TCX Tucows Inc. - Common Stock
Tucows Inc. - Common Stock について Wikipediaからの企業概要
Tucows Inc. is an American–Canadian, publicly traded Internet services and telecommunications company headquartered in Toronto, Ontario, Canada, and incorporated in Pennsylvania, United States. The company is composed of three independent businesses: Tucows Domains, Ting Internet, and Wavelo.
続きを読む
Tucows Inc. is an American–Canadian, publicly traded Internet services and telecommunications company headquartered in Toronto, Ontario, Canada, and incorporated in Pennsylvania, United States. The company is composed of three independent businesses: Tucows Domains, Ting Internet, and Wavelo.
Tucows, which stands for "The Ultimate Collection Of Winsock Software", was founded in Flint, Michigan, in 1993 as a shareware and freeware software download site. Its original logo was two cow heads, a play on the homophone "two cows". The company shuttered its downloads business in 2021.
In 2012, Tucows launched Ting Mobile, a wireless service provider, and used the same brand to launch its fiber Internet provider business, Ting Internet, in 2015. In 2020, Tucows sold its wireless business to Dish Network while continuing to operate Ting Internet. The billing platform Tucows built for Ting Mobile was spun off into an independent OSS/BSS SaaS business, Wavelo.
Company history
In the early 1990s, Tucows was hosted on university and public servers (much like Yahoo! and Google were in their early stages). Tucows' mission was to provide users with downloads of both freeware and trial versions of shareware. Internet Direct, owned and operated by John Nemanic, Bill Campbell, and Colin Campbell, acquired Tucows in 1996. STI Ventures acquired Tucows in 1999.
In 2000, Tucows acquired Linux Weekly News (which was then "unacquired" in 2002).
In 2001, Tucows was acquired by Infonautics, which then changed its name to Tucows, a business tactic called a "reverse takeover". On August 26, 2002, Tucows sold eLibrary and Encyclopedia.com, its search and reference services properties inherited from Infonautics, to Alacritude. The Internet Archive preserves a full copy of the Tucows Software Library, with thousands of software titles both in the latest versions, as well as in older versions not yet available through Tucows.
In 2004, Tucows acquired Boardtown Corporation, a billing software provider based in Starkville, Mississippi.
On August 19, 2005, Tucows went public, after completing a secondary offering, listing on the Toronto Stock Exchange as TC and the NASDAQ as TCX.
In January 2006, Tucows completed its acquisition of certain assets of Critical Path, an outsourced email services provider.
In June 2006 Tucows paid $18 million to purchase Mailbank.com Inc, a company that owns over 17,000 domain names for common surnames, such as smith.net and brown.org. Mailbank generates income from ads on its websites (from domain parking) and from customers who want e-mail accounts with their surname in the domain name.
On June 15, 2006, Noss disclosed that the portfolio of NetIdentity's domain names acquired by Tucows represents at least 68% of surnames in the United States and Europe, and that the cost of the acquisition was $18 million. On February 19, 2008, Tucows announced that they were launching a "Personal Names Service" using their portfolio of 39,000 domain names. "The launch of the Personal Names Service marks the complete integration of the surname assets we acquired with NetIdentity into our wholesale channel", said Elliot Noss, President and CEO of Tucows.
On August 26, 2006, Tucows won an eBay auction for the web calendar site Kiko.com. The company planned to roll Kiko's features into their existing email platform.
On July 27, 2007, Tucows acquired ItsYourDomain.com (IYD), another privately held ICANN-accredited wholesale registrar offering domain services through a network of over 2,500 affiliates with over 700,000 domains under management, paying US$10.35 million. ItsYourDomain.com managed 699,951 domains compared to Tucows's 5,919,987, at the time of the sale in July 2007 ItsYourDomain.com's monthly growth of 29,181 exceeded Tucows growth of 21,126.
By June 2008, Tucows had a total of three domain name registration services called ItsYourDomain (IYD), NetIdentity, and DomainDirect. Tucows decided to discontinue these three services, and merge them into one new domain name registration service, called Hover. Hover is a simple domain name registration service powered by Tucows Inc, that started in July 2008. All IYD, DomainDirect, and NetIdentity customers are fulfilled by Hover.com.
On November 6, 2008, Tucows announced that they were launching Butterscotch.com, an online video network with video tutorials to explain Internet technology, starting with 35 video tutorials and plans to reach 500 clips by Spring 2009. On October 14, 2011, Butterscotch.com producer Sean Carruthers stated production had been shut down.
In December 2014, Tucows launched RealNames, offering e-mail service using domain names acquired from Mailbank.com Inc.
On January 20, 2017, the company acquired eNom for $83.5 million, making Tucows the second-largest domain registrar in the world.
The company announced in January 2021 it was shuttering its Downloads business, as it was no longer essential to the rest of the company's business, but had transferred all of its assets and content to the Internet Archive prior to its closure.
Business lines
In July 2008, Tucows rebranded its wholesale services as "Open SRS".
As of July 2023, Tucows is the third-largest accredited registrar in the world.
Domain portfolio management
Tucows has three sources of income from its domain portfolio: 1) Advertising from pages of domains within their domain name portfolio; 2) Sales of domains from their portfolio, which is constantly being replenished; 3) Auction of the steady stream of thousands of domain names that expire every day and become available for resale.
On November 14, 2007, Tucows disclosed that they offer pay-per-click advertising on the pages of domains within their domain name portfolio. When a user types one of these domain names into the address of the browser (direct navigation), they are presented with dynamically generated links which are pay-per-click advertising. Every time a user clicks on one of the links listed on a web page, it generates revenue for Tucows through its partnership with third parties who provide syndicated pay-per-click results.
On February 7, 2008, Tucows disclosed that it had switched from Google Ads to a new advertising partner in 2007, which led to a one-third increase in its revenue.
On May 7, 2008, Tucows announced it put a process in place for the regular sale of direct navigation names. These domain names would come from names that expire each month from customers who decide they no longer want the domain names and that Tucows is able to select the ones they want to keep from these domain names.
Tucows announced on June 12, 2008, that they have reached an agreement with Afternic to auction Tucows’ large daily inventory of expired domain names. "We have over eight million domains under management and thousands expiring every day, so this deal provides us with a great way to share revenue with our resellers while participating in Afternic’s popular secondary domain name marketplace”, said Bill Sweetman, General Manager of Tucows Domain Portfolio. Tucows will share 10% of the gross sale price with the reseller for the sale of expired domains that were originally registered through the reseller. Revenue will be shared automatically without the reseller having to take any additional action. Tucows chose Afternic as a partner even though SnapNames with Register.com and NameJet with NetSol/eNom are the dominant players in expired domains.
