TZOO Travelzoo - Common Stock
$6.95
株価 · 8月 19, 2026
ファンダメンタルズ（時点） 8月 13, 2026
52週レンジ
$5–$12
29% of range
アナリスト評価
BUY
10 analysts
目標株価
$20
+183% upside
P/E (TTM)
16.9
ROE
-117.8%
純利益率
5.1%
Travelzoo - Common Stock について Wikipediaからの企業概要
Travelzoo Inc. is an Internet company that publishes deals from more than 2,000 travel, entertainment and local businesses such as restaurants and spas. It has 28 million members in North America, Europe, and Asia Pacific and 25 offices worldwide.
続きを読む
Travelzoo Inc. is an Internet company that publishes deals from more than 2,000 travel, entertainment and local businesses such as restaurants and spas. It has 28 million members in North America, Europe, and Asia Pacific and 25 offices worldwide.
Companies pay to advertise their deals with Travelzoo, but only those approved by Travelzoo are listed.
## History
In October 1998, Travelzoo founder Ralph Bartel, a former print and television journalist, launched Travelzoo.com with an initial investment of $10,000. In September 2000, Travelzoo published its first Top 20 and e-mailed one million U.S. members. In December 2003, Travelzoo became publicly traded on the NASDAQ SmallCap Market under the ticker symbol "TZOO".
In April 2004, Travelzoo announced that the company's publications had reached over 7 million members, a 75% increase over the 4 million members Travelzoo counted in April 2003.
On March 31, 2006, Travelzoo announced that Forbes.com rated the Travelzoo Web site as one of the best Web sites for travel-related information and travel deals.
Travelzoo acquired Travelzoo Asia Pacific in 2015 to take advantage of the region's increased travel growth.
In October 2015, Travelzoo's CEO Chris Loughlin announced he would step down by the end of the year, to be succeeded temporarily by chairman Holger Bartel.
In September 2024, Litchfield Hills Research initiated coverage on shares of Travelzoo (NASDAQ:TZOO) with a Buy rating and set a price target of $35.00.
出典: Wikipedia (英語), CC BY-SA 4.0 · Wikipediaで表示 ↗
TZOO 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
$6.95
時価総額
$76M
P/E (TTM)
16.9
EPS（TTM）
$0.41
収益（TTM）
$92M
配当利回り
—
ROE
-117.8%
負債/自己資本
—
52週レンジ
$5 – $12
TZOO 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
$92M
2016-12-31
→
2025-12-31
EPS
$0.41
2016-12-31
→
2025-12-31
フリーキャッシュフロー
$6M
2016-12-31
→
2025-12-31
利益率
5.1%
2018-12-31
→
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
TZOO
競合中央値
P/E (TTM)
16.9
93.6
P/S (TTM) (株価売上高倍率（TTM）)
0.8
0.4
P/B (株価純資産倍率)
-10.1
1.3
Price / FCF (株価FCF倍率)
13.6
—
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
TZOO
競合中央値
Gross Margin (粗利益率)
80.3%
39.3%
Operating Margin (営業利益率)
7.5%
—
Net Profit Margin (純利益率)
5.1%
-12.1%
ROA
9.4%
-30.9%
ROE
-117.8%
-49.4%
ROIC
-59.7%
—
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
TZOO
競合中央値
Current Ratio (流動比率)
0.7
1.0
Quick Ratio (クイックレシオ)
0.6
—
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
TZOO
競合中央値
Revenue YoY (収益（前年比）)
9.3%
—
Revenue CAGR 3Y (収益（3年CAGR）)
9.1%
—
Revenue CAGR 5Y (収益（5年CAGR）)
11.3%
—
EPS YoY
-61.3%
—
Net Income YoY (純利益（前年比）)
-65.4%
—
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
TZOO
競合中央値
TZOO 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 3 30.0%
- 買い 6 60.0%
