STKS The ONE Group Hospitality, Inc. - Common Stock
$1.85
株価 · 5月 19, 2026
ファンダメンタルズ（時点） 5月 6, 2026
52週レンジ
$2–$5
6% of range
アナリスト評価
BUY
11 analysts
目標株価
$5
+164% upside
P/E (TTM)
-0.4
ROE
616.0%
純利益率
-11.5%
STKS 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
$1.85
時価総額
$56M
P/E (TTM)
-0.4
EPS（TTM）
$-4.05
収益（TTM）
$806M
配当利回り
—
ROE
616.0%
負債/自己資本
-4.5
52週レンジ
$2 – $5
STKS 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
$806M
2017-12-31
→
2025-12-28
EPS
$-4.05
2017-12-31
→
2025-12-28
フリーキャッシュフロー
$-27M
2018-12-31
→
2025-12-28
利益率
-11.5%
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
STKS
競合中央値
P/E (TTM)
-0.4
16.6
P/S (TTM) (株価売上高倍率（TTM）)
0.1
0.2
P/B (株価純資産倍率)
-0.7
5.0
EV / EBITDA (EV/EBITDA)
49.4
—
Price / FCF (株価FCF倍率)
-2.1
—
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
STKS
競合中央値
Operating Margin (営業利益率)
0.99%
—
Net Profit Margin (純利益率)
-11.5%
-1.9%
ROA
-10.0%
-3.1%
ROE
616.0%
-20.4%
ROIC
8.5%
—
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
STKS
競合中央値
Debt / Equity (負債資本倍率)
-4.5
50.2
Current Ratio (流動比率)
0.4
0.5
Quick Ratio (クイックレシオ)
0.1
—
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
STKS
競合中央値
Revenue YoY (収益（前年比）)
19.7%
—
Revenue CAGR 3Y (収益（3年CAGR）)
36.5%
—
Revenue CAGR 5Y (収益（5年CAGR）)
41.5%
—
EPS YoY
-62.5%
—
Net Income YoY (純利益（前年比）)
-65.1%
—
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
STKS
競合中央値
STKS 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
11 アナリスト
- 強い買い 3 27.3%
- 買い 6 54.5%
- 保有 2 18.2%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
6 アナリスト · 2026-05-18
中央値
$5.00
平均値
$4.88
← 全目標を下回る
$1.85
安値
$4.00
高値
$5.25
中央値ターゲット
$5.00
+170.3%
平均値ターゲット
$4.88
+163.5%
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
-0.51%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $-0.06 | $0.13 | -0.19% |
| 2025年12月31日 | $-0.09 | $0.17 | -0.26% |
| 2025年9月30日 | $-2.54 | $-0.18 | -2.4% |
| 2025年6月30日 | $0.05 | $0.09 | -0.04% |
| 2025年3月31日 | $0.14 | $-0.14 | 0.28% |
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 |
|---|---|---|---|---|---|---|
| STKS | $56M | -0.4 | 19.7% | -11.5% | 616.0% | — |
| RRGB | $78M | -3.3 | -3.1% | -1.9% | 25.2% | — |
| GENK | — | -3.6 | 2.0% | -1.4% | -9.0% | — |
| NDLS | $4M | -0.1 | 0.37% | -8.6% | 111.9% | — |
| RAVE | — | 13.8 | -0.91% | — | — | — |
| ARKR | $26M | -2.3 | -9.7% | -6.9% | -29.8% | — |
| MCD | — | 25.6 | 3.7% | 31.9% | -376.3% | — |
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 | $806M | $673M | $333M | $317M | $277M | $142M | $121M | $86M | $80M | $72M | $61M | $49M | |
| Gross Profit | · | · | · | · | · | · | · | · | · | · | $13M | $15M | |
| SG&A Expense | $53M | $44M | $31M | $29M | $26M | $14M | $11M | $11M | $12M | $11M | $11M | $9M | |
| Operating Expenses | · | · | · | · | · | · | · | $65M | $62M | $78M | $63M | $42M | |
| Operating Income | $8M | $9M | $9M | $16M | $19M | $-14M | $13M | $6M | $-3M | $15M | $13M | · | |
| Interest Expense | $37M | $29M | $7M | $2M | $3M | $4M | $2M | $1M | $1M | · | $384.0K | $295.0K | |
