XMTR Xometry, Inc. - Class A Common Stock
$87.80
株価 · 5月 20, 2026
ファンダメンタルズ（時点） 5月 7, 2026
XMTR 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
$87.80
時価総額
—
P/E (TTM)
-40.2
EPS（TTM）
$-1.03
収益（TTM）
$687M
配当利回り
—
ROE
-20.9%
負債/自己資本
—
52週レンジ
$30 – $91
XMTR 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
$687M
2019-12-31
→
2025-12-31
EPS
$-1.03
2020-12-31
→
2024-12-31
フリーキャッシュフロー
$-24M
2021-12-31
→
2025-12-31
利益率
-9.0%
2021-12-31
→
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
XMTR
競合中央値
P/E (TTM)
-40.2
19.7
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
XMTR
競合中央値
Gross Margin (粗利益率)
39.1%
35.9%
Operating Margin (営業利益率)
-6.6%
—
Net Profit Margin (純利益率)
-9.0%
3.3%
ROA
-8.9%
3.5%
ROE
-20.9%
9.4%
ROIC
-16.7%
—
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
XMTR
競合中央値
Current Ratio (流動比率)
3.8
2.1
Quick Ratio (クイックレシオ)
3.6
—
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
XMTR
競合中央値
Revenue YoY (収益（前年比）)
25.9%
—
Revenue CAGR 3Y (収益（3年CAGR）)
21.7%
—
Revenue CAGR 5Y (収益（5年CAGR）)
37.2%
—
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
XMTR
競合中央値
XMTR 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
16 アナリスト
- 強い買い 5 31.2%
- 買い 7 43.8%
- 保有 4 25.0%
- 売り 0 0.0%
- 強い売り 0 0.0%
12ヶ月目標株価
8 アナリスト · 2026-05-15
中央値
$86.50
現在
$87.80
安値
$65.00
高値
$100.00
中央値ターゲット
$86.50
-1.5%
平均値ターゲット
$85.12
-3.0%
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
0.03%
| 期間 | EPS Actual | EPS 予想 | サプライズ |
|---|---|---|---|
| 2026年3月31日 | $0.12 | $0.11 | 0.01% |
| 2025年12月31日 | $0.16 | $0.11 | 0.05% |
| 2025年9月30日 | $0.11 | $0.11 | 0.00% |
| 2025年6月30日 | $0.09 | $0.05 | 0.04% |
| 2025年3月31日 | $0.02 | $-0.00 | 0.02% |
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 |
|---|---|---|---|---|---|---|
| XMTR | — | -40.2 | 25.9% | -9.0% | -20.9% | 39.1% |
| GATX | $6.00B | 18.6 | 9.8% | 19.1% | 12.8% | — |
| MSM | — | 25.3 | -1.4% | 5.3% | 14.3% | 40.8% |
| EQPT | — | — | 16.3% | 0.91% | 7.4% | 28.3% |
| RUSHA | — | 16.5 | -4.8% | 3.5% | 12.1% | 19.7% |
| SITE | $5.65B | 37.7 | 3.6% | 3.2% | 9.2% | 34.8% |
| HRI | $4.94B | 4946.0 | 22.7% | 0.02% | 0.05% | — |
| MGRC | $2.58B | 16.5 | 3.6% | 16.6% | 13.0% | 48.2% |
| DNOW | $2.47B | -17.4 | 18.8% | -3.2% | -5.3% | 17.0% |
| BCC | $2.66B | 20.8 | -4.8% | 2.1% | 6.3% | — |
| GWW | $47.85B | 28.5 | 4.5% | 9.5% | 48.1% | 39.1% |
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 17
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue | $687M | $546M | $463M | $381M | $218M | $141M | |
| Cost of Revenue | $418M | $330M | $285M | $235M | $161M | $108M | |
| Gross Profit | $269M | $216M | $178M | $146M | $57M | $33M | |
| R&D Expense | $47M | $39M | $34M | $31M | $18M | $12M | |
| SG&A Expense | $72M | $65M | $71M | $58M | $35M | $12M | |
| Operating Expenses | $314M | $272M | $252M | $223M | $116M | $63M | |
| Operating Income | $-46M | $-56M | $-74M | $-77M | $-59M | $-29M | |