- 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 · 2026-08-16
中央値
$19.50
← 全目標を下回る
$6.95
安値
$9.50
高値
$30.00
中央値ターゲット
$19.50
+180.8%
平均値ターゲット
$19.62
+182.6%
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
-0.12%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年6月30日 | $-0.21 | $0.15 | -0.36% |
| 2026年3月31日 | $0.23 | $0.16 | 0.07% |
| 2025年12月31日 | $-0.00 | $0.11 | -0.11% |
| 2025年9月30日 | $0.01 | $0.19 | -0.18% |
| 2025年6月30日 | $0.13 | $0.24 | -0.11% |
| 2025年3月31日 | $0.25 | $0.25 | -0.00% |
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 |
|---|---|---|---|---|---|---|
| TZOO | $78M | 17.4 | 9.3% | 5.1% | -117.8% | 80.3% |
| ANGI | — | 13.8 | -13.0% | 4.2% | 4.5% | 95.4% |
| DHX | $69M | -5.2 | -9.9% | -10.6% | -12.9% | — |
| GETY | — | -2.7 | 4.5% | — | — | — |
| BZFD | — | — | — | — | — | — |
| TEAD | $68M | -0.1 | 46.1% | -39.8% | -164.8% | 33.0% |
| IZEA | $76M | — | -12.9% | 0.14% | 0.09% | — |
| GAME | $38M | -0.6 | 63.4% | -89.1% | -168.3% | 43.4% |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $92M | $84M | $84M | $71M | $63M | $54M | $105M | $111M | $107M | $114M | |
| Cost of Revenue | $18M | $10M | $11M | $10M | $11M | $11M | $11M | $12M | $13M | $14M | |
| Gross Profit | $74M | $73M | $74M | $61M | $51M | $43M | $93M | $99M | $94M | $100M | |
| R&D Expense | $3M | $2M | $2M | $2M | $3M | $3M | $7M | $9M | $9M | $9M | |
| SG&A Expense | $19M | $18M | $18M | $18M | $20M | $20M | $18M | $23M | $23M | $23M | |
| Operating Expenses | $67M | $55M | $58M | $53M | $53M | $57M | $76M | $91M | $89M | $90M | |
| Operating Income | $7M | $18M | $16M | $8M | $-1M | $-14M | $17M | $8M | $5M | $10M | |
| Interest Expense | · | · | · | · | · | $25.0K | · | · | · | · | |
| Other Non-op | $753.0K | $588.0K | $2M | $2M | $4M | $455.0K | $-42.0K | $48.0K | $173.0K | $-187.0K | |
| Pretax Income | $8M | $19M | $17M | $10M | $3M | $-14M | $17M | $8M | $5M | $10M | |
| Income Tax | $3M | $5M | $5M | $3M | $2M | $-2M | $5M | $4M | $3M | $4M | |
| Net Income | $5M | $14M | $12M | $7M | $911.0K | $-13M | $4M | $5M | $4M | $7M | |
| EPS (Basic) | $0.42 | $1.08 | $0.83 | $0.54 | $0.08 | $-1.18 | $0.35 | $0.38 | $0.27 | $0.47 | |
| EPS (Diluted) | $0.41 | $1.06 | $0.83 | $0.53 | $0.07 | $-1.18 | $0.35 | $0.37 | $0.27 | $0.47 | |
| Shares (Basic) | 11,180,000 | 12,594,000 | 14,897,000 | 12,372,000 | 11,646,000 | 11,344,000 | 11,809,000 | 12,323,000 | 12,882,000 | 13,997,000 | |
| Shares (Diluted) | 11,477,000 | 12,852,000 | 14,964,000 | 12,561,000 | 12,991,000 | 11,344,000 | 12,035,000 | 12,510,000 | 12,894,000 | 13,997,000 | |
| EBITDA | $7M | $18M | $16M | $8M | $-1M | $-14M | $9M | $8M | $5M | $11M |
貸借対照表 28
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $10M | $17M | $16M | $19M | $44M | $63M | $19M | $18M | $23M | $27M | |
| Receivables | $11M | $13M | $13M | $14M | $15M | $5M | $11M | $13M | $12M | $14M | |
| Inventory | $124.0K | $0 | · | · | · | · | · | · | · | · | |
| Prepaid Expense | $1M | $1M | $1M | $1M | $2M | $1M | $2M | $2M | $2M | $2M | |
| Other Current Assets | $90.0K | $144.0K | $91.0K | $140.0K | $81.0K | $93.0K | $67.0K | $167.0K | $282.0K | $439.0K | |
| Current Assets | $23M | $32M | $31M | $36M | $65M | $70M | $36M | $33M | $37M | $44M | |
| PP&E (Net) | $231.0K | $423.0K | $578.0K | $657.0K | $659.0K | $1M | $3M | $4M | $5M | $6M | |