| Other Non-op | $-41M | $-35M | $-7M | $-2M | $14M | $-5M | $-3M | $-1M | $-1M | $46.5K | $513.0K | $2M | |
| Pretax Income | $-33M | $-26M | $2M | $14M | $34M | $-19M | $10M | $5M | $-4M | $-6M | $-2M | $7M | |
| Income Tax | $61M | $-8M | $-2M | $874.0K | $2M | $-5M | $-11M | $713.0K | $600.0K | $10M | $-9M | $817.3K | |
| Net Income | $-92M | $-17M | $5M | $14M | $31M | $-13M | $21M | $3M | $-4M | $-17M | $7M | $5M | |
| EPS (Basic) | $-4.05 | $-1.16 | $0.15 | $0.42 | $1.01 | $-0.44 | $0.73 | $0.12 | $-0.17 | · | · | · | |
| EPS (Diluted) | $-4.05 | $-1.16 | $0.15 | $0.40 | $0.93 | $-0.44 | $0.70 | $0.12 | $-0.17 | · | · | · | |
| Shares (Basic) | 31,015,129 | 31,154,765 | 31,556,437 | 32,400,515 | 31,155,224 | 28,909,963 | 28,454,385 | 27,653,827 | 25,402,330 | · | · | · | |
| Shares (Diluted) | 31,015,129 | 31,154,765 | 32,287,864 | 33,871,797 | 33,794,344 | 28,909,963 | 29,636,219 | 28,122,445 | 25,402,330 | · | · | · | |
| EBITDA | $8M | $11M | $9M | $16M | $19M | $-14M | $13M | $9M | · | $15M | · | $1M |
貸借対照表 30
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $4M | $28M | $21M | $55M | $24M | $24M | $12M | $2M | $2M | $918.0K | $2M | $8M | |
| Receivables | $15M | $12M | $10M | $15M | $11M | $6M | $10M | $7M | $6M | $5M | $4M | $4M | |
| Inventory | $10M | $11M | $6M | $6M | $4M | $2M | $3M | $1M | $1M | $1M | $1M | $1M | |
| Prepaid Expense | $8M | $7M | $2M | $2M | $4M | $1M | $1M | $1M | $1M | $2M | $4M | $3M | |
| Other Current Assets | · | · | · | · | · | · | $70.0K | $93.0K | $365.0K | $64.3K | $204.4K | $236.3K | |
| Current Assets | $57M | $69M | $47M | $79M | $43M | $34M | $27M | $12M | $10M | $10M | $12M | $17M | |
| PP&E (Net) | $278M | $276M | $140M | $94M | $70M | $67M | $70M | $39M | $38M | $37M | $28M | $19M | |
| Accum. Depreciation | $117M | $89M | $60M | $48M | $39M | $31M | $22M | $17M | $19M | $16M | $13M | $14M | |
| Goodwill | $156M | $156M | · | · | · | · | · | · | · | · | · | · | |
| Intangibles | $129M | $133M | $15M | $15M | $16M | $16M | $17M | · | · | · | · | · | |
| Other Non-current Assets | $9M | $9M | $5M | $5M | $3M | $2M | $2M | $349.0K | $384.0K | $661.9K | $691.6K | $793.0K | |
| Total Assets | $884M | $960M | $317M | $291M | $230M | $216M | $207M | $56M | $53M | $53M | $56M | $41M | |
| Accounts Payable | $37M | $31M | $19M | $13M | $11M | $7M | $8M | $5M | $5M | $4M | $3M | $3M | |
| Accrued Liabilities | $46M | $48M | $23M | $22M | $23M | $16M | $11M | $8M | $7M | $6M | $5M | $2M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | · | $0 | |
| Current Liabilities | $133M | $131M | $58M | $46M | $42M | $41M | $28M | $18M | $17M | $14M | $11M | $7M | |
| Capital Leases | $294M | $293M | $120M | $105M | $104M | $99M | $98M | · | · | · | · | · | |
| Deferred Tax | $5M | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $6M | $6M | $832.0K | $972.0K | $298.0K | · | · | · | · | · | $0 | $67.3K | |