On October 29, 2008, Tucows announced that it would begin direct sales from their inventory of premium domain names under the brand name of Yummy Names. The service was created especially for marketers to obtain a high-quality domain name from Tucows inventory. Customers have the option of purchasing a premium domain name outright or leasing the name. In 2009 one of Tucows' subsidiaries, Buydomains Holdings, sold another premium domain name for a record $50,000 for Myhomepage.com.
On February 20, 2008, Tucows announced a portfolio of over 1,000 domain names that have the high potential value such as "Jewellers.com", "Actresses.com", "BasketballPlayers.com", and "ProjectManagers.com".
In February 2008, Tucows successfully defended against an arbitration proceeding over Batchelor.com, which it had acquired as part of its NetIdentity purchase. The complaint had been filed by Ken Batchelor Cadillac Company, a car dealership. A National Arbitration Forum panel determined that the dealership had not established rights in the mark "Batchelor". In fact, Tucows has won all surname-related arbitration proceedings.
In 2007, Weidner Investment Services filed a complaint claiming that Weidner was its trademark or service mark and asked the National Arbitration Forum to order the transfer of Weidner.com from Tucows to Weidner. Tucows failed to respond, and the National Arbitration Forum ordered Tucows to transfer Weidner.com to Weidner Investment Services.
In January 2017, eNom was sold to Canadian domain seller Tucows for $83.5M Canadian.
Email services
Tucows provides millions of email boxes through their network of over 9,000 service providers. Customers of Tucows fully hosted email service are provided with POP3, IMAP, WAP and webmail access. Providers using Tucows Email Service have the option of using Tucows' spam and virus filtering with their current email infrastructure.
As part of the NetIdentity acquisition, Tucows had problems migrating retail customers' email from a third-party provider to Tucows in-house mail systems in September 2006.
Starting August 12, 2008, Tucows Email Service running on their servers designated as Cluster A experienced a multi-day outage lasting until August 15, 2008. On October 6, 2008, Cluster A again suffered another multi-day outage affecting at least 50% of users and at times all users. As of the afternoon of October 9, 2008, this cluster was still partially down ("degraded") preventing an unknown number of users from being able to retrieve email.
Retail services
Tucows sells services to consumers and small businesses and offers personalized email through net identity. Tucows also offers customers hosting and other services with NetIdentity. Tucows also expected to receive income for pay per click advertising revenue from domain parking the surnames.
Mobile phone services
In February 2012, Tucows launched a new mobile virtual network operator in the United States known as Ting, which resells voice and data services on the T-Mobile US network. As of July 2018, the service had approximately 286,000 subscribers.
In 2017, Tucows acquired Canadian MVNO Roam Mobility from Otono Networks. Roam Mobility ran for three years until it was shut down in June 2020, likely due to travel slowdown from the COVID-19 pandemic.
On August 3, 2020, Tucows announced that it would sell the Ting Mobile business to Dish Network (owner of Boost Mobile) and serve as its provider of backend services for its new wireless businesses.
As of 2022, Tucows no longer runs its mobile phone service and has shifted focus to software enablement for other providers.
Internet services
On December 15, 2014, Tucows announced its acquisition of the Charlottesville, Virginia ISP Blue Ridge InternetWorks, which was building a fiber to the home network. The services were brought under Tucows' Ting branding. They began offering symmetrical gigabit fiber internet without bandwidth caps. Since expanding the existing fiber network in Charlottesville, Ting Internet is currently in 12 markets with more on the way.
Software (SaaS)
In January 2022, Tucows launched Wavelo, a software as a service (SaaS) company that builds telecom billing and operations software for Mobile Virtual Network Operators and Fiber Internet Services. They have two products: MONOS (Mobile Network Operating System) currently used by Dish Network and ISOS (Internet Services Operating System) currently used by Ting Internet.
Controversy
On 15 February 2023, Delhi High Court ordered the Indian IT Ministry to block Tucows and other domain registrars over cybersquatting and non-compliance with India's IT Rules, 2021.
De-emphasis and divestment of business lines
De-emphasis of software downloads
Tucows maintained a download archive that included more than 30,000 software titles in its worldwide network of partner sites. Although some listing features now have fees, basic listing remains free. Tucows founder Scott Swedorski announced his resignation in November 2003. On March 10, 2006, Tucows Content division closed its satellite office located in Flint, Michigan, and relocated the remaining editorial functions to its corporate head office in Toronto. On February 7, 2008, Tucows disclosed that Tucows plans to de-emphasize the software download aspect of their business. The download service was finally closed down in January 2021.
Divestment of web hosting accounts
On May 6, 2008, Tucows announced that they are getting out of the web hosting business. As part of the divestment Tucows signed an agreement for Hostopia to purchase about 14,000 Domain Direct, NetIdentity and ItsYourDomain.com (IYD) customer web hosting accounts and would migrate the web hosting accounts to Hostopia's unified web service platform by July 2008.
Divestment of equity interest in Afilias
On November 5, 2008, Tucows announced that it was selling its entire 7.38% equity interest in Afilias for $7.4 million. Afilias is the registry operator of the .info and .aero TLDs, and the service provider of the .org generic top-level domain (gTLD), .mobi mobile phone TLD, and a provider of domain name registry services for several countries around the world, including .AG (Antigua and Barbuda), .BZ (Belize), .GI (Gibraltar), .HN (Honduras), .IN (India), .ME (Montenegro), .SC (the Seychelles), and .VC (St. Vincent and the Grenadines).
Reputation
Domain name add grace period (AGP) abuse
On January 8, 2008, Tucows explained its values and position on domain name front running: "We work to uphold the rights of Registrants. That means, for example, not putting 60-day locks on domains when a Registrant makes a change to their WHOIS information effectively locking some into a renewal and blocking domain name transfers to other Registrars. That also means having a clear, defined policy surrounding expiry and redemption periods." Tucows addresses domain tasting "by charging our Resellers a monetary fee on domain name registrations that are cancelled within the five-day Add Grace Period (AGP)", but it "doesn’t use WHOIS query data or search data from our API to front-run domain names".
Although it supports ICANN’s fee to discourage domain tasting and Google's decision to drop names added and deleted during the AGP from its AdSense program, Tucows claimed that AGP abuse could be further curbed by shortening the AGP period to 12 hours or less, sufficient time for registrants to correct spelling mistakes—AGP's original purpose.
Registrations to sites selling illegal goods and connections to terrorism
In 2015, the U.S. Trade Representative included Tucows on its annual "notorious markets" list—the first time it has named a domain name registrar—in order to set an example for what happens to registrars that do not block or suspend sites that sell illegal goods. Tucows responded that it suspended dozens of sites every day, but that "unlike some competitors, it considered all complaints carefully to ensure they were justified".