| PP&E (Gross) | $5M | $5M | $5M | $14M | $18M | $19M | $21M | $22M | $22M | $23M | |
| Accum. Depreciation | $5M | $5M | $5M | $13M | $18M | $18M | $18M | $18M | $17M | $17M | |
| Goodwill | $11M | $11M | $11M | $11M | $11M | $11M | $0 | · | · | · | |
| Intangibles | $1M | $1M | $2M | $4M | $3M | $5M | $0 | · | · | · | |
| Total Assets | $45M | $55M | $55M | $67M | $100M | $102M | $55M | $43M | $46M | $54M | |
| Accounts Payable | $8M | $6M | $5M | $4M | $3M | $7M | $6M | $17M | $19M | $20M | |
| Accrued Liabilities | $4M | $3M | $4M | $5M | $10M | $9M | $6M | $8M | $9M | $9M | |
| Short-term Debt | · | · | · | · | $0 | $3M | $0 | · | · | · | |
| Current Liabilities | $34M | $36M | $34M | $48M | $88M | $83M | $35M | $27M | $30M | $30M | |
| Capital Leases | $4M | $6M | $7M | $8M | $9M | $11M | $8M | · | · | · | |
| Deferred Tax | · | · | · | · | $0 | $357.0K | $0 | · | · | · | |
| Other Non-current Liabilities | $0 | $376.0K | $911.0K | $994.0K | $2M | $1M | $443.0K | · | · | · | |
| Total Liabilities | $48M | $50M | $46M | $58M | $99M | $96M | $44M | · | · | · | |
| Total Debt | · | · | · | · | $0 | $3M | · | · | · | · | |
| Common Stock | $109.0K | $118.0K | $136.0K | $165.0K | $126.0K | $114.0K | $115.0K | $120.0K | $125.0K | $135.0K | |
| Retained Earnings | $7M | $14M | $20M | $7M | $508.0K | $-403.0K | $14M | $18M | $17M | $22M | |
| Treasury Stock | · | · | $0 | $7M | $5M | $0 | · | · | · | · | |
| AOCI | $-5M | $-5M | $-5M | $-5M | $-4M | $-4M | $-3M | $-4M | $-4M | $-4M | |
| Stockholders' Equity | $-8M | $-462.0K | $4M | $4M | $-4M | $2M | $11M | $14M | $13M | $18M | |
| Liabilities + Equity | $45M | $55M | $55M | $67M | $100M | $102M | $55M | $43M | $46M | $54M | |
| Shares Outstanding | 10,932,000 | 11,836,000 | 13,575,000 | 16,505,000 | 12,551,000 | 11,365,000 | 11,479,000 | 11,962,000 | 12,462,000 | 13,462,000 |
キャッシュフロー 14
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $305.0K | $907.0K | $2M | $2M | $2M | $2M | $1M | $2M | $2M | $3M | |
| Stock-based Comp | $1M | $2M | $2M | $2M | $4M | $6M | $993.0K | $915.0K | $1M | $933.0K | |
| Deferred Tax | $-558.0K | $-518.0K | $48.0K | $774.0K | $805.0K | $-5M | $258.0K | $-424.0K | $35.0K | $-197.0K | |
| Amort. of Intangibles | $48.0K | $593.0K | $2M | $2M | $1M | $1M | · | · | · | · | |
| Operating Cash Flow | $6M | $21M | $11M | $-23M | $-8M | $47M | $11M | $5M | $2M | $9M | |
| CapEx | $65.0K | $177.0K | $255.0K | $462.0K | $29.0K | $253.0K | $474.0K | $752.0K | $738.0K | $909.0K | |
| Investing Cash Flow | $-65.0K | $-177.0K | $-39.0K | $-1M | $104.0K | $2M | $-1M | $-4M | $2M | $-909.0K | |
| Stock Issued | · | · | $0 | $1M | $0 | · | · | · | · | · | |
| Stock Repurchased | $13M | $19M | $17M | $2M | $5M | $1M | $11M | $5M | $10M | $10M | |
| Net Stock Activity | $-13M | $-19M | $-17M | $-636.0K | $-5M | $-1M | $-11M | $-5M | $-10M | $-10M | |
| Financing Cash Flow | $-13M | $-19M | $-14M | $1M | $-11M | $-7M | $-9M | $-5M | $-10M | $-15M | |
| Net Change in Cash | $-7M | $1M | $-3M | $-26M | $-19M | $44M | $1M | $-5M | $-4M | $-8M | |
| Taxes Paid | $4M | $2M | $-1.0K | $1M | $3M | $2M | $5M | $4M | $6M | $3M | |