| Total Liabilities | $773M | $759M | $250M | $222M | $169M | $194M | $173M | $44M | $46M | $46M | $36M | $29M | |
| Long-term Debt | $354M | $348M | $74M | $74M | $25M | $48M | $48M | $11M | $14M | $17M | $13M | $7M | |
| Total Debt | $343M | $334M | $72M | $72M | $24M | $46M | $46M | $10M | · | $16M | $13M | $0 | |
| Common Stock | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $2.5K | $2.5K | $2.5K | |
| Paid-in Capital | $40M | $67M | $58M | $56M | $53M | $47M | $45M | $44M | $41M | $37M | $32M | $31M | |
| Retained Earnings | $-93M | · | $29M | $24M | $11M | $-21M | $-8M | $-29M | $-32M | $-28M | $-11M | $-18M | |
| Treasury Stock | $19M | $18M | $15M | $7M | $37.0K | · | · | · | · | · | · | · | |
| AOCI | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-2M | $-2M | $-2M | $-420.4K | $-230.7K | |
| Stockholders' Equity | $-76M | $46M | $69M | $70M | $61M | $23M | $34M | $13M | $7M | $8M | $20M | $13M | |
| Liabilities + Equity | $884M | $960M | $317M | $291M | $230M | $216M | $207M | $56M | $53M | $53M | $56M | $41M | |
| Shares Outstanding | 31,242,344 | 31,037,843 | 31,283,975 | 31,735,423 | 32,125,762 | 29,083,183 | 28,603,829 | 28,313,017 | 27,152,101 | 25,050,628 | 24,972,515 | 24,940,195 |
キャッシュフロー 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $43M | $34M | $16M | $12M | $11M | $10M | $5M | $3M | $3M | $3M | $2M | $1M | |
| Stock-based Comp | $5M | $6M | $5M | $4M | $3M | $2M | $1M | $1M | $1M | $838.0K | $811.7K | $539.0K | |
| Deferred Tax | $59M | $-9M | $-2M | $-9.0K | $912.0K | $-5M | $-12M | $31.0K | $-18.0K | $10M | $-10M | $86.3K | |
| Amort. of Intangibles | $100.0K | $100.0K | $200.0K | $200.0K | $900.0K | $900.0K | $200.0K | · | · | · | · | · | |
| Other Non-cash | · | · | · | · | · | · | · | $-974.0K | · | · | · | $-5M | |
| Operating Cash Flow | $30M | $44M | $31M | $25M | $31M | $431.0K | $8M | $6M | $6M | $2M | $2M | $992.3K | |
| CapEx | $58M | $72M | $54M | $33M | $11M | $6M | $4M | $4M | $5M | $11M | $14M | $7M | |
| Investing Cash Flow | $-58M | $-441M | $-54M | $-33M | $-11M | $-6M | $-30M | $-3M | $-4M | $-10M | $-13M | $-6M | |
| Debt Issued | $23M | $334M | · | · | · | · | $65M | · | · | · | · | · | |
| Net Debt Issued | $23M | $334M | · | · | $-23M | $-752.0K | $36M | · | · | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | $1M | $2M | · | · | $0 | |
| Stock Repurchased | $1M | $3M | $8M | $7M | $37.0K | · | · | · | · | · | · | · | |
| Net Stock Activity | $-1M | $-3M | $-8M | $-7M | $-37.0K | · | · | $1M | · | · | · | $0 | |
| Financing Cash Flow | $4M | $404M | $-11M | $39M | $-20M | $17M | $33M | $-2M | $-938.0K | $8M | $5M | $2M | |
| Net Change in Cash | $-23M | $7M | $-34M | $32M | $-771.0K | $12M | $11M | $44.0K | $630.0K | $-244.1K | $-6M | $-4M | |
| Taxes Paid | $1M | $497.0K | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $-27M | $-27M | $-23M | $-7M | $19M | $-5M | $4M | $2M | · | $-9M | $-12M | $-5M | |
