
-15.4%
負債/自己資本
—
52週レンジ
$3 – $6
SRTS 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
$27M
2016-12-31
→
2025-12-31
EPS
$-0.47
2020-12-31
→
2025-12-31
フリーキャッシュフロー
$332.0K
2016-12-31
→
2025-12-31
利益率
-28.1%
2016-12-31
→
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
SRTS
競合中央値
P/E (TTM)
-8.5
73.1
P/S (TTM) (株価売上高倍率（TTM）)
2.4
4.0
P/B (株価純資産倍率)
1.4
3.1
Price / FCF (株価FCF倍率)
197.4
—
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
SRTS
競合中央値
Gross Margin (粗利益率)
43.2%
43.2%
Operating Margin (営業利益率)
-37.5%
—
Net Profit Margin (純利益率)
-28.1%
-28.3%
ROA
-13.4%
-35.3%
ROE
-15.4%
-37.8%
ROIC
-17.2%
—
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
SRTS
競合中央値
Current Ratio (流動比率)
9.7
1.4
Quick Ratio (クイックレシオ)
6.0
—
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
SRTS
競合中央値
Revenue YoY (収益（前年比）)
-34.3%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-14.9%
—
Revenue CAGR 5Y (収益（5年CAGR）)
23.5%
—
EPS YoY
1266.7%
—
Net Income YoY (純利益（前年比）)
1270.5%
—
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
SRTS
競合中央値
SRTS 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
10 アナリスト
- 強い買い 2 20.0%
- 買い 7 70.0%
- 保有 1 10.0%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
4 アナリスト · 2026-05-19
中央値
$6.00
平均値
$5.75
← 全目標を下回る
$3.31
安値
$4.50
高値
$6.50
中央値ターゲット
$6.00
+81.3%
平均値ターゲット
$5.75
+73.7%
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
-0.08%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-0.16 | $-0.13 | -0.03% |
| 2025年12月31日 | $-0.19 | $-0.07 | -0.12% |
| 2025年9月30日 | $-0.06 | $-0.10 | 0.04% |
| 2025年6月30日 | $-0.06 | $0.03 | -0.09% |
| 2025年3月31日 | $-0.16 | $0.03 | -0.19% |
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 |
|---|---|---|---|---|---|---|
| SRTS | $66M | -8.5 | -34.3% | -28.1% | -15.4% | 43.2% |
| LUNG | $92M | -1.7 | 8.0% | -59.7% | -87.7% | 74.2% |
| COCH | — | — | — | — | — | — |
| POCI | — | -5.8 | -0.07% | — | — | — |
| AGPU | $29M | — | 47.7% | -186053.5% | -1012.1% | — |
| BEAT | — | — | — | — | — | — |
| ECOR | $36M | -2.7 | 27.2% | -43.6% | 4686.6% | 86.8% |
| ARAY | — | -68.5 | 2.7% | -0.35% | — | 32.0% |
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 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $27M | $42M | $24M | $45M | $27M | $10M | $27M | $26M | $21M | $15M | $10M | |
| Cost of Revenue | $16M | $17M | $10M | $15M | $10M | $4M | $10M | $10M | $7M | $5M | $4M | |
| Gross Profit | $12M | $24M | $14M | $30M | $17M | $5M | $18M | $17M | $14M | $10M | $7M | |
| R&D Expense | $8M | $4M | $4M | $3M | $3M | $4M | $6M | $6M | $5M | $2M | $1M | |
| SG&A Expense | $8M | $7M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $3M | $2M | |
| Operating Expenses | $22M | $16M | $14M | $15M | $13M | $13M | $20M | $19M | $18M | $10M | $7M | |