| Interest Expense | · | · | $5M | $4M | $852.0K | $1M | |
| Other Non-op | $-20M | $-757.0K | $-2M | $-2M | $-3M | $-2M | |
| Pretax Income | $-61M | $-50M | $-68M | $-79M | $-61M | $-31M | |
| Income Tax | $589.0K | $-21.0K | $-353.0K | $36.0K | · | · | |
| Net Income | $-62M | $-50M | $-67M | $-79M | $-61M | $-31M | |
| EPS (Basic) | · | $-1.03 | $-1.41 | $-1.68 | $-2.33 | $-5.32 | |
| EPS (Diluted) | · | $-1.03 | $-1.41 | $-1.68 | $-2.33 | $-5.32 | |
| Shares (Basic) | · | 49,082,722 | 47,914,039 | 47,158,247 | 26,318,349 | 7,492,876 | |
| Shares (Diluted) | · | 49,082,722 | 47,914,039 | 47,158,247 | 26,318,349 | 7,492,876 | |
| EBITDA | $-27M | $-43M | $-63M | $-66M | $-55M | · |
貸借対照表 28
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $15M | $22M | $53M | $66M | $86M | $60M | |
| Short-term Investments | $204M | $218M | $215M | $254M | $30M | $0 | |
| Receivables | $97M | $74M | $70M | $49M | $32M | $15M | |
| Inventory | $4M | $4M | $3M | $2M | $2M | $2M | |
| Prepaid Expense | $7M | $5M | $6M | $8M | $7M | $913.0K | |
| Other Current Assets | $7M | $5M | $9M | $9M | $6M | · | |
| Current Assets | $335M | $328M | $356M | $387M | $163M | $78M | |
| PP&E (Net) | $61M | $45M | $36M | $19M | $10M | $6M | |
| PP&E (Gross) | $106M | $75M | $57M | $33M | $21M | $14M | |
| Accum. Depreciation | $45M | $30M | $21M | $14M | $11M | $8M | |
| Goodwill | $264M | $263M | $263M | $258M | $255M | $833.0K | |
| Intangibles | $29M | $32M | $36M | $39M | $42M | $2M | |
| Other Non-current Assets | $880.0K | $412.0K | $471.0K | $413.0K | $773.0K | $788.0K | |
| Total Assets | $704M | $680M | $707M | $734M | $503M | $89M | |
| Accounts Payable | · | · | $25M | $12M | $13M | $6M | |
| Accrued Liabilities | · | · | $42M | $33M | $31M | $14M | |
| Short-term Debt | · | · | · | · | · | $16M | |
| Current Liabilities | $89M | $75M | $83M | $64M | $57M | $38M | |
| Capital Leases | $10M | $5M | $11M | $17M | $17M | $1M | |
| Deferred Tax | $145.0K | $229.0K | $275.0K | $429.0K | $18.0K | · | |
| Other Non-current Liabilities | $547.0K | $817.0K | $778.0K | $1M | $2M | · | |
| Total Liabilities | $427M | $365M | $377M | $362M | $77M | $39M | |
| Retained Earnings | $-432M | $-370M | $-320M | $-252M | $-173M | $-112M | |
| Treasury Stock | $8M | $0 | · | · | · | · | |
| AOCI | $5M | $-328.0K | $855.0K | $28.0K | $149.0K | $210.0K | |
| Stockholders' Equity | $276M | $314M | $329M | $371M | $424M | $-111M | |
| Liabilities + Equity | $704M | $680M | $707M | $734M | $503M | $89M | |
| Shares Outstanding | · | · | · | · | 0 | 7,755,782 |
キャッシュフロー 16
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| D&A | $19M | $13M | $11M | $8M | $4M | $3M | |
| Stock-based Comp | $36M | $29M | $22M | $19M | $7M | $1M | |
| Deferred Tax | $-84.0K | $-46.0K | $-154.0K | $-653.0K | $-179.0K | $0 | |
| Amort. of Intangibles | $3M | $3M | $3M | $3M | $500.0K | $800.0K | |