| Levered FCF | $-133M | $-47M | $-36M | $-9M | $16M | $-9M | $402.8K | $1M | · | · | $-10M | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | · | · | · | · | · | · | · | · | · | · | 21.5% | 29.5% | |
| Operating Margin | 0.99% | 1.6% | 2.8% | 5.1% | 7.0% | -9.7% | 10.6% | 6.8% | · | 21.1% | · | · | |
| Net Margin | -11.5% | -2.4% | 1.4% | 4.3% | 11.3% | -9.0% | 17.3% | 3.8% | · | -23.1% | 11.5% | 9.4% | |
| Pretax Margin | -4.1% | -3.6% | 0.68% | 4.5% | 12.1% | -13.4% | 8.3% | 5.4% | · | -8.3% | -3.7% | 14.9% | |
| EBITDA Margin | 0.99% | 1.6% | 2.8% | 5.1% | 7.0% | -9.7% | 10.6% | 10.1% | · | 21.1% | · | 2.9% | |
| ROA | -10.0% | -2.5% | 1.6% | 5.2% | 14.1% | -6.1% | 10.1% | 6.0% | · | -30.6% | 14.2% | 12.1% | |
| ROE | 616.0% | -27.2% | 6.8% | 20.0% | 60.6% | -50.9% | 85.8% | 32.8% | · | -117.7% | 42.0% | 44.8% | |
| ROIC | 8.5% | 1.9% | 11.7% | 10.8% | 21.7% | -14.2% | 33.7% | 21.5% | · | 171.0% | · | · |
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 | 0.4 | 0.5 | 0.8 | 1.7 | 1.0 | 0.8 | 1.0 | 0.6 | · | 0.7 | 1.1 | 2.3 | |
| Quick Ratio | 0.1 | 0.3 | 0.7 | 1.5 | 0.8 | 0.7 | 0.8 | 0.5 | · | 0.5 | 0.5 | 1.7 | |
| Debt / Equity | -4.5 | 7.1 | 1.0 | 1.0 | 0.4 | 2.0 | 1.3 | 0.8 | · | 2.0 | 0.6 | 0.0 | |
| LT Debt / Equity | -4.4 | 7.0 | 1.0 | 1.0 | 0.4 | 1.9 | 1.3 | 0.6 | · | 1.6 | 0.5 | · | |
| Interest Coverage | 0.2 | 0.4 | 1.3 | 9.6 | 5.9 | -3.1 | 7.5 | 5.8 | · | · | · | · |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.9 | 1.1 | 1.1 | 1.2 | 1.2 | 0.7 | 0.6 | 1.6 | · | 1.3 | 1.2 | 1.3 | |
| Receivables Turnover | 58.2 | 60.3 | 20.5 | 23.8 | 32.4 | 17.6 | 13.9 | 13.6 | · | 16.1 | 15.6 | 13.5 |
成長率 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 19.7% | 102.4% | 5.1% | 14.2% | 95.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 36.5% | 34.4% | 32.8% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 41.5% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | -62.5% | -57.0% | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | -65.1% | -56.8% | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $806M | $673M | $333M | $317M | $277M | $142M | $121M | $86M | $80M | $72M | $61M | $49M | |
| Net Income TTM | $-92M | $-17M | $5M | $14M | $31M | $-13M | $21M | $3M | $-4M | $-17M | $7M | $5M | |
| Market Cap | $56M | $90M | $191M | $200M | $405M | $108M | $104M | $87M | · | $56M | $74M | $121M | |
| Enterprise Value | $395M | $397M | $242M | $217M | $405M | $129M | $138M | $96M | · | $70M | $85M | $113M | |
| P/E | -0.4 | -2.5 | 40.8 | 15.8 | 13.6 | -8.4 | 5.2 | 25.6 | -14.1 | · | · | · | |
| P/S | 0.1 | 0.1 | 0.6 | 0.6 | 1.5 | 0.8 | 0.9 | 1.0 | · | 0.8 | 1.2 | 2.5 | |
| P/B | -0.7 | 1.9 | 2.8 | 2.9 | 6.6 | 4.6 | 3.0 | 6.9 | · | 6.9 | 3.7 | 9.5 | |
| P / Tangible Book | · | · | 3.6 | 3.7 | 8.8 | 15.7 | · | · | · | · | · | · | |
| P / Cash Flow | 1.9 | 2.0 | 6.2 | 7.9 | 13.1 | 249.7 | 12.5 | 13.5 | · | 26.5 | 36.3 | 63.2 | |
| P / FCF | -2.1 | -3.3 | -8.4 | -27.1 | 20.8 | -20.1 | 26.0 | 37.1 | · | -6.5 | -6.4 | -22.6 | |
| EV / EBITDA | 49.4 | 36.8 | 26.1 | 13.3 | 20.9 | -9.4 | 10.8 | 11.1 | · | 4.6 | · | 78.6 | |