| Operating Income | $-10M | $8M | $-382.0K | $15M | $4M | $-8M | $-2M | $-2M | $-4M | $-363.1K | $-221.3K | |
| Interest Expense | · | $-932.0K | $-992.0K | $-380.0K | $2.0K | $14.0K | · | $156.7K | $68.9K | $21.9K | $17.8K | |
| Other Non-op | $683.0K | $932.0K | $1M | $13M | $-1.0K | $1M | $268.3K | $-17.4K | $6.9K | $16.7K | $-16.0K | |
| Pretax Income | $-10M | $9M | $652.0K | $28M | $4M | · | · | · | · | $-346.4K | $-237.3K | |
| Income Tax | $-2M | $2M | $167.0K | $4M | · | · | · | · | · | · | · | |
| Net Income | $-8M | $7M | $485.0K | $24M | $4M | $-7M | $-2M | $-2M | $-4M | $-346.4K | $-237.3K | |
| EPS (Basic) | $-0.47 | $0.41 | $0.03 | $1.47 | $0.25 | $-0.42 | · | · | · | · | · | |
| EPS (Diluted) | $-0.47 | $0.41 | $0.03 | $1.46 | $0.25 | $-0.42 | · | · | · | · | · | |
| Shares (Basic) | 16,326,937 | 16,312,351 | 16,259,254 | 16,480,991 | 16,476,122 | 16,434,079 | · | · | · | · | · | |
| Shares (Diluted) | 16,326,937 | 16,359,616 | 16,266,139 | 16,618,214 | 16,503,134 | 16,434,079 | · | · | · | · | · | |
| EBITDA | $-10M | $8M | $-382.0K | $15M | $5M | $-8M | · | $-1M | $-3M | $-25.5K | · |
貸借対照表 24
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $22M | $22M | $23M | $26M | $15M | $15M | $8M | $12M | $10M | $5M | $5M | |
| Receivables | $6M | $20M | $11M | $17M | $12M | $4M | $14M | $13M | $5M | $3M | $2M | |
| Inventory | $15M | $10M | $12M | $4M | $2M | $4M | $3M | $2M | $1M | $1M | $998.9K | |
| Prepaid Expense | $2M | $3M | $3M | $6M | $3M | $2M | $2M | $2M | $567.0K | $900.7K | $432.8K | |
| Other Current Assets | $2M | $2M | $888.0K | $660.0K | $268.0K | · | · | · | · | · | · | |
| Current Assets | $46M | $57M | $50M | $53M | $31M | $25M | $34M | $32M | $18M | $17M | $9M | |
| PP&E (Net) | $2M | $2M | $464.0K | $243.0K | $605.0K | $1M | $1M | $891.0K | $394.1K | $433.4K | $320.7K | |
| PP&E (Gross) | $4M | $4M | $2M | $2M | $3M | $3M | $2M | $2M | $908.2K | $1M | $990.6K | |
| Accum. Depreciation | · | $2M | $2M | $2M | $2M | $2M | $1M | $858.0K | $514.1K | $587.2K | $669.9K | |
| Intangibles | · | · | · | $50.0K | $146.0K | $338.0K | $337.4K | $433.7K | $530.1K | $626.5K | $722.9K | |
| Other Non-current Assets | $640.0K | $652.0K | $804.0K | $542.0K | · | · | · | · | · | · | · | |
| Total Assets | $53M | $62M | $54M | $57M | $32M | $28M | $37M | $33M | $19M | $19M | $10M | |
| Accounts Payable | $3M | $5M | $3M | $6M | $4M | $3M | $5M | $5M | $4M | $3M | $2M | |
| Current Liabilities | $5M | $6M | $4M | $8M | $6M | $5M | $6M | $6M | $5M | $4M | $4M | |
| Capital Leases | $209.0K | $398.0K | $596.0K | $830.0K | · | $812.0K | $1M | · | · | · | · | |
| Other Non-current Liabilities | · | · | · | $663.0K | $88.0K | $87.7K | · | · | · | · | · | |