| Free Cash Flow | $6M | $21M | $10M | $-24M | $-8M | $47M | $11M | $5M | $1M | $8M |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 80.3% | 87.5% | 87.1% | 85.8% | 81.8% | 80.3% | 89.3% | 89.0% | · | · | |
| Operating Margin | 7.5% | 22.1% | 18.4% | 10.7% | -2.1% | -26.3% | 8.5% | 7.4% | · | · | |
| Net Margin | 5.1% | 16.2% | 14.6% | 9.4% | 1.5% | -25.0% | 3.7% | 4.2% | · | · | |
| Pretax Margin | 8.3% | 22.8% | 20.3% | 14.1% | 4.3% | -25.4% | 8.0% | 7.4% | · | · | |
| EBITDA Margin | 7.5% | 22.1% | 18.4% | 10.7% | -2.1% | -26.3% | 8.5% | 7.4% | · | · | |
| ROA | 9.4% | 24.6% | 20.2% | · | 0.90% | -17.1% | 8.5% | 10.5% | 7.1% | 10.9% | |
| ROE | -117.8% | 728.5% | 293.0% | · | -77.2% | -1369.7% | 35.7% | 32.1% | 22.7% | 33.6% | |
| ROIC | -59.7% | -2870.2% | 261.0% | · | 10.5% | -243.8% | 40.5% | 33.0% | 11.7% | 37.3% |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | 0.9 | 0.9 | · | 0.7 | 0.8 | 1.0 | 1.2 | 1.3 | 1.5 | |
| Quick Ratio | 0.6 | 0.8 | 0.8 | · | 0.7 | 0.8 | 0.9 | 1.1 | 1.2 | 1.4 | |
| Debt / Equity | · | · | · | · | 0.0 | 1.5 | · | · | · | · |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.8 | 1.5 | 1.4 | · | 0.6 | 0.7 | 2.3 | 2.5 | · | · | |
| Inventory Turnover | 291.5 | · | · | · | · | · | · | · | · | · | |
| Receivables Turnover | 7.8 | 6.5 | 6.3 | · | 6.5 | 6.8 | 8.7 | 9.1 | · | · |
成長率 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 9.3% | -0.68% | 19.7% | 12.6% | 17.0% | · | · | · | · | · | |
| Revenue CAGR 3Y | 9.1% | 10.2% | 16.4% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 11.3% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -61.3% | 27.7% | 56.6% | 657.1% | · | · | · | · | · | · | |
| EPS CAGR 3Y | -8.2% | 147.4% | · | · | · | · | · | · | · | · | |
| Net Income YoY | -65.4% | 9.7% | 86.4% | 628.2% | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -10.9% | 146.0% | · | · | · | · | · | · | · | · |
バリュエーション（TTM） 13
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $92M | $84M | $84M | $71M | $63M | $54M | $105M | $111M | $107M | $114M | |
| Net Income TTM | $5M | $14M | $12M | $7M | $911.0K | $-13M | $4M | $5M | $4M | $7M | |
| Market Cap | $78M | $236M | $129M | · | $114M | $107M | $123M | $118M | $80M | $127M | |
| Enterprise Value | · | · | · | · | $70M | $47M | · | · | · | · | |
| P/E | 17.4 | 18.8 | 11.5 | 8.4 | 134.6 | -8.0 | 30.6 | 26.6 | 23.9 | 20.0 | |
| P/S | 0.8 | 2.8 | 1.5 | · | 1.8 | 2.0 | 1.2 | 1.1 | 0.8 | 1.1 | |
| P/B | -10.4 | -511.1 | 30.9 | · | -26.8 | 56.7 | 11.3 | 8.4 | 6.1 | 7.0 | |
| P / Cash Flow | 13.7 | 11.2 | 12.1 | · | -14.1 | 2.3 | 10.9 | 22.1 | 38.7 | 14.5 | |
| P / FCF | 13.9 | 11.3 | 12.4 | · | -14.0 | 2.3 | 11.4 | 25.8 | 60.1 | 16.2 | |
| EV / EBITDA | · | · | · | · | -53.1 | -3.3 | · | · | · | · | |
| EV / FCF | · | · | · | · | -8.6 | 1.0 | · | · | · | · | |
| EV / Revenue | · | · | · | · | 1.1 | 0.9 | · | · | · | · | |
| Earnings Yield | 5.8% | 5.3% | 8.7% | 11.9% | 0.74% | -12.5% | 3.3% | 3.8% | 4.2% | 5.0% |
損益計算書 16
| 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 | $23M | $24M | $22M | $22M | $24M | $23M | $21M | $20M | $21M | $22M | $21M | $21M | $21M | $22M | $19M | $16M | |
| Cost of Revenue | $7M | $5M | $4M | $5M | $5M | $4M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $3M | $2M | |
| Gross Profit | $16M | $19M | $18M | $18M | $19M | $19M | $18M | $18M | $19M | $19M | $18M | $18M | $18M | $19M | $16M | $14M | |