| EV / FCF | -14.5 | -14.5 | -10.6 | -29.4 | 20.8 | -24.1 | 34.4 | 40.8 | · | -8.3 | -7.4 | -21.1 | |
| EV / Revenue | 0.5 | 0.6 | 0.7 | 0.7 | 1.5 | 0.9 | 1.1 | 1.1 | · | 1.0 | 1.4 | 2.3 | |
| Earnings Yield | -225.0% | -40.0% | 2.5% | 6.3% | 7.4% | -11.9% | 19.2% | 3.9% | -7.1% | · | · | · |
損益計算書 13
| 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 | $213M | $207M | $180M | $207M | $211M | $222M | $194M | $172M | $85M | $90M | $77M | $83M | $83M | $88M | $73M | $81M | |
| SG&A Expense | $15M | $15M | $13M | $12M | $13M | $13M | $13M | $11M | $8M | $8M | $7M | $8M | $7M | $8M | $6M | $7M | |
| Operating Income | $14M | $4M | $-8M | $662.0K | $11M | $12M | $-4M | $1M | $-620.0K | $5M | $-2M | $2M | $4M | $6M | $491.0K | $6M | |
| Interest Expense | $9M | $9M | $10M | $9M | $9M | $10M | $10M | $7M | $2M | $2M | $2M | $2M | $2M | $400.0K | $400.0K | $400.0K | |
| Other Non-op | $-10M | $-10M | $-10M | $-10M | $-10M | $-10M | $-11M | $-12M | $-2M | $-2M | $-2M | $-2M | $-2M | $-726.0K | $-435.0K | $-444.0K | |
| Pretax Income | $4M | $-6M | $-18M | $-10M | $907.0K | $2M | $-14M | $-11M | $-3M | $3M | $-4M | $403.0K | $2M | $5M | $56.0K | $5M | |
| Income Tax | $1M | $559.0K | $59M | $699.0K | $285.0K | $149.0K | $-5M | $-3M | $-268.0K | $-2M | $-375.0K | $-13.0K | $161.0K | $153.0K | $-321.0K | $869.0K | |
| Net Income | $3M | $-6M | $-77M | $-10M | $975.0K | $2M | $-9M | $-7M | $-2M | $5M | $-3M | $568.0K | $3M | $5M | $482.0K | $4M | |
| EPS (Basic) | $-0.20 | $-0.50 | $-2.75 | $-0.59 | $-0.21 | $-0.18 | $-0.53 | $-0.38 | $-0.07 | $0.15 | $-0.10 | $0.02 | $0.08 | $0.17 | $0.01 | $0.13 | |
| EPS (Diluted) | $-0.20 | $-0.50 | $-2.75 | $-0.59 | $-0.21 | $-0.18 | $-0.53 | $-0.38 | $-0.07 | $0.15 | $-0.10 | $0.02 | $0.08 | $0.15 | $0.01 | $0.13 | |
| Shares (Basic) | 31,282,911 | -61,932,500 | 30,966,736 | 30,935,737 | 31,045,156 | -62,584,865 | 31,008,275 | 31,424,938 | 31,306,417 | -63,418,589 | 31,515,011 | 31,782,783 | 31,677,232 | -65,095,447 | 32,663,549 | 32,601,203 | |
| Shares (Diluted) | 31,282,911 | -61,932,500 | 30,966,736 | 30,935,737 | 31,045,156 | -62,584,865 | 31,008,275 | 31,424,938 | 31,306,417 | -64,898,355 | 31,515,011 | 32,673,457 | 32,997,751 | -68,255,137 | 33,921,498 | 33,959,991 | |
| EBITDA | $14M | · | $-8M | $662.0K | $11M | · | $-3M | $2M | $-620.0K | · | $-2M | $2M | $4M | · | $491.0K | $6M |
貸借対照表 28
| 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 | $6M | $4M | $6M | $5M | $21M | $28M | $28M | $32M | $15M | $21M | $22M | $38M | $49M | $55M | $17M | $24M | |
| Receivables | $11M | $15M | $10M | $10M | $11M | $12M | $9M | $9M | $12M | $10M | $11M | $9M | $11M | $15M | $8M | $8M | |
| Inventory | $9M | $10M | $9M | $9M | $10M | $11M | $9M | $9M | $5M | $6M | $6M | $6M | $5M | $6M | $5M | $5M | |
| Prepaid Expense | $8M | $8M | $11M | $8M | $8M | $7M | $8M | $5M | $5M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | |
| Current Assets | $46M | $57M | $47M | $43M | $64M | $69M | $63M | $67M | $38M | $47M | $42M | $56M | $67M | $79M | $34M | $40M | |
| PP&E (Net) | $281M | $278M | $285M | $287M | $282M | $276M | $270M | $260M | $147M | $140M | $125M | $112M | $101M | $94M | $85M | $77M | |
| Accum. Depreciation | $125M | $117M | $109M | $101M | $98M | $89M | $78M | $70M | $64M | $60M | $56M | $53M | $50M | $48M | $45M | $43M | |
| Goodwill | $156M | $156M | $156M | $156M | $156M | $156M | $155M | $145M | · | · | · | · | · | · | · | · | |
| Intangibles | $129M | $129M | $133M | $133M | $133M | $133M | $133M | $146M | $15M | $15M | $15M | $15M | $15M | $15M | $15M | $15M | |
| Other Non-current Assets | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $9M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | $4M | |
| Total Assets | $877M | $884M | $880M | $936M | $956M | $960M | $953M | $946M | $309M | $317M | $295M | $289M | $289M | $291M | $236M | $235M | |
| Accounts Payable | $34M | $37M | $37M | $33M | $32M | $31M | $31M | $27M | $16M | $19M | $12M | $12M | $11M | $13M | $12M | $12M | |
| Accrued Liabilities | $45M | $46M | $46M | $44M | $45M | $48M | $67M | $52M | $32M | $23M | $24M | $18M | $19M | $22M | $18M | $19M | |
| Current Liabilities | $130M | $133M | $132M | $121M | $129M | $131M | $123M | $106M | $59M | $58M | $45M | $39M | $39M | $46M | $37M | $39M | |
| Capital Leases | $295M | $294M | $286M | $289M | $290M | $293M | $296M | $294M | $113M | $120M | $116M | $110M | $107M | $105M | $105M | $104M | |
| Deferred Tax | $5M | $5M | $5M | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | $6M | $6M | $5M | $5M | $6M | $6M | $5M | $5M | $771.0K | $832.0K | $907.0K | $896.0K | $949.0K | $972.0K | · | · | |
| Total Liabilities | $762M | $773M | $763M | $742M | $753M | $759M | $754M | $737M | $243M | $250M | $233M | $221M | $219M | $222M | $171M | $167M | |
| Long-term Debt | $345M | $354M | $355M | $347M | $348M | $348M | $349M | $350M | $74M | $74M | $74M | $74M | $74M | $74M | $29M | $24M | |
| Total Debt | $335M | · | $343M | $335M | $335M | · | $334M | $334M | $72M | · | $72M | $72M | $72M | · | $28M | $24M | |
| Common Stock | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | $3.0K | |
| Paid-in Capital | $31M | $40M | $48M | $55M | $62M | $67M | $73M | $72M | $60M | $58M | $57M | $57M | $55M | $56M | $54M | $54M | |
| Retained Earnings | $-90M | $-93M | $-87M | $-10M | · | · | · | $15M | $27M | $29M | $24M | $27M | $27M | $24M | $19M | $19M | |
| Treasury Stock | $19M | $19M | $19M | $19M | $19M | $18M | $18M | $16M | $15M | $15M | $15M | $11M | $8M | $7M | $4M | $37.0K | |
| AOCI | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | $-3M | |
| Stockholders' Equity | $-81M | $-76M | $-61M | $23M | $40M | $46M | $51M | $68M | $68M | $69M | $63M | $70M | $71M | $70M | $67M | $69M | |
| Liabilities + Equity | $877M | $884M | $880M | $936M | $956M | $960M | $953M | $946M | $309M | $317M | $295M | $289M | $289M | $291M | $236M | $235M | |