| Total Liabilities | $5M | $6M | $5M | $9M | $6M | $7M | $9M | $7M | $7M | $4M | $4M | |
| Common Stock | $169.0K | $169.0K | $169.0K | $169.0K | $167.0K | $166.0K | $165.4K | $161.5K | $135.2K | $135.5K | $103.7K | |
| Paid-in Capital | $46M | $46M | $45M | $45M | · | · | · | · | · | · | · | |
| Retained Earnings | $6M | $13M | $7M | $6M | $-18M | $-22M | $-15M | $-14M | $-12M | $-8M | $-7M | |
| Treasury Stock | $4M | $4M | $4M | $3M | $325.0K | $310.0K | $252.6K | $133.8K | $133.8K | · | · | |
| Stockholders' Equity | $48M | $56M | $49M | $48M | $26M | $21M | $28M | $26M | $12M | $15M | $6M | |
| Liabilities + Equity | $53M | $62M | $54M | $57M | $32M | $28M | $37M | $33M | $19M | $19M | $10M | |
| Shares Outstanding | 16,463,809 | 16,495,396 | 16,374,171 | 16,390,419 | 16,694,311 | 16,491,103 | 16,485,780 | 16,112,461 | 13,488,714 | 13,546,171 | 10,367,883 |
キャッシュフロー 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $400.0K | $200.0K | $275.0K | $315.0K | $613.0K | $722.0K | $545.7K | $658.3K | $387.9K | $337.6K | $315.6K | |
| Stock-based Comp | $295.0K | $323.0K | $328.0K | $187.0K | $415.0K | $386.0K | $620.9K | $982.6K | $405.9K | $726.4K | $6.5K | |
| Deferred Tax | $-2M | $-57.0K | $-427.0K | $-2M | · | · | · | · | · | · | · | |
| Amort. of Intangibles | · | · | · | · | $104.0K | $108.0K | $96.0K | $96.0K | $96.0K | $96.0K | $96.0K | |
| Other Non-cash | · | · | · | $-24M | $-5M | $5M | · | $-8M | $-139.9K | $-2M | · | |
| Operating Cash Flow | $528.0K | $-831.0K | $-2M | $-1M | $-286.0K | $-434.0K | $-2M | $-9M | $-3M | $-851.0K | $-1M | |
| CapEx | $196.0K | $276.0K | $229.0K | $159.0K | $128.0K | $359.0K | $400.6K | $854.8K | $287.6K | $286.0K | $196.2K | |
| Investing Cash Flow | $-196.0K | $-276.0K | $-187.0K | $15M | $129.0K | $7M | $-5M | $-3M | · | · | · | |
| Stock Repurchased | $300.0K | · | $27.0K | $3M | · | · | · | · | · | · | · | |
| Net Stock Activity | $-300.0K | · | $-27.0K | $-3M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-305.0K | $15.0K | $-40.0K | $-2M | $-231.0K | $211.0K | $3M | $14M | · | · | · | |
| Net Change in Cash | · | · | · | · | · | · | $-4M | $2M | $5M | $-22.6K | $526.4K | |
| Taxes Paid | $980.0K | $3M | $1M | $5M | · | · | · | · | · | · | · | |
| Free Cash Flow | $332.0K | $-1M | $-2M | $-2M | $-414.0K | $-792.7K | · | $-9M | $-3M | $-1M | · | |
| Levered FCF | · | $-420.3K | $-2M | $-2M | · | · | · | · | · | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 43.2% | 58.4% | 57.6% | 66.5% | 62.8% | 54.8% | · | 64.0% | 67.0% | 66.5% | · | |
| Operating Margin | -37.5% | 19.4% | -1.6% | 33.3% | 15.2% | -86.0% | · | -7.6% | -18.1% | -2.5% | · | |
| Net Margin | -28.1% | 15.9% | 2.0% | 54.4% | 15.2% | -71.4% | · | -7.6% | -18.0% | -2.3% | · | |