Tucows used to be the domain name registrar for the notorious American imageboard 8chan, which has been delisted by Google for hosting child pornography, and seen numerous swatting attacks and terrorist attacks announced and planned by users, notably the 2019 New Zealand Terror Attack. It is also a domain name registrar for the social media platform Truth Social, the white nationalist website Stormfront, and the shadow library search engine Anna's Archive.
in 2021, Tucows launched a framework to explain their role in dealing with domain name abuse.
出典: Wikipedia (英語), CC BY-SA 4.0 · Wikipediaで表示 ↗
TCX 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
TCX 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
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
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?
収益性 粗利益率、営業利益率、純利益率、ROE、ROA、ROIC
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
成長 収益、EPS、純利益の成長率:前年比、3年CAGR、5年CAGR
資本効率 総資産回転率、棚卸資産回転率、売掛金回転率
配当金 利回り、配当性向、配当履歴、5年CAGR
| 権利落ち日 | 金額 |
|---|---|
| 2001年5月11日 | $0.2680 |
TCX 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
- 強い買い 0 0.0%
- 買い 0 0.0%
- 保有 3 37.5%
- 売り 4 50.0%
- 強い売り 1 12.5%
決算履歴 EPS実績 vs 予想、サプライズ%、達成率、次回決算日
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年6月30日 | $-1.57 | — | — |
| 2026年3月31日 | $-1.51 | — | — |
| 2025年12月31日 | $-1.73 | — | — |
| 2025年9月30日 | $-1.42 | — | — |
| 2025年6月30日 | $-1.41 | — | — |
| 2025年3月31日 | $-1.37 | — | — |
同業他社比較(GICSサブインダストリー) 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 |
|---|---|---|---|---|---|---|
| TCX | $249M | -7.3 | 7.7% | -19.4% | 53.0% | 24.1% |
| SHOP | — | 171.2 | 30.1% | — | — | — |
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 18
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $390M | $362M | $339M | $321M | $304M | $311M | $337M | $346M | $329M | $190M | $172M | $147M | |
| Cost of Revenue | $296M | $279M | $273M | $243M | $226M | $226M | $236M | $249M | $245M | $120M | $120M | $107M | |
| Gross Profit | $94M | $83M | $67M | $78M | $78M | $85M | $101M | $97M | $85M | $63M | $52M | $39M | |
| R&D Expense | $18M | $19M | $19M | $14M | $14M | $12M | $10M | $9M | $7M | $4M | $5M | $4M | |
| SG&A Expense | $43M | $37M | $33M | $31M | $22M | $20M | $18M | $18M | $14M | $11M | $11M | $9M | |
| Operating Expenses | $117M | $148M | $130M | $110M | $86M | $79M | $71M | $67M | $57M | $38M | $34M | $30M | |
| Operating Income | $-23M | $-65M | $-64M | $-32M | $-8M | $7M | $29M | $29M | $27M | $25M | $18M | $10M | |
| Interest Expense | · | · | $46M | $15M | $5M | · | · | · | · | · | · | · | |
| Interest Income | $2M | $3M | $4M | $100.0K | $0 | · | · | · | · | · | · | · | |
| Other Non-op | $11M | $14M | $17M | $-177.0K | $-370.0K | $-158.0K | $0 | $518.0K | $560.0K | $516.0K | $85.9K | · | |
| Pretax Income | $-67M | $-102M | $-103M | $-28M | $7M | $11M | $25M | $26M | $24M | $25M | $18M | $9M | |
| Income Tax | $9M | $8M | $-7M | $-217.0K | $4M | $5M | $9M | $9M | $2M | $9M | $7M | $3M | |
| Net Income | $-76M | $-110M | $-96M | $-28M | $3M | $6M | $15M | $17M | $22M | $16M | $11M | $6M | |
| EPS (Basic) | $-6.85 | $-10.02 | $-8.85 | $-2.56 | $0.32 | $0.55 | $1.45 | $1.62 | $2.12 | $1.53 | $1.04 | $0.57 | |
| EPS (Diluted) | · | · | $-8.85 | $-2.56 | $0.31 | $0.54 | $1.43 | $1.59 | $2.07 | $1.50 | $1.00 | $0.54 | |
| Shares (Basic) | 11,065,708 | 10,967,581 | 10,864,086 | 10,769,280 | 10,662,337 | 10,590,684 | 10,623,799 | 10,604,722 | 10,537,356 | 10,524,856 | 10,968,500 | 11,220,874 | |
| Shares (Diluted) | 11,065,708 | 10,967,581 | 10,864,086 | 10,769,280 | 10,817,468 | 10,692,281 | 10,772,812 | 10,794,170 | 10,793,622 | 10,713,595 | 11,360,084 | 11,730,398 | |
| EBITDA | $-23M | $-65M | $-64M | $-32M | $-8M | $7M | $29M | $29M | $27M | $25M | $18M | $10M |
貸借対照表 26
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $47M | $57M | $93M | $23M | $9M | $8M | $20M | $13M | $18M | $15M | $8M | $8M | |
| Receivables | $24M | $21M | $22M | $18M | $15M | $16M | $15M | $11M | $12M | $11M | $7M | $7M | |
| Inventory | $4M | $4M | $7M | $7M | $3M | $2M | $3M | $4M | $3M | $1M | $903.8K | $393.8K | |
| Prepaid Expense | $29M | $22M | $17M | $17M | $21M | $17M | $13M | $15M | $103M | $49M | $45M | $45M | |
| Other Current Assets | $1M | $0 | · | · | · | · | · | · | · | · | · | $8M | |
| Current Assets | $203M | $205M | $243M | $170M | $147M | $141M | $146M | $132M | $154M | $83M | $68M | $74M | |
| PP&E (Net) | $282M | $331M | $340M | $281M | $173M | $118M | $82M | $48M | $25M | $13M | $7M | $2M | |
| PP&E (Gross) | $416M | $488M | $456M | $360M | $227M | $154M | $107M | $65M | $37M | $22M | $14M | $8M | |