| Shares Outstanding | 31,506,361 | 31,242,344 | 31,093,185 | 30,951,590 | 31,043,258 | 31,037,843 | 30,802,537 | 31,297,200 | 31,308,496 | 31,283,975 | 31,273,343 | 31,622,234 | 31,881,079 | 31,735,423 | 32,231,728 | 32,649,401 |
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 | $10M | $11M | $12M | $11M | $10M | $11M | $9M | $8M | $5M | $5M | $4M | $4M | $4M | $4M | $3M | $3M | |
| Stock-based Comp | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $911.0K | |
| Amort. of Intangibles | $100.0K | · | · | $100.0K | $100.0K | · | · | $100.0K | $100.0K | · | $0 | $0 | $200.0K | $-500.0K | $300.0K | $200.0K | |
| Operating Cash Flow | $22M | $13M | $6M | $3M | $9M | $19M | $19M | $-4M | $10M | $16M | $2M | $7M | $7M | $9M | $1M | $5M | |
| CapEx | $10M | $13M | $12M | $18M | $14M | $18M | $19M | $19M | $16M | $15M | $15M | $12M | $12M | $11M | $9M | $8M | |
| Investing Cash Flow | $-10M | $-13M | $-12M | $-18M | $-14M | $-18M | $-20M | $-388M | $-16M | $-15M | $-15M | $-12M | $-12M | $-11M | $-9M | $-8M | |
| Debt Issued | $8M | $11M | · | · | · | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $8M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Repurchased | · | $0 | $201.0K | $598.0K | $307.0K | $0 | $2M | · | · | $193.0K | $4M | $3M | $735.0K | $4M | · | · | |
| Net Stock Activity | · | · | · | · | $-307.0K | · | · | · | · | · | · | · | $-735.0K | · | · | · | |
| Financing Cash Flow | $-10M | $-954.0K | $7M | $-2M | $-346.0K | $-1M | $-3M | $409M | $-192.0K | $-2M | $-4M | $-5M | $-1M | $40M | $975.0K | $-2M | |
| Net Change in Cash | $2M | $-1M | $886.0K | $-17M | $-6M | $-609.0K | $-4M | $17M | $-6M | $-1M | $-16M | $-11M | $-6M | $38M | $-7M | $-4M | |
| Free Cash Flow | $12M | · | · | · | $-6M | · | · | · | $-5M | · | · | · | $-5M | · | · | · | |
| Levered FCF | $5M | · | · | · | $-12M | · | · | · | $-7M | · | · | · | $-7M | · | · | · |
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 | 6.5% | · | -4.4% | 0.32% | 5.1% | · | -1.6% | 0.96% | -0.73% | · | -2.5% | 2.5% | 5.2% | · | 0.67% | 7.1% | |
| Net Margin | 1.5% | · | -42.6% | -4.9% | 0.46% | · | -4.6% | -4.0% | -2.4% | · | -4.0% | 0.68% | 3.2% | · | 0.66% | 5.3% | |
| Pretax Margin | 1.9% | · | -10.2% | -4.7% | 0.43% | · | -7.1% | -6.0% | -3.2% | · | -4.7% | 0.48% | 3.0% | · | 0.08% | 6.5% | |
| EBITDA Margin | 6.5% | · | -4.4% | 0.32% | 5.1% | · | -1.6% | 0.96% | -0.73% | · | -2.5% | 2.5% | 5.2% | · | 0.67% | 7.1% | |
| ROA | 0.35% | · | -8.4% | -1.1% | 0.15% | · | -1.4% | -1.1% | -0.69% | · | -1.2% | 0.22% | 0.99% | · | 0.21% | 1.8% | |
| ROE | -15.7% | · | 1530.2% | -22.2% | 1.8% | · | -15.5% | -10.1% | -3.0% | · | -4.8% | 0.82% | 3.8% | · | 0.79% | 7.7% | |
| ROIC | 3.9% | · | -11.8% | 0.20% | 2.0% | · | -0.52% | 0.28% | -0.40% | · | -1.3% | 1.5% | 2.8% | · | 3.5% | 5.2% |
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 | 0.4 | · | 0.4 | 0.4 | 0.5 | · | 0.5 | 0.6 | 0.6 | · | 0.9 | 1.4 | 1.7 | · | 0.9 | 1.0 | |