| Pretax Margin | -35.0% | 21.6% | 2.7% | 62.8% | · | · | · | · | · | -2.3% | · | |
| EBITDA Margin | -37.5% | 19.4% | -1.6% | 34.0% | 17.5% | -78.4% | · | -5.1% | -16.2% | -0.17% | · | |
| ROA | -13.4% | 11.5% | 0.88% | 54.5% | 13.7% | -21.1% | · | -7.8% | -19.6% | -2.4% | · | |
| ROE | -15.4% | 12.1% | 1.0% | 50.9% | 17.7% | -32.6% | · | -7.7% | -27.5% | -3.3% | · | |
| ROIC | -17.2% | 10.7% | -0.58% | 26.7% | · | · | · | · | · | · | · |
流動性と支払能力 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 9.7 | 9.6 | 11.8 | 6.9 | 5.2 | 5.2 | · | 5.3 | 3.7 | 4.6 | · | |
| Quick Ratio | 6.0 | 7.1 | 8.0 | 5.6 | 4.5 | 3.8 | · | 4.3 | 3.1 | 2.2 | · | |
| Interest Coverage | · | -8.7 | 0.4 | 7415.5 | 2060.0 | -578.6 | · | -12.8 | -54.0 | -16.6 | · |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.5 | 0.7 | 0.4 | 1.0 | 0.9 | 0.3 | · | 1.0 | 1.1 | 1.0 | · | |
| Inventory Turnover | 1.3 | 1.6 | 1.3 | 5.7 | 3.3 | 1.2 | · | 6.8 | 5.6 | 4.4 | · | |
| Receivables Turnover | 2.1 | 2.8 | 1.7 | 3.0 | 3.4 | 1.1 | · | 2.9 | 5.1 | 5.7 | · |
成長率 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -34.3% | 71.3% | -45.2% | 64.7% | 182.4% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -14.9% | 15.6% | 36.6% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 23.5% | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | 1266.7% | -98.0% | 484.0% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | 17.9% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | 1270.5% | -98.0% | 488.6% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | 17.3% | · | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 10
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $27M | $42M | $24M | $45M | $27M | $10M | $27M | $26M | $21M | $15M | · | |
| Net Income TTM | $-8M | $7M | $485.0K | $24M | $4M | $-7M | $-2M | $-2M | $-4M | $-346.4K | · | |
| Market Cap | $66M | $114M | $39M | $122M | $120M | $64M | · | $119M | $70M | $71M | · | |
| P/E | -8.5 | 16.9 | 78.7 | 5.1 | 28.9 | -9.2 | · | · | · | · | · | |
| P/S | 2.4 | 2.7 | 1.6 | 2.7 | 4.4 | 6.6 | · | 4.5 | 3.4 | 4.8 | · | |
| P/B | 1.4 | 2.0 | 0.8 | 2.5 | 4.6 | 3.0 | · | 4.5 | 6.0 | 4.7 | · | |
| P / Tangible Book | 1.4 | 2.0 | 0.8 | 2.5 | 4.6 | 3.0 | · | · | · | · | · | |
| P / Cash Flow | 124.1 | -137.4 | -18.0 | -86.1 | -419.5 | -146.6 | · | -13.9 | -22.8 | -83.6 | · | |
| P / FCF | 197.4 | -103.1 | -16.3 | -77.4 | -289.8 | -80.3 | · | -12.7 | -20.8 | -62.5 | · | |
| Earnings Yield | -11.8% | 5.9% | 1.3% | 19.7% | 3.5% | -10.9% | · | · | · | · | · |
損益計算書 18
| 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 | $3M | $5M | $7M | $7M | $8M | $13M | $9M | $9M | $11M | $13M | $4M | $5M | $3M | $13M | $9M | $12M | |
| Cost of Revenue | $2M | $3M | $4M | $4M | $4M | $6M | $4M | $4M | $4M | $5M | $2M | $2M | $2M | $5M | $3M | $4M | |