| Accum. Depreciation | $134M | $157M | $117M | $78M | $54M | $37M | $25M | $17M | $13M | $9M | $7M | $6M | |
| Goodwill | $130M | $130M | $130M | $130M | $130M | $116M | $110M | $90M | $90M | $21M | $21M | $19M | |
| Intangibles | $20M | $25M | $29M | $40M | $50M | $47M | $58M | $49M | $58M | $20M | $14M | $14M | |
| Other Non-current Assets | $4M | $4M | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $731M | $759M | $798M | $665M | $540M | $452M | $426M | $340M | $351M | $154M | $129M | $126M | |
| Accounts Payable | $10M | $9M | $13M | $17M | $10M | $6M | $7M | $8M | $7M | $5M | $4M | $4M | |
| Accrued Liabilities | $25M | $31M | $35M | $23M | $15M | $10M | $9M | $6M | $6M | $7M | $6M | $4M | |
| Current Liabilities | $330M | $200M | $201M | $188M | $174M | $163M | $157M | $165M | $179M | $84M | $78M | $70M | |
| Capital Leases | $58M | $26M | $18M | $12M | $12M | $9M | $9M | · | · | · | · | · | |
| Deferred Tax | $3M | $3M | $3M | $16M | $23M | $25M | $25M | $21M | $20M | $5M | $5M | $5M | |
| Other Non-current Liabilities | $1M | $0 | · | $0 | $2M | $3M | $0 | · | $429.0K | $944.7K | $1M | · | |
| Long-term Debt | $190M | $195M | $212M | $240M | $191M | $122M | $114M | $65M | $78M | $11M | · | · | |
| Common Stock | $38M | $37M | $34M | $32M | $29M | $21M | $17M | $16M | $15M | $14M | $15M | $14M | |
| Retained Earnings | $-226M | $-150M | $-40M | $56M | $83M | $80M | $76M | $61M | $43M | $20M | $4M | $-7M | |
| AOCI | $-57.0K | $-964.0K | $2M | $784.0K | $343.0K | $2M | $473.0K | $-810.0K | $0 | $100.0K | $-1M | $-622.4K | |
| Stockholders' Equity | $-164M | $-95M | $10M | $97M | $115M | $105M | $94M | $80M | $60M | $38M | $26M | $36M | |
| Liabilities + Equity | $731M | $759M | $798M | $665M | $540M | $452M | $426M | $340M | $351M | $154M | $129M | $126M | |
| Shares Outstanding | 11,111,453 | 11,014,655 | 10,903,405 | 10,817,110 | 10,747,417 | 10,612,414 | 10,585,159 | 10,627,988 | 10,583,879 | 10,461,574 | 10,685,599 | 11,329,732 |
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 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $4M | $4M | $10M | $598.0K | $534.0K | $488.0K | $486.0K | $424.0K | $585.0K | $504.0K | $259.3K | $226.4K | |
| Stock-based Comp | $7M | $7M | $8M | $8M | $5M | $4M | $3M | $3M | $1M | $799.0K | $526.0K | $542.7K | |
| Deferred Tax | $-289.0K | $854.0K | $-13M | $-7M | $-1M | $-4M | $1M | $1M | $-3M | $1M | $134.9K | $-1M | |
| Amort. of Intangibles | $5M | $5M | $11M | $11M | $10M | $11M | $10M | $9M | $8M | $953.0K | $262.7K | $596.6K | |
| Restructuring | $0 | $11M | $0 | $0 | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $-6M | $-20M | $-5M | $20M | $30M | $36M | $40M | $37M | $32M | $23M | $17M | $9M | |
| CapEx | $17M | $56M | $92M | $137M | $73M | $44M | $44M | $28M | $13M | $8M | $3M | $711.7K | |
| Investing Cash Flow | $2M | $-56M | $-93M | $-137M | $-102M | $-53M | $-76M | $-30M | $-94M | $-14M | $3M | $-9M | |
| Stock Repurchased | · | · | · | $0 | $0 | $3M | $5M | $0 | · | $7M | $24M | $1M | |
| Net Stock Activity | · | · | · | $0 | $0 | $-3M | $-5M | · | · | $-7M | $-24M | $-1M | |
| Financing Cash Flow | $-5M | $44M | $179M | $132M | $73M | $5M | $43M | $-13M | $65M | $-680.0K | $-21M | $-4M | |
| Net Change in Cash | $-9M | $-32M | $81M | $14M | $794.0K | $-12M | $8M | $-5M | $3M | $7M | $-548.1K | $-4M | |
| Taxes Paid | $6M | $8M | $5M | $4M | $9M | $9M | $8M | $7M | $8M | $4M | $3M | $2M | |
| Free Cash Flow | $-23M | $-76M | $-97M | $-117M | $-44M | $-8M | $-4M | $9M | $19M | $14M | $10M | $8M | |
| Levered FCF | · | · | $-140M | · | · | · | · | · | · | · | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 24.1% | 22.9% | 19.7% | 24.4% | 25.7% | 27.5% | 29.9% | 28.0% | 25.7% | 33.2% | 30.8% | 27.5% | |
| Operating Margin | -6.0% | -17.9% | -18.8% | -9.9% | -2.5% | 2.2% | 8.7% | 8.5% | 8.2% | 13.2% | 10.4% | 6.5% | |
| Net Margin | -19.4% | -30.3% | -28.3% | -8.6% | 1.1% | 1.9% | 4.6% | 5.0% | 6.8% | 8.5% | 6.6% | 4.3% | |
| Pretax Margin | -17.2% | -28.1% | -30.4% | -8.6% | 2.4% | 3.5% | 7.3% | 7.6% | 7.3% | 13.2% | 10.4% | 6.4% | |
| EBITDA Margin | -6.0% | -17.9% | -18.8% | -9.9% | -2.5% | 2.2% | 8.7% | 8.5% | 8.2% | 13.2% | 10.4% | 6.5% | |
| ROA | -10.2% | -14.1% | -13.2% | -4.6% | 0.68% | 1.3% | 4.0% | 5.0% | 8.8% | 11.3% | 8.9% | 5.2% | |
| ROE | 53.0% | 171.2% | -315.5% | -26.2% | 3.0% | 5.7% | 17.0% | 23.0% | 42.4% | 47.9% | 37.6% | 19.1% | |
| ROIC | 16.1% | 73.6% | -601.6% | -32.5% | -3.1% | 3.5% | 19.5% | 24.1% | 41.7% | 42.4% | 43.4% | 18.3% |
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 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | 1.0 | 1.2 | 0.9 | 0.8 | 0.9 | 0.9 | 0.8 | 0.9 | 1.0 | 0.9 | 1.1 | |