| Restructuring | $1M | · | $738.0K | $2M | · | · | |
| Other Non-cash | $13M | $-7M | $5M | $-13M | $-18M | · | |
| Operating Cash Flow | $6M | $-15M | $-30M | $-63M | $-69M | $-22M | |
| CapEx | $30M | $18M | $18M | $14M | $6M | $4M | |
| Investing Cash Flow | $-17M | $-20M | $17M | $-239M | $-213M | $7M | |
| Stock Repurchased | $8M | $0 | $0 | · | · | · | |
| Net Stock Activity | $-8M | · | · | · | · | · | |
| Financing Cash Flow | $3M | $5M | $1M | $281M | $308M | $35M | |
| Net Change in Cash | $-7M | $-31M | $-12M | $-21M | $26M | $20M | |
| Taxes Paid | $1M | · | · | · | · | · | |
| Free Cash Flow | $-24M | $-33M | $-48M | $-76M | $-75M | · | |
| Levered FCF | · | · | $-53M | $-81M | · | · |
収益性 8
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Gross Margin | 39.1% | 39.5% | 38.5% | 38.7% | 26.2% | · | |
| Operating Margin | -6.6% | -10.3% | -15.9% | -19.4% | -26.9% | · | |
| Net Margin | -9.0% | -9.2% | -14.6% | -20.0% | -28.1% | · | |
| Pretax Margin | -8.9% | -9.2% | -14.6% | -19.9% | · | · | |
| EBITDA Margin | -3.9% | -7.9% | -13.6% | -17.4% | -25.2% | · | |
| ROA | -8.9% | -7.3% | -9.4% | -12.3% | -20.8% | · | |
| ROE | -20.9% | -15.7% | -19.3% | -19.1% | -41.7% | · | |
| ROIC | -16.7% | -17.8% | -22.2% | -19.8% | · | · |
流動性と支払能力 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Current Ratio | 3.8 | 4.4 | 4.3 | 6.1 | 2.9 | · | |
| Quick Ratio | 3.6 | 4.2 | 4.1 | 5.8 | 2.6 | · | |
| Interest Coverage | · | · | -15.4 | -16.8 | · | · |
効率性 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.0 | 0.8 | 0.6 | 0.6 | 0.7 | · | |
| Inventory Turnover | 106.7 | 97.0 | 128.0 | 129.6 | 74.5 | · | |
| Receivables Turnover | 8.0 | 7.6 | 7.8 | 9.3 | 9.3 | · |
成長率 3
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue YoY | 25.9% | 17.7% | 21.6% | 74.5% | 54.4% | · | |
| Revenue CAGR 3Y | 21.7% | 35.7% | 48.5% | · | · | · | |
| Revenue CAGR 5Y | 37.2% | · | · | · | · | · |
バリュエーション（TTM） 9
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|---|
| Revenue TTM | $687M | $546M | $463M | $381M | $218M | · | |
| Net Income TTM | $-62M | $-50M | $-67M | $-79M | $-61M | · | |
| Market Cap | · | · | · | · | $0 | · | |
| P/E | -40.2 | -41.4 | -25.5 | -19.2 | -22.0 | · | |
| P/S | · | · | · | · | 0.0 | · | |
| P / Tangible Book | · | · | · | · | 0.0 | · | |
| P / Cash Flow | · | · | · | · | 0.0 | · | |
| P / FCF | · | · | · | · | 0.0 | · | |
| Earnings Yield | -2.5% | -2.4% | -3.9% | -5.2% | -4.5% | · |
損益計算書 16
| 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 | $205M | $192M | $181M | $163M | $151M | $149M | $142M | $133M | $123M | $128M | $119M | $111M | $105M | $98M | $104M | $96M | |
| Cost of Revenue | $127M | $117M | $109M | $97M | $95M | $90M | $86M | $80M | $75M | $79M | $73M | $67M | $66M | $64M | $63M | $58M | |
| Gross Profit | $78M | $75M | $72M | $65M | $56M | $59M | $56M | $53M | $48M | $49M | $46M | $44M | $39M | $34M | $41M | $38M | |