| R&D Expense | $602.0K | $664.0K | $588.0K | $631.0K | $698.0K | $634.0K | $644.0K | $594.0K | $603.0K | $566.0K | $580.0K | $525.0K | $518.0K | $490.0K | $673.0K | $484.0K | |
| SG&A Expense | $5M | $4M | $6M | $4M | $5M | $4M | $4M | $5M | $5M | $5M | $5M | $4M | $4M | $4M | $4M | $4M | |
| Operating Expenses | $19M | $16M | $18M | $17M | $17M | $15M | $13M | $14M | $15M | $14M | $14M | $15M | $15M | $14M | $12M | $13M | |
| Operating Income | $-3M | $3M | $552.0K | $488.0K | $2M | $4M | $5M | $4M | $4M | $6M | $4M | $3M | $3M | $5M | $4M | $273.0K | |
| Other Non-op | $274.0K | $-5.0K | $27.0K | $-64.0K | $161.0K | $629.0K | $-86.0K | $359.0K | $176.0K | $139.0K | $398.0K | $314.0K | $479.0K | $350.0K | $-53.0K | $836.0K | |
| Pretax Income | $-2M | $3M | $579.0K | $424.0K | $2M | $4M | $5M | $4M | $4M | $6M | $5M | $3M | $4M | $5M | $4M | $1M | |
| Income Tax | $-382.0K | $942.0K | $521.0K | $245.0K | $740.0K | $1M | $1M | $1M | $1M | $2M | $2M | $1M | $1M | $1M | $1M | $317.0K | |
| Net Income | $-2M | $2M | $-20.0K | $150.0K | $1M | $3M | $3M | $3M | $3M | $4M | $4M | $2M | $3M | $4M | $2M | $795.0K | |
| EPS (Basic) | $-0.21 | $0.23 | $0.01 | $0.01 | $0.13 | $0.27 | $0.28 | $0.26 | $0.23 | $0.31 | $0.27 | $0.16 | $0.17 | $0.23 | $0.20 | $0.06 | |
| EPS (Diluted) | $-0.21 | $0.23 | $0.02 | $0.01 | $0.12 | $0.26 | $0.26 | $0.26 | $0.23 | $0.31 | $0.27 | $0.16 | $0.17 | $0.23 | $0.20 | $0.06 | |
| Shares (Basic) | 10,319,000 | 10,837,000 | -22,616,000 | 10,987,000 | 11,139,000 | 11,670,000 | -25,966,000 | 12,176,000 | 12,895,000 | 13,489,000 | -30,844,000 | 14,769,000 | 15,275,000 | 15,697,000 | -24,686,000 | 12,489,000 | |
| Shares (Diluted) | 10,319,000 | 10,837,000 | -23,490,000 | 11,213,000 | 11,505,000 | 12,249,000 | -26,135,000 | 12,386,000 | 12,976,000 | 13,625,000 | -30,973,000 | 14,821,000 | 15,337,000 | 15,779,000 | -25,198,000 | 12,578,000 | |
| EBITDA | $-3M | $3M | · | $488.0K | $2M | $4M | · | $4M | $4M | $6M | · | $3M | $3M | $5M | · | $273.0K |
貸借対照表 25
| 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 | $7M | $11M | $10M | $8M | $10M | $11M | $17M | $11M | $13M | $16M | $16M | $16M | $20M | $19M | $19M | $19M | |
| Receivables | $15M | $14M | $11M | $12M | $12M | $12M | $13M | $13M | $13M | $13M | $13M | $11M | $10M | $14M | $14M | $12M | |
| Inventory | · | · | $124.0K | · | · | · | $0 | · | · | · | · | · | · | · | · | · | |
| Prepaid Expense | $2M | $3M | $1M | $2M | $1M | $2M | $1M | $2M | $2M | $2M | $1M | $2M | $1M | $2M | $1M | $1M | |
| Other Current Assets | · | · | $90.0K | · | · | · | $144.0K | · | · | · | $91.0K | · | · | · | $140.0K | · | |
| Current Assets | $25M | $28M | $23M | $24M | $24M | $26M | $32M | $27M | $29M | $32M | $31M | $29M | $32M | $36M | $36M | $36M | |
| PP&E (Net) | $132.0K | $181.0K | $231.0K | $278.0K | $320.0K | $399.0K | $423.0K | $470.0K | $499.0K | $532.0K | $578.0K | $621.0K | $652.0K | $692.0K | $657.0K | $505.0K | |
| PP&E (Gross) | · | · | $5M | · | · | · | $5M | · | · | · | $5M | · | · | · | $14M | · | |
| Accum. Depreciation | · | · | $5M | · | · | · | $5M | · | · | · | $5M | · | · | · | $13M | · | |
| Goodwill | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | $11M | |