| Gross Profit | $991.0K | $2M | $3M | $3M | $4M | $7M | $5M | $5M | $7M | $8M | $2M | $3M | $2M | $8M | $6M | $8M | |
| R&D Expense | $2M | $2M | $2M | $1M | $3M | $2M | $863.0K | $866.0K | $926.0K | $675.0K | $1M | $822.0K | $1M | $1M | $746.0K | $827.0K | |
| SG&A Expense | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $952.0K | $2M | $1M | $1M | $1M | $1M | $1M | |
| Operating Expenses | $5M | $5M | $5M | $5M | $7M | $5M | $4M | $3M | $4M | $2M | $4M | $4M | $5M | $4M | $4M | $4M | |
| Operating Income | $-4M | $-3M | $-3M | $-2M | $-3M | $2M | $1M | $2M | $3M | $6M | $-2M | $-1M | $-3M | $4M | $2M | $5M | |
| Interest Expense | · | · | · | $-183.0K | $-184.0K | · | · | $-209.0K | $-214.0K | · | · | · | $-243.0K | $-381.0K | $1.0K | $1.0K | |
| Interest Income | · | · | · | · | · | · | $279.0K | $209.0K | $214.0K | · | $277.0K | $245.0K | $243.0K | · | · | · | |
| Other Non-op | $125.0K | $156.0K | $160.0K | $183.0K | $184.0K | $230.0K | $279.0K | $209.0K | $214.0K | $227.0K | $319.0K | $245.0K | $243.0K | $237.0K | $118.0K | $24.0K | |
| Pretax Income | $-4M | $-3M | $-2M | $-2M | $-2M | $2M | $2M | $2M | $3M | $6M | $-2M | $-882.0K | $-3M | $4M | $2M | $5M | |
| Income Tax | $-2M | $174.0K | $-1M | $-723.0K | $110.0K | $410.0K | $559.0K | $579.0K | $827.0K | $2M | $-125.0K | $-502.0K | $-802.0K | $2M | $450.0K | $1M | |
| Net Income | $-3M | $-3M | $-943.0K | $-1M | $-3M | $2M | $1M | $2M | $2M | $4M | $-1M | $-380.0K | $-2M | $3M | $2M | $4M | |
| EPS (Basic) | $-0.16 | $-0.19 | $-0.06 | $-0.06 | $-0.16 | $0.10 | $0.07 | $0.10 | $0.14 | $0.26 | $-0.09 | $-0.02 | $-0.12 | $0.18 | $0.11 | $0.21 | |
| EPS (Diluted) | $-0.16 | $-0.19 | $-0.06 | $-0.06 | $-0.16 | $0.10 | $0.07 | $0.10 | $0.14 | $0.26 | $-0.09 | $-0.02 | $-0.12 | $0.17 | $0.11 | $0.21 | |
| Shares (Basic) | 16,462,653 | -32,655,002 | 16,320,036 | 16,320,036 | 16,341,867 | -32,602,209 | 16,321,131 | 16,298,459 | 16,294,970 | -32,506,258 | 16,270,403 | 16,249,766 | 16,245,343 | -32,990,595 | 16,478,742 | 16,495,043 | |
| Shares (Diluted) | 16,462,653 | -32,655,002 | 16,320,036 | 16,320,036 | 16,341,867 | -32,637,661 | 16,345,749 | 16,333,481 | 16,318,047 | -32,499,373 | 16,270,403 | 16,249,766 | 16,245,343 | -33,249,947 | 16,595,029 | 16,631,478 | |
| EBITDA | $-4M | · | $-3M | $-2M | $-3M | · | $1M | $2M | $3M | · | $-2M | $-1M | $-3M | · | $2M | $5M |
貸借対照表 24
| 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 | $18M | $22M | $24M | $22M | $19M | $22M | $23M | $19M | $15M | $23M | $20M | $20M | $19M | $26M | $38M | $34M | |
| Receivables | $4M | $6M | $9M | $13M | $18M | $20M | $17M | $18M | $20M | $11M | $7M | $9M | $13M | $17M | $7M | $10M | |