| Quick Ratio | 0.2 | 0.4 | 0.6 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | |
| Interest Coverage | · | · | -1.4 | · | · | · | · | · | · | · | · | · |
効率性 3
| 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 | 0.5 | 0.6 | 0.7 | 0.9 | 1.0 | 1.3 | 1.3 | 1.4 | 1.2 | |
| Inventory Turnover | 75.1 | 51.9 | 38.8 | 46.0 | 87.8 | 84.7 | 65.4 | 69.1 | 117.9 | 119.9 | 184.6 | 304.5 | |
| Receivables Turnover | 17.2 | 16.8 | 16.7 | 19.5 | 20.2 | 20.7 | 26.5 | 29.8 | 28.3 | 21.0 | 24.8 | 24.4 |
成長率 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 7.7% | 6.8% | 5.7% | 5.5% | -2.2% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 6.7% | 6.0% | 2.9% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 4.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | · | · | -42.6% | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | · | · | -41.8% | · | · | · | · | · | · | · |
バリュエーション(TTM) 9
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $390M | $362M | $339M | $321M | $304M | $311M | $337M | $346M | $329M | $190M | $172M | $147M | |
| Net Income TTM | $-76M | $-110M | $-96M | $-28M | $3M | $6M | $15M | $17M | $22M | $16M | $11M | $6M | |
| Market Cap | $249M | $189M | $294M | $367M | $901M | $784M | $654M | $638M | $741M | $369M | $225M | $220M | |
| P/E | -7.3 | -5.6 | -3.1 | -13.2 | 270.4 | 136.8 | 43.2 | 37.8 | 33.8 | 23.5 | 21.1 | 35.9 | |
| P/S | 0.6 | 0.5 | 0.9 | 1.1 | 3.0 | 2.5 | 1.9 | 1.8 | 2.3 | 1.9 | 1.3 | 1.5 | |
| P/B | -1.5 | -2.0 | 29.8 | 3.8 | 7.8 | 7.5 | 6.9 | 8.0 | 12.3 | 9.8 | 8.6 | 6.2 | |
| P / Cash Flow | -43.3 | -9.6 | -61.7 | 18.5 | 30.4 | 21.7 | 16.2 | 17.2 | 23.2 | 17.0 | 16.9 | 24.8 | |
| P / FCF | -10.9 | -2.5 | -3.0 | -3.1 | -20.7 | -93.8 | -177.3 | 68.7 | 39.1 | 26.9 | 21.7 | 26.9 | |
| Earnings Yield | -13.7% | -18.0% | -32.8% | -7.5% | 0.37% | 0.73% | 2.3% | 2.6% | 3.0% | 4.3% | 4.7% | 2.8% |
損益計算書 18
| 指標 | トレンド | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $101M | $97M | $99M | $99M | $98M | $95M | $93M | $92M | $89M | $87M | $87M | $87M | $85M | $80M | $79M | $78M | |
| Cost of Revenue | $75M | $73M | $75M | $74M | $76M | $71M | $71M | $70M | $69M | $69M | $69M | $70M | $67M | $66M | $62M | $60M | |
| Gross Profit | $26M | $24M | $24M | $24M | $22M | $24M | $22M | $22M | $21M | $18M | $18M | $17M | $18M | $14M | $17M | $18M | |
| R&D Expense | $5M | $4M | $4M | $5M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $5M | $5M | $5M | $4M | $3M | |
| SG&A Expense | $13M | $10M | $14M | $10M | $10M | $9M | $7M | $11M | $9M | $10M | $8M | $9M | $8M | $8M | $9M | $8M | |
| Operating Expenses | $31M | $28M | $33M | $34M | $25M | $26M | $52M | $32M | $29M | $35M | $34M | $34M | $31M | $31M | $30M | $27M | |
| Operating Income | $-5M | $-4M | $-9M | $-10M | $-3M | $-2M | $-30M | $-10M | $-9M | $-17M | $-16M | $-17M | $-13M | $-17M | $-13M | $-9M | |
| Interest Expense | · | · | · | · | · | · | · | · | · | $13M | · | · | · | $8M | · | · | |
| Interest Income | $210.0K | $303.0K | $405.0K | $527.0K | $460.0K | $515.0K | $774.0K | $708.0K | $676.0K | $1M | $1M | $3M | $107.0K | $100.0K | · | · | |
| Other Non-op | $3M | $2M | $3M | $3M | $3M | $3M | $3M | $4M | $4M | $4M | $17M | $0 | $0 | $0 | $-50.0K | $-27.0K | |
| Pretax Income | $-17M | $-16M | $-20M | $-21M | $-13M | $-13M | $-41M | $-19M | $-17M | $-25M | $-25M | $-24M | $-34M | $-21M | $-14M | $-9M | |
| Income Tax | $3M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $1M | $2M | $-1M | $-822.0K | $-3M | $-2M | $-1M | $-1M | |
| Net Income | $-20M | $-18M | $-22M | $-23M | $-16M | $-15M | $-42M | $-22M | $-19M | $-26M | $-23M | $-23M | $-31M | $-19M | $-13M | $-8M | |
| EPS (Basic) | $-1.84 | $-1.63 | $-1.99 | $-2.08 | $-1.41 | $-1.37 | $-3.87 | $-2.03 | $-1.70 | $-2.42 | $-2.13 | $-2.09 | $-2.86 | $-1.77 | $-1.25 | $-0.74 | |
| EPS (Diluted) | $-1.84 | · | · | · | $-1.41 | · | · | · | · | · | · | · | · | $-1.77 | · | $-0.74 | |
| Shares (Basic) | 11,148,826 | 11,124,592 | -22,106,682 | 11,079,486 | 11,060,818 | 11,032,086 | -21,893,434 | 10,982,820 | 10,954,596 | 10,923,599 | -21,653,546 | 10,874,659 | 10,836,652 | 10,806,321 | -21,530,421 | 10,779,348 | |
| Shares (Diluted) | 11,148,826 | 11,124,592 | -22,106,682 | 11,079,486 | 11,060,818 | 11,032,086 | -21,893,434 | 10,982,820 | 10,954,596 | 10,923,599 | -21,653,546 | 10,874,659 | 10,836,652 | 10,806,321 | -21,530,421 | 10,779,348 | |
| EBITDA | $-5M | $-4M | · | $-10M | $-3M | $-2M | · | $-10M | $-9M | $-17M | · | $-17M | $-13M | $-17M | · | $-9M |
貸借対照表 26