| R&D Expense | $11M | $12M | $13M | $11M | $11M | $10M | $9M | $10M | $10M | $9M | $9M | $9M | $8M | $8M | $8M | $8M | |
| SG&A Expense | $21M | $19M | $19M | $17M | $17M | $17M | $16M | $16M | $15M | $14M | $15M | $26M | $16M | $15M | $15M | $15M | |
| Operating Expenses | $84M | $84M | $83M | $75M | $72M | $71M | $67M | $68M | $66M | $62M | $59M | $72M | $59M | $62M | $56M | $53M | |
| Operating Income | $-5M | $-9M | $-11M | $-10M | $-15M | $-12M | $-11M | $-15M | $-18M | $-13M | $-13M | $-28M | $-20M | $-27M | $-15M | $-16M | |
| Other Non-op | $-464.0K | $173.0K | $-2M | $-17M | $-880.0K | $307.0K | $-444.0K | $-233.0K | $-387.0K | $-355.0K | $-597.0K | $-576.0K | $17.0K | $-450.0K | $-289.0K | $-482.0K | |
| Pretax Income | $-5M | $-8M | $-12M | $-26M | $-15M | $-10M | $-10M | $-14M | $-17M | $-11M | $-12M | $-27M | $-18M | $-27M | $-15M | $-17M | |
| Income Tax | $248.0K | $614.0K | $-17.0K | $-8.0K | $0 | $-41.0K | $30.0K | $-10.0K | $0 | $-561.0K | $139.0K | $-67.0K | $136.0K | $595.0K | $0 | $0 | |
| Net Income | $-5M | $-9M | $-12M | $-26M | $-15M | $-10M | $-10M | $-14M | $-17M | $-11M | $-12M | $-27M | $-18M | $-27M | $-15M | $-17M | |
| EPS (Basic) | · | · | · | · | · | · | · | · | · | · | · | · | $-0.38 | $-0.58 | $-0.32 | $-0.35 | |
| EPS (Diluted) | · | · | · | · | · | · | · | · | · | · | · | · | $-0.38 | $-0.58 | $-0.32 | $-0.35 | |
| Shares (Basic) | · | · | · | · | · | · | · | · | · | · | · | · | 47,699,561 | -94,008,674 | 47,303,090 | 47,074,246 | |
| Shares (Diluted) | · | · | · | · | · | · | · | · | · | · | · | · | 47,699,561 | -94,008,674 | 47,303,090 | 47,074,246 | |
| EBITDA | $-289.0K | · | $-6M | $-6M | $-11M | · | $-11M | $-15M | $-15M | · | $-13M | $-28M | $-17M | · | $-15M | $-16M |
貸借対照表 26
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $21M | $15M | $21M | $17M | $16M | $22M | $17M | $22M | $46M | · | $44M | $57M | $40M | · | $30M | $47M | |
| Short-term Investments | $203M | $204M | $204M | $209M | $216M | $218M | $217M | $219M | $208M | · | $232M | $229M | $256M | · | $311M | $310M | |
| Receivables | $120M | $97M | $99M | $87M | $86M | $74M | $79M | $71M | $69M | · | $64M | $58M | $52M | · | $51M | $44M | |
| Inventory | $4M | $4M | $4M | $5M | $4M | $4M | $4M | $3M | $3M | · | $1M | $1M | $1M | · | $6M | $2M | |
| Prepaid Expense | $7M | $7M | $6M | $5M | $6M | $5M | $5M | $6M | $6M | · | $5M | $6M | $7M | · | $8M | $8M | |
| Other Current Assets | $10M | $7M | $8M | $6M | $7M | $5M | $5M | $7M | $9M | · | $10M | $14M | $16M | · | $4M | $4M | |
| Current Assets | $364M | $335M | $341M | $329M | $335M | $328M | $326M | $327M | $341M | · | $357M | $365M | $373M | · | $410M | $414M | |
| PP&E (Net) | $69M | $61M | $55M | $51M | $47M | $45M | $42M | $40M | $38M | · | $26M | $24M | $22M | · | $16M | $13M | |