| Intangibles | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $4M | $4M | |
| Total Assets | $48M | $51M | $45M | $46M | $47M | $49M | $55M | $51M | $52M | $55M | $55M | $56M | $59M | $66M | $67M | $68M | |
| Accounts Payable | $8M | $8M | $8M | $8M | $6M | $6M | $6M | $5M | $5M | $6M | $5M | $3M | $2M | $3M | $4M | $4M | |
| Accrued Liabilities | $6M | $5M | $4M | $5M | $6M | $4M | $3M | $4M | $4M | $4M | $4M | $4M | $4M | $5M | $5M | $6M | |
| Current Liabilities | $40M | $39M | $34M | $36M | $35M | $37M | $36M | $34M | $33M | $34M | $34M | $37M | $36M | $42M | $48M | $53M | |
| Capital Leases | $4M | $5M | $4M | $4M | $5M | $5M | $6M | $6M | $6M | $6M | $7M | $7M | $7M | $8M | $8M | $8M | |
| Other Non-current Liabilities | · | · | $0 | $0 | $0 | $0 | $376.0K | $376.0K | $376.0K | $376.0K | $911.0K | $5M | $4M | $4M | $994.0K | $2M | |
| Total Liabilities | $54M | $54M | $48M | $49M | $49M | $50M | $50M | $48M | $46M | $46M | $46M | $49M | $48M | $53M | $58M | $63M | |
| Common Stock | $102.0K | $104.0K | $109.0K | $109.0K | $111.0K | $112.0K | $118.0K | $119.0K | $124.0K | $132.0K | $136.0K | $142.0K | $152.0K | $165.0K | $165.0K | $131.0K | |
| Retained Earnings | $3M | $6M | $7M | $7M | $8M | $9M | $14M | $14M | $17M | $20M | $20M | $16M | $13M | $11M | $7M | $5M | |
| Treasury Stock | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $7M | $7M | $7M | |
| AOCI | $-5M | $-5M | $-5M | $-6M | $-6M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | $-5M | |
| Stockholders' Equity | $-12M | $-8M | $-8M | $-8M | $-7M | $-6M | $-462.0K | $-2M | $966.0K | $4M | $4M | $2M | $6M | $8M | $4M | $616.0K | |
| Liabilities + Equity | $48M | $51M | $45M | $46M | $47M | $49M | $55M | $51M | $52M | $55M | $55M | $56M | $59M | $66M | $67M | $68M | |
| Shares Outstanding | 10,232,000 | 10,432,000 | 10,932,000 | 10,932,000 | 11,081,000 | 11,245,000 | 11,836,000 | 11,880,000 | 12,402,000 | 13,202,000 | 13,575,000 | 14,166,000 | 15,170,000 | 15,669,000 | 15,704,000 | · |
キャッシュフロー 13
| 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 | $54.0K | $56.0K | $66.0K | $57.0K | $106.0K | $76.0K | $170.0K | $179.0K | $175.0K | $383.0K | $476.0K | $472.0K | $467.0K | $478.0K | $537.0K | $534.0K | |
| Stock-based Comp | $684.0K | $35.0K | $338.0K | $400.0K | $339.0K | $369.0K | $407.0K | $456.0K | $688.0K | $95.0K | $381.0K | $359.0K | $432.0K | $396.0K | $349.0K | $325.0K | |
| Deferred Tax | $-728.0K | $-25.0K | $-562.0K | $-1.0K | $1.0K | $4.0K | $-479.0K | $-12.0K | $-12.0K | $-15.0K | $159.0K | $-73.0K | $30.0K | $-68.0K | $73.0K | $151.0K | |
| Amort. of Intangibles | $0 | $0 | $4.0K | $2.0K | $16.0K | $27.0K | $93.0K | $95.0K | $87.0K | $318.0K | $429.0K | $381.0K | $388.0K | $402.0K | $482.0K | $440.0K | |
| Operating Cash Flow | $-2M | $4M | $1M | $-373.0K | $1M | $3M | $8M | $5M | $3M | $5M | $1M | $4M | $5M | $535.0K | $-2M | $-4M | |
| CapEx | $6.0K | $8.0K | $16.0K | $15.0K | $13.0K | $21.0K | $48.0K | $46.0K | $48.0K | $35.0K | $38.0K | $60.0K | $46.0K | $111.0K | $226.0K | $61.0K | |
| Investing Cash Flow | $-6.0K | $-8.0K | $-16.0K | $-15.0K | $-13.0K | $-21.0K | $-48.0K | $-46.0K | $-48.0K | $-35.0K | $65.0K | $-60.0K | $28.0K | $-72.0K | $-226.0K | $-61.0K | |