| 指標 | トレンド | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $44M | $44M | $47M | $54M | $52M | $38M | $57M | $75M | $39M | $67M | $93M | $111M | $148M | $12M | $23M | $31M | |
| Receivables | $23M | $28M | $24M | $28M | $24M | $24M | $21M | $19M | $18M | $20M | · | $24M | $24M | $24M | · | $15M | |
| Inventory | $4M | $3M | $4M | $4M | $3M | $4M | $4M | $5M | $6M | $6M | · | $8M | $8M | $7M | · | $6M | |
| Prepaid Expense | $26M | $21M | $29M | $23M | $24M | $22M | $22M | $16M | $21M | $16M | · | $19M | $20M | $18M | · | $19M | |
| Other Current Assets | $1M | $485.0K | $1M | $1M | $848.0K | · | $0 | · | · | · | · | · | · | · | · | · | |
| Current Assets | $198M | $200M | $203M | $209M | $212M | $194M | $205M | $222M | $189M | $214M | · | $266M | $309M | $168M | · | $172M | |
| PP&E (Net) | $268M | $276M | $282M | $288M | $305M | $322M | $331M | $356M | $354M | $350M | · | $331M | $319M | $304M | · | $254M | |
| PP&E (Gross) | $421M | $419M | $416M | $473M | · | · | $488M | · | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | $153M | $143M | $134M | $185M | · | · | $157M | · | · | · | · | · | · | · | · | · | |
| Goodwill | $130M | $130M | $130M | $130M | $130M | $130M | $130M | $130M | $130M | $130M | · | $130M | $130M | $130M | · | $130M | |
| Intangibles | $19M | $19M | $20M | $21M | $22M | $24M | $25M | $26M | $27M | $28M | $29M | $32M | $35M | $37M | $40M | $42M | |
| Other Non-current Assets | $5M | $5M | $4M | $4M | $4M | $4M | $4M | · | · | · | · | · | · | · | · | · | |
| Total Assets | $728M | $729M | $731M | $735M | $742M | $742M | $759M | $799M | $758M | $780M | · | $814M | $843M | $682M | · | $645M | |
| Accounts Payable | $9M | $10M | $10M | $10M | $9M | $11M | $9M | $9M | $11M | $13M | · | $12M | $12M | $17M | · | $19M | |
| Accrued Liabilities | $27M | $24M | $25M | $22M | $27M | $18M | $31M | $30M | $33M | $36M | · | $23M | $27M | $22M | · | $17M | |
| Current Liabilities | $346M | $337M | $330M | $195M | $201M | $193M | $200M | $199M | $204M | $208M | · | $188M | $194M | $192M | · | $186M | |
| Capital Leases | $74M | $65M | $58M | $49M | $35M | $30M | $26M | $24M | $19M | $19M | · | $17M | $13M | $14M | · | $13M | |
| Deferred Tax | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | · | $6M | $10M | $13M | · | $19M | |
| Other Non-current Liabilities | $59.0K | $1M | $1M | · | · | · | $0 | · | · | · | · | · | · | · | · | $0 | |
| Long-term Debt | · | · | $190M | · | · | · | · | · | · | · | · | · | $230M | $237M | · | $240M | |
| Common Stock | $39M | $39M | $38M | $38M | $37M | $37M | $37M | $36M | $36M | $35M | · | $34M | $33M | $32M | · | $31M | |
| Retained Earnings | $-265M | $-244M | $-226M | $-204M | $-181M | $-165M | $-150M | $-108M | $-85M | $-67M | · | $-17M | $6M | $37M | · | $69M | |
| AOCI | $-130.0K | $-190.0K | $-57.0K | $-431.0K | $362.0K | $-364.0K | $-964.0K | $537.0K | $129.0K | $433.0K | $2M | $140.0K | $804.0K | $616.0K | $784.0K | $-276.0K | |
| Stockholders' Equity | $-201M | $-181M | $-164M | $-144M | $-122M | $-108M | $-95M | $-53M | $-33M | $-16M | $10M | $30M | $51M | $80M | $97M | $106M | |
| Liabilities + Equity | $728M | $729M | $731M | $735M | $742M | $742M | $759M | $799M | $758M | $780M | · | $814M | $843M | $682M | · | $645M | |
| Shares Outstanding | 11,161,011 | 11,134,174 | 11,111,453 | 11,089,663 | 11,065,641 | 11,034,947 | 11,014,655 | 10,985,238 | 10,957,269 | 10,928,623 | · | 10,879,140 | · | 10,831,435 | · | 10,790,630 |
キャッシュフロー 12
| 指標 | トレンド | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $778.0K | $1M | $989.0K | $785.0K | $828.0K | $924.0K | $943.0K | $955.0K | $951.0K | $1M | $9M | $137.0K | $150.0K | $152.0K | $155.0K | $149.0K | |
| Stock-based Comp | $1M | $1M | $3M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $2M | |
| Deferred Tax | $-20.0K | $43.0K | $-119.0K | $252.0K | $-231.0K | $-191.0K | $504.0K | $-129.0K | $94.0K | $385.0K | $-4M | $-3M | $-3M | $-3M | $-4M | $-2M | |
| Amort. of Intangibles | $698.0K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $3M | $3M | $3M | $3M | $3M | $3M | |
| Operating Cash Flow | $2M | $4M | $-3M | $2M | $7M | $-11M | $-5M | $-5M | $-5M | $-6M | $9M | $-7M | $-2M | $-5M | $3M | $-1M | |
| CapEx | $5M | $6M | $4M | $4M | $3M | $5M | $12M | $15M | $16M | $14M | $15M | $23M | $23M | $32M | $37M | $47M | |
| Investing Cash Flow | $-4M | $-6M | $-4M | $4M | $7M | $-4M | $-11M | $-15M | $-16M | $-14M | $-15M | $-23M | $-23M | $-32M | $-37M | $-47M | |
| Financing Cash Flow | $0 | $0 | $0 | $-3M | $31.0K | $-2M | $-2M | $58M | $-7M | $-6M | $-12M | $-8M | $173M | $25M | $27M | $72M | |
| Net Change in Cash | $-2M | $-2M | $-7M | $2M | $14M | $-18M | $-18M | $39M | $-27M | $-26M | $-17M | $-37M | $148M | $-12M | $-7M | $24M | |