| Quick Ratio | 0.1 | · | 0.1 | 0.1 | 0.3 | · | 0.3 | 0.4 | 0.5 | · | 0.7 | 1.2 | 1.5 | · | 0.7 | 0.8 | |
| Debt / Equity | -4.1 | · | -5.6 | 14.5 | 8.3 | · | 6.5 | 4.9 | 1.1 | · | 1.1 | 1.0 | 1.0 | · | 0.4 | 0.3 | |
| LT Debt / Equity | -4.0 | · | -5.4 | 14.2 | 8.1 | · | 6.4 | 4.9 | 1.0 | · | 1.1 | 1.0 | 1.0 | · | 0.4 | 0.3 | |
| Interest Coverage | 1.6 | · | -0.8 | 0.1 | 1.2 | · | -0.3 | 0.2 | -0.3 | · | -1.1 | 1.1 | 2.1 | · | 1.2 | 14.4 |
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 | 0.2 | · | 0.2 | 0.2 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | |
| Receivables Turnover | 19.3 | · | 18.8 | 21.9 | 18.2 | · | 18.8 | 18.4 | 7.5 | · | 7.7 | 9.5 | 8.8 | · | 8.7 | 11.2 |
バリュエーション（TTM） 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 TTM | $812M | · | $793M | $785M | $663M | · | $528M | $418M | $328M | · | $316M | $320M | $311M | · | $300M | $298M | |
| Net Income TTM | $-83M | · | $-95M | $-26M | $-18M | · | $-22M | $-12M | $-2M | · | $558.0K | $8M | $11M | · | $20M | $33M | |
| Market Cap | $55M | · | $76M | $128M | $93M | · | $113M | $133M | $174M | · | $172M | $231M | $258M | · | $214M | $241M | |
| Enterprise Value | $384M | · | $414M | $458M | $406M | · | $419M | $435M | $231M | · | $222M | $265M | $282M | · | $225M | $240M | |
| P/E | -0.5 | · | -0.6 | -2.4 | -2.5 | · | -3.4 | -8.0 | -79.6 | · | 550.0 | 30.5 | 24.5 | · | 11.3 | 7.4 | |
| P/S | 0.1 | · | 0.1 | 0.2 | 0.1 | · | 0.2 | 0.3 | 0.5 | · | 0.5 | 0.7 | 0.8 | · | 0.7 | 0.8 | |
| P/B | -0.7 | · | -1.2 | 5.6 | 2.3 | · | 2.2 | 2.0 | 2.6 | · | 2.7 | 3.3 | 3.6 | · | 3.2 | 3.5 | |
| P / Tangible Book | · | · | · | · | · | · | · | · | 3.3 | · | 3.6 | 4.3 | 4.6 | · | 4.1 | 4.4 | |
| P / Cash Flow | 2.5 | · | · | · | 10.9 | · | · | · | 16.8 | · | · | · | 39.0 | · | · | · | |
| P / FCF | 4.7 | · | · | · | -16.0 | · | · | · | -32.2 | · | · | · | -49.4 | · | · | · | |
| EV / EBITDA | 27.6 | · | -52.6 | 692.5 | 37.9 | · | -138.9 | 263.1 | -372.7 | · | -113.6 | 129.8 | 65.8 | · | 458.2 | 41.7 | |
| EV / FCF | 32.7 | · | · | · | -70.0 | · | · | · | -42.7 | · | · | · | -53.8 | · | · | · | |
| EV / Revenue | 0.5 | · | 0.5 | 0.6 | 0.6 | · | 0.8 | 1.0 | 0.7 | · | 0.7 | 0.8 | 0.9 | · | 0.7 | 0.8 | |
| Earnings Yield | -214.3% | · | -165.9% | -41.3% | -39.8% | · | -29.3% | -12.5% | -1.3% | · | 0.18% | 3.3% | 4.1% | · | 8.9% | 13.4% |
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
| 2025-12-28 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 収益 | $806M | $673M | $333M | $317M | $277M |
| 営業利益率 % | 0.99% | 1.6% | 2.8% | 5.1% | 7.0% |
| 純利益 | $-92M | $-17M | $5M | $14M | $31M |
| 希薄化後EPS | $-4.05 | $-1.16 | $0.15 | $0.40 | $0.93 |
貸借対照表
| 2025-12-28 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 負債資本倍率 | -4.5 | 7.1 | 1.0 | 1.0 | 0.4 |
| 流動比率 | 0.4 | 0.5 | 0.8 | 1.7 | 1.0 |
| クイックレシオ | 0.1 | 0.3 | 0.7 | 1.5 | 0.8 |
キャッシュフロー
| 2025-12-28 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $-27M | $-27M | $-23M | $-7M | $19M |
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。