| Inventory | $16M | $15M | $13M | $12M | $10M | $10M | $12M | $13M | $15M | $12M | $13M | $10M | $6M | $4M | $2M | $2M | |
| Prepaid Expense | $2M | $2M | $1M | $3M | $6M | $3M | $2M | $3M | $4M | $3M | $4M | $8M | $11M | $6M | $4M | $5M | |
| Other Current Assets | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $888.0K | $1M | · | · | $660.0K | · | · | |
| Current Assets | $43M | $46M | $50M | $52M | $54M | $57M | $55M | $54M | $54M | $50M | $46M | $47M | $49M | $53M | $52M | $51M | |
| PP&E (Net) | $2M | $2M | $3M | $3M | $3M | $2M | $2M | $712.0K | $633.0K | $464.0K | $421.0K | $367.0K | $397.0K | $243.0K | $474.0K | $420.0K | |
| PP&E (Gross) | $4M | $4M | $5M | $5M | $5M | $4M | $3M | $2M | $3M | $2M | $3M | $3M | · | $2M | $3M | $2M | |
| Accum. Depreciation | · | · | · | · | · | · | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Intangibles | · | · | · | · | · | · | · | · | · | · | $1.0K | $1.0K | $25.0K | · | $74.0K | $98.0K | |
| Other Non-current Assets | $566.0K | $640.0K | $818.0K | $535.0K | $616.0K | $652.0K | $590.0K | $655.0K | $688.0K | $804.0K | $281.0K | $350.0K | $419.0K | $542.0K | · | · | |
| Total Assets | $52M | $53M | $58M | $59M | $60M | $62M | $60M | $58M | $57M | $54M | $51M | $52M | $53M | $57M | $55M | $56M | |
| Accounts Payable | $5M | $3M | $6M | $5M | $6M | $5M | $4M | $3M | $4M | $3M | $4M | $4M | $5M | $6M | $5M | $5M | |
| Current Liabilities | $6M | $5M | $7M | $6M | $7M | $6M | $5M | $5M | $5M | $4M | $5M | $5M | $6M | $8M | $7M | $10M | |
| Capital Leases | $141.0K | $209.0K | $277.0K | $343.0K | $408.0K | $398.0K | $451.0K | $503.0K | $553.0K | $596.0K | $648.0K | $698.0K | $782.0K | $830.0K | $879.0K | $940.0K | |
| Other Non-current Liabilities | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $663.0K | $663.0K | |
| Total Liabilities | $6M | $5M | $7M | $7M | $7M | $6M | $6M | $5M | $6M | $5M | $6M | $6M | $7M | $9M | $8M | $11M | |
| Common Stock | $169.0K | $169.0K | $169.0K | $169.0K | $169.0K | $169.0K | $169.0K | $169.0K | $169.0K | $169.0K | $169.0K | $169.0K | $169.0K | $169.0K | $169.0K | $168.0K | |
| Paid-in Capital | $46M | $46M | $46M | $46M | $46M | $46M | $46M | $46M | $45M | $45M | $45M | · | · | $45M | · | · | |
| Retained Earnings | $3M | $6M | $9M | $10M | $11M | $13M | $12M | $11M | $9M | $7M | $3M | $4M | $4M | $6M | $3M | $2M | |
| Treasury Stock | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $3M | $3M | $3M | $1M | $1M | |
| Stockholders' Equity | $46M | $48M | $51M | $52M | $53M | $56M | $54M | $53M | $51M | $49M | $45M | $46M | $46M | $48M | $47M | $45M | |
| Liabilities + Equity | $52M | $53M | $58M | $59M | $60M | $62M | $60M | $58M | $57M | $54M | $51M | $52M | $53M | $57M | $55M | $56M | |