| Taxes Paid | $3M | $4M | $1M | $1M | $2M | $1M | $2M | $2M | $2M | $695.0K | $2M | $1M | $1M | $501.0K | $1M | $472.0K | |
| Free Cash Flow | $-3M | $-2M | · | $-2M | $3M | $-17M | · | $-19M | $-21M | $-20M | · | $-30M | $-25M | $-37M | · | $-48M | |
| Levered FCF | · | · | · | · | · | · | · | · | · | $-34M | · | · | · | · | · | · |
収益性 8
| 指標 | トレンド | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 25.6% | 25.0% | · | 24.5% | 22.5% | 24.9% | · | 24.0% | 23.3% | 20.9% | · | 19.3% | 21.2% | 17.5% | · | 23.1% | |
| Operating Margin | -5.4% | -4.5% | · | -9.7% | -2.9% | -2.1% | · | -10.9% | -9.6% | -18.9% | · | -19.7% | -15.4% | -21.5% | · | -12.0% | |
| Net Margin | -20.4% | -18.7% | · | -23.4% | -15.9% | -16.0% | · | -24.2% | -20.8% | -30.3% | · | -26.2% | -36.4% | -23.7% | · | -10.2% | |
| Pretax Margin | -17.2% | -16.3% | · | -20.9% | -13.6% | -13.7% | · | -20.8% | -19.4% | -28.2% | · | -27.1% | -40.0% | -25.9% | · | -11.5% | |
| EBITDA Margin | -5.4% | -4.5% | · | -9.7% | -2.9% | -2.1% | · | -10.9% | -9.6% | -18.9% | · | -19.7% | -15.4% | -21.5% | · | -12.0% | |
| ROA | -2.8% | -2.5% | · | -3.0% | -2.1% | -2.0% | · | -2.8% | -2.3% | -3.6% | · | -3.1% | -4.3% | -3.1% | · | -1.4% | |
| ROE | 12.7% | 12.5% | · | 23.4% | 20.2% | 24.4% | · | 193.6% | -206.3% | -83.1% | · | -33.6% | -37.6% | -19.6% | · | -7.3% | |
| ROIC | 3.2% | 2.7% | · | 7.4% | 2.8% | 2.2% | · | 22.0% | 27.8% | 111.0% | · | -55.1% | -23.4% | -19.9% | · | -7.9% |
流動性と支払能力 3
| 指標 | トレンド | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.6 | 0.6 | · | 1.1 | 1.1 | 1.0 | · | 1.1 | 0.9 | 1.0 | · | 1.4 | 1.6 | 0.9 | · | 0.9 | |
| Quick Ratio | 0.2 | 0.2 | · | 0.4 | 0.4 | 0.3 | · | 0.5 | 0.3 | 0.4 | · | 0.7 | 0.9 | 0.2 | · | 0.2 | |
| Interest Coverage | · | · | · | · | · | · | · | · | · | -1.3 | · | · | · | · | · | · |
効率性 3
| 指標 | トレンド | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | |
| Inventory Turnover | 20.2 | 20.5 | · | 16.8 | 17.0 | 14.2 | · | 11.1 | 10.3 | 10.9 | · | 10.3 | 10.6 | 13.1 | · | 13.3 | |
| Receivables Turnover | 4.3 | 3.7 | · | 4.2 | 4.7 | 4.3 | · | 4.3 | 4.3 | 4.0 | · | 4.5 | 4.6 | 4.0 | · | 5.3 |
バリュエーション(TTM) 9
| 指標 | トレンド | Q2 2026 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $394M | $388M | · | $384M | $375M | $364M | · | $356M | $349M | $340M | · | $330M | $327M | $323M | · | $325M | |
| Net Income TTM | $-77M | $-72M | · | $-76M | $-72M | $-83M | · | $-90M | $-99M | $-99M | · | $-81M | $-61M | $-33M | · | $-16M | |
| Market Cap | $150M | $191M | · | $206M | $218M | $186M | · | $229M | $212M | $203M | · | $222M | · | $211M | · | $404M | |
| P/E | · | -5.6 | · | -6.0 | -6.4 | -5.5 | · | -6.8 | -6.3 | -6.0 | · | -6.6 | -9.0 | -6.3 | · | -25.1 | |
| P/S | 0.4 | 0.5 | · | 0.5 | 0.6 | 0.5 | · | 0.6 | 0.6 | 0.6 | · | 0.7 | · | 0.7 | · | 1.2 | |
| P/B | -0.7 | -1.1 | · | -1.4 | -1.8 | -1.7 | · | -4.3 | -6.4 | -12.7 | · | 7.4 | · | 2.6 | · | 3.8 | |
| P / Cash Flow | 77.7 | 54.2 | · | 134.2 | 33.2 | -16.6 | · | -50.3 | -45.0 | -35.7 | · | -32.0 | · | -40.1 | · | -400.5 | |
| P / FCF | -48.2 | -95.3 | · | -88.8 | 70.4 | -11.2 | · | -12.0 | -10.2 | -10.1 | · | -7.5 | · | -5.7 | · | -8.5 | |
| Earnings Yield | · | -17.9% | · | -16.6% | -15.6% | -18.2% | · | -14.7% | -15.9% | -16.6% | · | -15.1% | -11.1% | -15.8% | · | -4.0% |
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 | $390M | $362M | $339M | $321M | $304M |
| 粗利益率 % | 24.1% | 22.9% | 19.7% | 24.4% | 25.7% |
| 営業利益率 % | -6.0% | -17.9% | -18.8% | -9.9% | -2.5% |
| 純利益 | $-76M | $-110M | $-96M | $-28M | $3M |
| 希薄化後EPS | — | — | $-8.85 | $-2.56 | $0.31 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 0.6 | 1.0 | 1.2 | 0.9 | 0.8 |
| クイックレシオ | 0.2 | 0.4 | 0.6 | 0.2 | 0.1 |
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 | $-23M | $-76M | $-97M | $-117M | $-44M |
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。
機関投資家(13F) 75 提出者 · $75.0M合計 · 時点 2026年6月30日
四半期SECフォーム13Fでこの株式の保有を報告している機関。ロングポジションのみ。単一の提出者は、別々のオプションレッグで2回表示される場合があります。 大きな反対売買のプット/コール・レッグは、通常、マーケットメイクまたはヘッジされた在庫を反映しており、方向性への確信を示すものではありません。
| 新規ポジション | 解消済みポジション | 増加 | 減少 | 純株式数増減 |
|---|---|---|---|---|
| 14 (+3 前期比) | 8 (-2 前期比) | 27 (+7 前期比) | 17 (-11 前期比) | -1.0M |
Q1 2026と比較しました。 SECフォーム13Fの提出期限は四半期末から45日後ですが、遅延提出者向けの短いバッファーが含まれます。この期間内の四半期は、直近で完全に報告されたペアを優先するためスキップされます。
企業インサイダー 30 人のインサイダー · 9人の役員 · 18人の取締役
| インサイダー | 役職 | 最終アクティビティ | 保有株式数 | 12ヶ月購入 | 12ヶ月売却 | 12ヶ月純額 |
|---|---|---|---|---|---|---|
| Elliot Noss | Chief Executive Officer | 2011年3月4日 P | 24,000 | 0 | 0 | $0 |
| Michael Cooperman | CFO, Tucows | 2010年5月17日 A | 13,750 | 0 | 0 | $0 |
| Graham Morris | COO, Tucows | 2003年8月6日 A | — | 0 | 0 | $0 |