| PP&E (Gross) | $118M | $106M | $96M | $89M | $81M | $75M | $70M | $65M | $61M | · | $45M | $42M | $37M | · | $29M | $25M | |
| Accum. Depreciation | $49M | $45M | $42M | $38M | $34M | $30M | $28M | $26M | $23M | · | $19M | $18M | $16M | · | $13M | $12M | |
| Goodwill | $264M | $264M | $264M | $264M | $263M | $263M | $263M | $263M | $263M | $263M | $263M | $263M | $262M | $258M | $260M | $260M | |
| Intangibles | $28M | $29M | $29M | $30M | $31M | $32M | $33M | $34M | $35M | · | $37M | $38M | $39M | · | $40M | $41M | |
| Other Non-current Assets | $888.0K | $880.0K | $459.0K | $3M | $3M | $412.0K | $368.0K | $467.0K | $489.0K | · | $459.0K | $427.0K | $385.0K | · | $382.0K | $627.0K | |
| Total Assets | $740M | $704M | $699M | $687M | $690M | $680M | $678M | $679M | $692M | · | $701M | $708M | $725M | · | $754M | $758M | |
| Accounts Payable | · | · | · | · | · | · | $6M | $10M | $14M | · | $13M | $13M | $12M | · | $12M | $14M | |
| Accrued Liabilities | · | · | · | · | · | · | $49M | $43M | $46M | · | $35M | $37M | $32M | · | $36M | $29M | |
| Current Liabilities | $204M | $89M | $94M | $84M | $89M | $75M | $71M | $71M | $79M | · | $68M | $69M | $65M | · | $65M | $60M | |
| Capital Leases | $9M | $10M | $4M | $4M | $5M | $5M | $7M | $8M | $9M | · | $13M | $14M | $16M | · | $14M | $14M | |
| Deferred Tax | $145.0K | $145.0K | $185.0K | $206.0K | $229.0K | $229.0K | $245.0K | $260.0K | $275.0K | · | $363.0K | $385.0K | $406.0K | · | · | · | |
| Other Non-current Liabilities | $492.0K | $547.0K | $547.0K | $549.0K | $804.0K | $817.0K | $819.0K | $287.0K | $288.0K | · | $1M | $1M | $1M | · | $2M | $2M | |
| Total Liabilities | $457M | $427M | $426M | $416M | $379M | $365M | $362M | $362M | $371M | · | $364M | $366M | $362M | · | $361M | $356M | |
| Retained Earnings | $-437M | $-432M | $-423M | $-412M | $-385M | $-370M | $-360M | $-350M | $-336M | · | $-306M | $-294M | $-268M | · | $-225M | $-210M | |
| Treasury Stock | $8M | $8M | $8M | $8M | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| AOCI | $4M | $5M | $4M | $4M | $1M | $-328.0K | $1M | $464.0K | $381.0K | · | $442.0K | $359.0K | $159.0K | · | $-492.0K | $85.0K | |
| Stockholders' Equity | $282M | $276M | $272M | $270M | $310M | $314M | $315M | $316M | $320M | · | $336M | $341M | $361M | · | $392M | $401M | |
| Liabilities + Equity | $740M | $704M | $699M | $687M | $690M | $680M | $678M | $679M | $692M | · | $701M | $708M | $725M | · | $754M | $758M |
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 | $5M | $5M | $5M | $4M | $4M | $3M | $3M | $3M | $3M | $3M | $2M | $3M | $3M | $2M | $2M | $2M | |
| Stock-based Comp | $8M | $10M | $11M | $8M | $7M | $8M | $7M | $8M | $6M | $6M | $6M | $6M | $5M | $5M | $5M | $5M | |
| Deferred Tax | · | $-40.0K | $-21.0K | · | · | $-16.0K | $-15.0K | · | · | $-88.0K | $-22.0K | $-21.0K | $-23.0K | $-651.0K | $0 | $0 | |