| Stock Repurchased | $2M | $3M | $0 | $2M | $2M | $9M | $2M | $6M | $7M | $4M | $5M | $7M | $5M | $186.0K | $472.0K | $1M | |
| Net Stock Activity | · | $-3M | · | · | · | $-9M | · | · | · | $-4M | · | · | · | $-186.0K | · | · | |
| Financing Cash Flow | $-2M | $-3M | $0 | $-2M | $-3M | $-9M | $-2M | $-7M | $-7M | $-4M | $-2M | $-7M | $-5M | $-186.0K | $521.0K | $-1M | |
| Net Change in Cash | $-4M | $562.0K | $2M | $-2M | $-1M | $-6M | $6M | $-1M | $-4M | $476.0K | $-193.0K | $-4M | $371.0K | $448.0K | $-1M | $-6M | |
| Taxes Paid | $270.0K | $290.0K | $223.0K | $886.0K | $1M | $2M | $471.0K | $266.0K | $658.0K | $548.0K | $227.0K | $266.0K | $-568.0K | $74.0K | $-87.0K | $463.0K | |
| Free Cash Flow | · | $4M | · | · | · | $3M | · | · | · | $5M | · | · | · | $424.0K | · | · |
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 | 69.4% | 78.4% | · | 79.6% | 78.4% | 82.0% | · | 87.3% | 88.1% | 88.0% | · | 87.1% | 86.4% | 87.5% | · | 85.3% | |
| Operating Margin | -11.9% | 14.2% | · | 2.2% | 8.6% | 16.4% | · | 20.1% | 19.0% | 25.4% | · | 15.1% | 15.5% | 21.8% | · | 1.7% | |
| Net Margin | -9.2% | 10.2% | · | 0.68% | 5.9% | 13.7% | · | 15.8% | 13.9% | 19.3% | · | 11.4% | 12.4% | 17.0% | · | 5.0% | |
| Pretax Margin | -10.7% | 14.2% | · | 1.9% | 9.3% | 19.2% | · | 21.9% | 19.8% | 26.1% | · | 16.6% | 17.8% | 23.4% | · | 7.0% | |
| EBITDA Margin | -11.9% | 14.2% | · | 2.2% | 8.6% | 16.4% | · | 20.1% | 19.0% | 25.4% | · | 15.1% | 15.5% | 21.8% | · | 1.7% | |
| ROA | -4.5% | 5.0% | · | 0.31% | 2.9% | 6.1% | · | 6.0% | 5.3% | 7.0% | · | 3.8% | 3.8% | 4.6% | · | 0.86% | |
| ROE | 22.7% | -34.6% | · | -2.9% | -46.0% | -325.3% | · | -3076.3% | 79.2% | 68.7% | · | 177.9% | 66.8% | 108.8% | · | 63.9% | |
| ROIC | 19.9% | -30.2% | · | -2.5% | -19.4% | -46.2% | · | -134.1% | 289.6% | 100.4% | · | 107.9% | 36.1% | 41.7% | · | 31.6% |
流動性と支払能力 2
| 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 | 0.7 | · | 0.7 | 0.7 | 0.7 | · | 0.8 | 0.9 | 0.9 | · | 0.8 | 0.9 | 0.9 | · | 0.7 | |
| Quick Ratio | 0.5 | 0.6 | · | 0.6 | 0.6 | 0.7 | · | 0.7 | 0.8 | 0.9 | · | 0.7 | 0.8 | 0.8 | · | 0.6 |
効率性 2
| 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 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | · | 0.2 | |
| Receivables Turnover | 1.8 | 1.9 | · | 1.7 | 1.9 | 1.8 | · | 1.7 | 1.8 | 1.6 | · | 1.8 | 1.7 | 1.4 | · | 1.5 |
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 | $94M | $94M | · | $89M | $88M | $86M | · | $84M | $85M | $85M | · | $79M | $76M | $74M | · | $68M | |
| Net Income TTM | $2M | $7M | · | $8M | $11M | $14M | · | $13M | $12M | $13M | · | $9M | $8M | $8M | · | $7M | |
| Market Cap | $120M | $62M | · | $107M | $141M | $153M | · | $143M | $94M | $134M | · | $83M | $120M | $95M | · | · | |
| P/E | 77.9 | 9.5 | · | 15.1 | 14.6 | 12.9 | · | 12.6 | 8.7 | 11.7 | · | 9.4 | 14.6 | 10.8 | · | 8.1 | |
| P/S | 1.3 | 0.7 | · | 1.2 | 1.6 | 1.8 | · | 1.7 | 1.1 | 1.6 | · | 1.0 | 1.6 | 1.3 | · | · | |
| P/B | -10.2 | -7.5 | · | -13.3 | -20.0 | -25.3 | · | -64.2 | 97.4 | 32.7 | · | 40.8 | 18.6 | 11.5 | · | · | |
| P / Cash Flow | · | 16.0 | · | · | · | 46.7 | · | · | · | 29.1 | · | · | · | 176.9 | · | · | |
| P / FCF | · | 16.1 | · | · | · | 47.0 | · | · | · | 29.3 | · | · | · | 223.2 | · | · | |
| Earnings Yield | 1.3% | 10.5% | · | 6.6% | 6.8% | 7.8% | · | 8.0% | 11.5% | 8.6% | · | 10.6% | 6.8% | 9.3% | · | 12.4% |