| Shares Outstanding | 16,462,059 | 16,463,809 | 16,440,036 | 16,440,036 | 16,445,036 | 16,495,396 | 16,390,051 | 16,394,921 | 16,392,671 | 16,374,171 | 16,382,404 | 16,395,766 | 16,396,766 | 16,390,419 | 16,601,355 | 16,556,025 |
キャッシュフロー 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $96.0K | · | · | · | $86.0K | $46.0K | $53.0K | $31.0K | $70.0K | $59.0K | $60.0K | $83.0K | $73.0K | · | $75.0K | $74.0K | |
| Stock-based Comp | $70.0K | $76.0K | $73.0K | $67.0K | $79.0K | $122.0K | $45.0K | $65.0K | $91.0K | $52.0K | $67.0K | $66.0K | $143.0K | $50.0K | $40.0K | $40.0K | |
| Deferred Tax | $-2M | $158.0K | $-1M | $-723.0K | $110.0K | $0 | $-553.0K | $-331.0K | $827.0K | $1M | $-125.0K | $-501.0K | $-802.0K | $-111.0K | $2M | $0 | |
| Amort. of Intangibles | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | · | · | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | · | · | · | $-4M | · | · | · | |
| Operating Cash Flow | $-4M | $-2M | $2M | $3M | $-3M | $-827.0K | $4M | $4M | $-8M | $3M | $442.0K | $742.0K | $-6M | $-10M | $4M | $2M | |
| CapEx | $3.0K | $158.0K | $4.0K | $27.0K | $7.0K | $-297.0K | $337.0K | $3.0K | $233.0K | $0 | $11.0K | $29.0K | $189.0K | $10.0K | $60.0K | $45.0K | |
| Investing Cash Flow | $-3.0K | $-158.0K | $-4.0K | $-27.0K | $-7.0K | $297.0K | $-337.0K | $-3.0K | $-233.0K | $0 | $31.0K | $-29.0K | $-189.0K | $-10.0K | $-60.0K | $315.0K | |
| Stock Repurchased | · | $0 | $0 | $0 | $300.0K | · | · | · | · | $0 | · | · | · | $2M | $0 | · | |
| Net Stock Activity | · | · | · | · | $-300.0K | · | · | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | · | $-5.0K | $0 | $0 | $-300.0K | $28.0K | $-30.0K | · | · | $-7.0K | $-39.0K | $0 | $6.0K | $-2M | $211.0K | $-978.0K | |
| Taxes Paid | · | $0 | $1.0K | · | · | $108.0K | $2M | · | · | $0 | $50.0K | $190.0K | $1M | $1M | · | · | |
| Free Cash Flow | $-4M | · | · | · | $-3M | · | · | · | $-8M | · | · | · | $-6M | · | · | · | |
| Levered FCF | · | · | · | · | $-2M | · | · | · | · | · | · | · | $-6M | · | · | · |
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 | 29.2% | · | 39.4% | 39.7% | 52.2% | · | 59.3% | 58.7% | 62.5% | · | 51.0% | 57.9% | 47.5% | · | 65.2% | 68.3% | |
| Operating Margin | -128.4% | · | -37.3% | -26.6% | -31.7% | · | 16.9% | 21.4% | 27.1% | · | -48.6% | -24.9% | -86.1% | · | 24.0% | 37.8% | |
| Net Margin | -77.4% | · | -13.7% | -14.2% | -30.8% | · | 13.8% | 17.4% | 21.3% | · | -37.2% | -8.4% | -55.5% | · | 20.3% | 29.2% | |
| Pretax Margin | -124.7% | · | -35.0% | -24.1% | -29.5% | · | 20.1% | 23.7% | 29.1% | · | -40.4% | -19.5% | -79.0% | · | 25.3% | 38.0% | |
| EBITDA Margin | -128.4% | · | -37.3% | -26.6% | -31.7% | · | 16.9% | 21.4% | 27.1% | · | -48.6% | -24.9% | -84.0% | · | 24.0% | 37.8% | |