| David John Woroch | Vice President Sales | 2010年6月4日 P | 163,602 | 0 | 0 | $0 |
| Kenneth Derrick Schafer | VP Marketing | 2010年5月17日 A | 100 | 0 | 0 | $0 |
| Carla Anne Goertz | VP Human Resources | 2010年5月17日 A | 100 | 0 | 0 | $0 |
| Alain-Marie Chesnais | VP Product Development | 2007年3月19日 A | — | 0 | 0 | $0 |
| Judith Louise Fields | VP Operations & Planning | 2007年3月19日 A | — | 0 | 0 | $0 |
| Supriyo Sen | CTO, Tucows | 2003年8月6日 A | — | 0 | 0 | $0 |
| Allen Gordon Taylor | 取締役 | 2026年6月2日 A | — | 0 | 0 | $0 |
| Jeffrey Stewart Donald Tory | 取締役 | 2026年6月2日 A | — | 0 | 0 | $0 |
| Sandra Carola Matz-Cerf | 取締役 | 2026年6月2日 A | — | 0 | 0 | $0 |
| Christian Stephan Uhrenbacher | 取締役 | 2026年6月2日 A | — | 0 | 0 | $0 |
| Laurenz Malte Nienaber | 取締役 | 2026年6月2日 A | — | 0 | 0 | $0 |
| Lee Matheson | 取締役 | 2026年6月2日 A | — | 0 | 0 | $0 |
| Marlene Carl | 取締役 | 2026年6月2日 A | — | 0 | 0 | $0 |
| Rawleigh Hazen Ralls IV | 取締役 | 2019年3月1日 S | 2,261 | 0 | 0 | $0 |
| Joichi Ito | 取締役 | 2010年9月7日 A | — | 0 | 0 | $0 |
| Allen Karp | 取締役 | 2010年9月7日 A | — | 0 | 0 | $0 |
| Eugene Lucas Fiume | 取締役 | 2010年9月7日 A | — | 0 | 0 | $0 |
| Jeffrey Nathan Schwartz | 取締役 | 2010年9月7日 A | — | 0 | 0 | $0 |
| Stanley Stern | 取締役 | 2010年9月7日 A | 203,850 | 0 | 0 | $0 |
| Frez Gissin | 取締役 | 2010年9月7日 A | 10,000 | 0 | 0 | $0 |
| Lloyd N Morrisett | 取締役 | 2010年9月7日 A | 105,000 | 0 | 0 | $0 |
| Alan Lipton | 取締役 | 2005年6月1日 A | — | 0 | 0 | $0 |
| Stanley Stern | 取締役 | 2004年6月2日 A | — | 0 | 0 | $0 |
| JVS Mediterranean Trading Ltd. | 10%オーナー | 2005年4月11日 S | 0 | 0 | 0 | $0 |
| PARMAN HOLDING CORP | 10%オーナー | 2005年2月2日 P | 0 | 0 | 0 | $0 |
| DIKER MANAGEMENT LLC | — | 2010年10月27日 S | 6,724,135 | 0 | 0 | $0 |
| Ann Elliott | — | 2004年8月11日 A | — | 0 | 0 | $0 |
SECフォーム3/4/5提出書類からのインサイダー;純額=公開市場のP/Sのみ
アクティビストおよび5%超のオーナー 10保有
SECスケジュール13Dを提出した投資家 — 発行体の影響を与える意図(アクティビストの保有、取締役会キャンペーン、M&A)を持つ5%超の受益権所有。各行は、その提出者のポジションの最新の既知の状態を示します。
| 提出者 | 提出済み | 保有 | ステータス | 目的 | 提出書類 |
|---|---|---|---|---|---|
| Blacksheep Fund Management Ltd., Blacksheep Master Fund Ltd, Herdwick Capital Ltd, Alexis Fortune ×2 提出書類 | 2023年2月7日 | — | 初回提出 | 受動的投資 | SEC |
| Lacuna Hedge Fund LLLP, Lacuna Hedge GP LLLP, Lacuna, LLC | 2015年1月13日 | — | 初回提出 | — | SEC |
| Lacuna Hedge Fund LLLP (2), Lacuna Hedge GP LLLP (2), Lacuna, LLC (2) ×2 提出書類 | 2012年1月27日 | — | 初回提出 | — | SEC |
| Elliot Noss | 2011年5月4日 | — | 初回提出 | 受動的投資 | SEC |
| Lacuna Venture Fund LLLP, Lacuna Hedge Fund LLLP, Lacuna Ventures GP LLLP, Lacuna Hedge GP LLLP, Lacuna, LLC ×4 提出書類 | 2011年1月7日 | — | 初回提出 | — | SEC |
| Fertilemind Capital Fund I, L.P., Fertilemind Management, LLC, Aram Fuchs ×2 提出書類 | 2010年2月16日 | — | 初回提出 | — | SEC |
| Mark Cuban ×3 提出書類 | 2008年8月21日 | — | 初回提出 | — | SEC |
| Platinum Partners Value Arbitrage Fund LP (2), Platinum Management (NY) LLC (2), Mark Nordlicht (2) | 2008年3月3日 | — | 初回提出 | — | SEC |
| Platinum Partners Value Arbitrage Fund L.P., Platinum Management (NY) LLC, Mark Nordlicht | 2007年12月7日 | — | 初回提出 | 受動的投資 | SEC |
| 未開示の報告者 | 2001年9月7日 | — | 初回提出 | 受動的投資 | SEC |
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
ETF保有状況 21のETFが保有
ウェイトは直接株式保有(N-PORT)のみを反映しています。レバレッジ型またはデリバティブベースのファンドは、表示されていない追加のスワップエクスポージャーを保有している可能性があります。
| ファンド | ウェイト | 単位 | 時点 | ソース |
|---|---|---|---|---|
| RSSL · Global X Funds | 0.00% | 2,998 NS | 2026年4月30日 | N-PORT |
| SCHA · SCHWAB STRATEGIC TRUST | 0.00% | 42,613 NS | 2026年5月31日 | N-PORT |
| ITWO · ProShares Trust | 0.00% | 317 NS | 2026年5月31日 | N-PORT |
| UWM · ProShares Trust | 0.00% | 248 NS | 2026年5月31日 | N-PORT |
| URTY · ProShares Trust | 0.00% | 250 NS | 2026年5月31日 | N-PORT |
| MSSM · MORGAN STANLEY PATHWAY FUNDS | 0.00% | 328 NS | 2026年5月31日 | N-PORT |
| DFAS · Dimensional ETF Trust | 0.00% | 5,261 NS | 2026年4月30日 | N-PORT |
| HDG · ProShares Trust | 0.00% | 6 NS | 2026年5月31日 | N-PORT |
| DCOR · Dimensional ETF Trust | 0.00% | 831 NS | 2026年4月30日 | N-PORT |
| SCHB · SCHWAB STRATEGIC TRUST | 0.00% | 7,627 NS | 2026年5月31日 | N-PORT |
| DFAC · Dimensional ETF Trust | 0.00% | 741 NS | 2026年4月30日 | N-PORT |
| VXF · VANGUARD INDEX FUNDS | — | — | 2026年7月15日 | 日次 |
| VTI · VANGUARD INDEX FUNDS | — | — | 2026年7月15日 | 日次 |
| VTWO · VANGUARD SCOTTSDALE FUNDS | — | — | 2026年7月15日 | 日次 |
| VTWV · VANGUARD SCOTTSDALE FUNDS | — | — | 2026年7月15日 | 日次 |
| VTWG · VANGUARD SCOTTSDALE FUNDS | — | — | 2026年7月15日 | 日次 |
| VTHR · VANGUARD SCOTTSDALE FUNDS | — | — | 2026年7月15日 | 日次 |
| IWN · iShares Trust | — | — | 2026年8月17日 | 日次 |
| IWO · iShares Trust | — | — | 2026年8月18日 | 日次 |
| IWM · iShares Trust | — | — | 2026年8月18日 | 日次 |
| IWC · iShares Trust | — | — | 2026年8月18日 | 日次 |