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
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 収益 | $92M | $84M | $84M | $71M | $63M |
| 粗利益率 % | 80.3% | 87.5% | 87.1% | 85.8% | 81.8% |
| 営業利益率 % | 7.5% | 22.1% | 18.4% | 10.7% | -2.1% |
| 純利益 | $5M | $14M | $12M | $7M | $911.0K |
| 希薄化後EPS | $0.41 | $1.06 | $0.83 | $0.53 | $0.07 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 負債資本倍率 | — | — | — | — | 0.0 |
| 流動比率 | 0.7 | 0.9 | 0.9 | — | 0.7 |
| クイックレシオ | 0.6 | 0.8 | 0.8 | — | 0.7 |
キャッシュフロー
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| フリーキャッシュフロー | $6M | $21M | $10M | $-24M | $-8M |
トレードシグナル エントリー価格とリスク/リワード比率を伴う最近の売買シグナル
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） 80 提出者 · $29.7M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。
機関投資家の動向 — Q2 2026 対 前四半期
| 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 |
|---|---|---|---|---|
| 18 (-3 前期比) | 24 (+11 前期比) | 14 (-14 前期比) | 26 (+2 前期比) | -81K |
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 18 人のインサイダー · 9人の役員 · 5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 |
|---|---|---|---|---|---|---|
| Christopher Loughlin | Chief Executive Officer | 2011年5月2日 S | 0 | 0 | 0 | $0 |
| Glen Ceremony | Chief Financial Officer | 2012年1月23日 A | — | 0 | 0 | $0 |
| Wayne W Lee | Chief Financial Officer | 2008年8月1日 P | 1,500 | 0 | 0 | $0 |
| Michael Stitt | President, North America | 2016年3月7日 A | — | 0 | 0 | $0 |
| Simon Talling-Smith | President, Products&Emerg.Biz. | 2015年3月12日 P | 4,000 | 0 | 0 | $0 |
| Shirley Tafoya | President, North America | 2012年1月23日 A | — | 0 | 0 | $0 |
| Richard John Singer | Managing Director, Europe | 2016年3月7日 A | — | 0 | 0 | $0 |
| Lisa Su | Controller | 2004年11月22日 S | 6 | 0 | 0 | $0 |
| Kelly Ford | Vice President of Marketing | 2004年10月18日 S | 0 | 0 | 0 | $0 |
| Ralph Bartel | 取締役 | 2017年5月30日 S | 7,370,850 | 0 | 0 | $0 |
| Kelly M Urso | 取締役 | 2011年4月25日 S | 525 | 0 | 0 | $0 |
| Suzanna Mak | 取締役 | 2004年10月28日 S | 0 | 0 | 0 | $0 |
| Donovan Neale-May | 取締役 | 2004年10月19日 S | 0 | 0 | 0 | $0 |
| David J Ehrlich | 取締役 | 2004年6月8日 S | 0 | 0 | 0 | $0 |
| Ralph Bartel 2005 Trust | 10%オーナー | 2017年5月30日 S | 7,375,850 | 0 | 0 | $0 |
| TZOO INC | — | 2025年11月4日 S | 3,782,696 | 0 | 1 | $-77,500 |
| Holger Bartel | — | 2021年9月10日 S | 5,000 | 0 | 0 | $0 |
| Christian Alexander Smart | — | 2019年3月11日 P | 14,000 | 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
ETF保有状況 12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 |
|---|---|---|---|---|
| DFAS · Dimensional ETF Trust | 0.00% | 32,711 NS | 2026年4月30日 | N-PORT |
| RSSL · Global X Funds | 0.00% | 2,901 NS | 2026年4月30日 | N-PORT |
| ITWO · ProShares Trust | 0.00% | 293 NS | 2026年5月31日 | N-PORT |
| UWM · ProShares Trust | 0.00% | 228 NS | 2026年5月31日 | N-PORT |
| URTY · ProShares Trust | 0.00% | 235 NS | 2026年5月31日 | N-PORT |
| HDG · ProShares Trust | 0.00% | 6 NS | 2026年5月31日 | N-PORT |
| DCOR · Dimensional ETF Trust | 0.00% | 398 NS | 2026年4月30日 | N-PORT |
| DFAC · Dimensional ETF Trust | 0.00% | 1,039 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 |
| IWC · iShares Trust | — | — | 2026年8月18日 | 日次 |
| PKW · Invesco Exchange-Traded Fund Trust | — | — | 2026年8月4日 | 日次 |