| ROA | -4.7% | · | -1.6% | -1.8% | -4.4% | · | 2.2% | 2.9% | 4.1% | · | -2.8% | -0.70% | -3.5% | · | 4.5% | 8.5% | |
| ROE | -5.3% | · | -1.8% | -2.0% | -4.9% | · | 2.5% | 3.3% | 4.7% | · | -3.2% | -0.83% | -4.3% | · | 5.4% | 10.8% | |
| ROIC | -5.9% | · | -2.0% | -2.2% | -5.2% | · | 1.9% | 2.8% | 4.1% | · | -3.9% | -1.1% | -4.5% | · | 3.7% | 7.8% |
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 | 7.3 | · | 7.4 | 8.1 | 8.1 | · | 10.5 | 11.6 | 9.9 | · | 8.8 | 9.1 | 8.0 | · | 7.8 | 5.0 | |
| Quick Ratio | 3.7 | · | 5.0 | 5.4 | 5.5 | · | 7.6 | 8.0 | 6.3 | · | 5.2 | 5.6 | 5.2 | · | 6.8 | 4.3 | |
| Interest Coverage | · | · | · | 10.6 | 14.4 | · | · | · | · | · | · | · | 12.1 | · | 2161.0 | 4570.0 |
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 | · | 0.2 | 0.2 | 0.2 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.3 | |
| Inventory Turnover | 0.2 | · | 0.3 | 0.4 | 0.3 | · | 0.3 | 0.3 | 0.4 | · | 0.2 | 0.3 | 0.4 | · | 1.4 | 1.6 | |
| Receivables Turnover | 0.3 | · | 0.5 | 0.5 | 0.4 | · | 0.7 | 0.7 | 0.7 | · | 0.5 | 0.5 | 0.3 | · | 1.6 | 1.6 |
バリュエーション（TTM） 10
| 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 | $26M | · | $31M | $34M | $37M | · | $33M | $28M | $23M | · | $21M | $29M | $35M | · | $37M | $33M | |
| Net Income TTM | $-7M | · | $-3M | $-782.0K | $3M | · | $4M | $2M | $-1M | · | $-2M | $3M | $20M | · | $22M | $20M | |
| Market Cap | $66M | · | $52M | $78M | $78M | · | $95M | $87M | $62M | · | $45M | $52M | $85M | · | $208M | $127M | |
| P/E | -9.0 | · | -15.0 | -94.8 | 31.5 | · | 26.4 | 41.0 | -42.2 | · | -23.1 | 17.5 | 4.5 | · | 9.6 | 6.6 | |
| P/S | 2.5 | · | 1.6 | 2.3 | 2.1 | · | 2.9 | 3.1 | 2.8 | · | 2.2 | 1.8 | 2.5 | · | 5.6 | 3.8 | |
| P/B | 1.4 | · | 1.0 | 1.5 | 1.5 | · | 1.8 | 1.7 | 1.2 | · | 1.0 | 1.1 | 1.8 | · | 4.4 | 2.8 | |
| P / Tangible Book | 1.4 | · | 1.0 | 1.5 | 1.5 | · | 1.8 | 1.7 | 1.2 | · | 1.0 | 1.1 | 1.8 | · | 4.4 | 2.8 | |
| P / Cash Flow | -17.5 | · | · | · | -29.1 | · | · | · | -7.6 | · | · | · | -14.2 | · | · | · | |
| P / FCF | -17.4 | · | · | · | -29.0 | · | · | · | -7.4 | · | · | · | -13.8 | · | · | · | |
| Earnings Yield | -11.1% | · | -6.7% | -1.1% | 3.2% | · | 3.8% | 2.4% | -2.4% | · | -4.3% | 5.7% | 22.5% | · | 10.4% | 15.2% |
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 | $27M | $42M | $24M | $45M | $27M |
| 粗利益率 % | 43.2% | 58.4% | 57.6% | 66.5% | 62.8% |
| 営業利益率 % | -37.5% | 19.4% | -1.6% | 33.3% | 15.2% |
| 純利益 | $-8M | $7M | $485.0K | $24M | $4M |
| 希薄化後EPS | $-0.47 | $0.41 | $0.03 | $1.46 | $0.25 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 9.7 | 9.6 | 11.8 | 6.9 | 5.2 |
| クイックレシオ | 6.0 | 7.1 | 8.0 | 5.6 | 4.5 |
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 | $332.0K | $-1M | $-2M | $-2M | $-414.0K |
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。