| Amort. of Intangibles | $803.0K | $803.0K | $804.0K | $803.0K | $804.0K | $808.0K | $816.0K | $815.0K | $816.0K | $851.0K | $816.0K | $841.0K | $836.0K | $554.0K | $953.0K | $1M | |
| Restructuring | $16.0K | $-202.0K | $-92.0K | $95.0K | $1M | · | $0 | $0 | $0 | · | · | · | · | · | · | · | |
| Other Non-cash | $7M | · | · | · | $-203.0K | · | · | · | $-4M | · | · | · | $-5M | · | · | · | |
| Operating Cash Flow | $15M | $4M | $6M | $-427.0K | $-4M | $9M | $-4M | $-9M | $-12M | $-1M | $-6M | $-6M | $-16M | $-17M | $-11M | $-10M | |
| CapEx | · | $10M | $7M | $7M | $5M | $5M | $5M | $4M | $4M | $6M | $4M | $4M | $4M | $4M | $4M | $3M | |
| Investing Cash Flow | $-9M | $-11M | $-2M | $-148.0K | $-4M | $-5M | $-3M | $-15M | $3M | $11M | $-7M | $23M | $-10M | $53M | $-6M | $-3M | |
| Stock Repurchased | · | $0 | $0 | · | · | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $830.0K | $384.0K | $460.0K | $2M | $510.0K | $1M | $1M | $562.0K | $1M | $-361.0K | $284.0K | $661.0K | $483.0K | $-534.0K | $847.0K | $1M | |
| Net Change in Cash | $6M | $-6M | $4M | $1M | $-7M | $5M | $-5M | $-24M | $-8M | $9M | $-12M | $17M | $-26M | $35M | $-16M | $-12M | |
| Taxes Paid | $227.0K | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | · | · | · | · | $-9M | · | · | · | $-16M | · | · | · | $-21M | · | · | · |
収益性 8
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 38.3% | · | 39.9% | 40.1% | 37.3% | · | 39.4% | 39.9% | 39.0% | · | 38.9% | 39.2% | 37.4% | · | 39.5% | 39.4% | |
| Operating Margin | -2.5% | · | -6.1% | -6.3% | -10.2% | · | -8.1% | -11.5% | -14.5% | · | -11.1% | -25.3% | -18.8% | · | -14.7% | -16.3% | |
| Net Margin | -2.6% | · | -6.4% | -16.3% | -10.0% | · | -7.2% | -10.3% | -13.5% | · | -10.1% | -23.9% | -17.4% | · | -14.5% | -17.3% | |
| Pretax Margin | -2.4% | · | -6.4% | -16.3% | -10.0% | · | -7.2% | -10.3% | -13.5% | · | -10.0% | -24.0% | -17.3% | · | -14.5% | -17.3% | |
| EBITDA Margin | -0.14% | · | -3.4% | -3.6% | -7.4% | · | -8.1% | -11.5% | -12.0% | · | -11.1% | -25.3% | -16.4% | · | -14.7% | -16.3% | |
| ROA | -0.74% | · | -1.7% | -3.9% | -2.2% | · | -1.5% | -2.0% | -2.3% | · | -1.7% | -3.6% | -2.5% | · | -2.7% | -3.8% | |
| ROE | -1.8% | · | -4.0% | -9.0% | -4.8% | · | -3.1% | -4.2% | -4.9% | · | -3.3% | -7.2% | -4.8% | · | -4.1% | -12.2% | |
| ROIC | -1.9% | · | -4.1% | -3.8% | -5.0% | · | -3.6% | -4.8% | -5.6% | · | -4.0% | -8.2% | -5.5% | · | · | · |
流動性と支払能力 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.8 | · | 3.6 | 3.9 | 3.7 | · | 4.6 | 4.6 | 4.3 | · | 5.3 | 5.3 | 5.8 | · | 6.3 | 6.9 | |
| Quick Ratio | 1.7 | · | 3.4 | 3.7 | 3.5 | · | 4.4 | 4.4 | 4.1 | · | 5.0 | 5.0 | 5.4 | · | 6.0 | 6.7 |
効率性 3
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | · | 0.3 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.2 | |
| Inventory Turnover | 33.2 | · | 28.1 | 25.9 | 27.3 | · | 35.7 | 37.9 | 34.5 | · | 20.9 | 44.0 | 36.2 | · | 17.8 | 35.9 | |
| Receivables Turnover | 2.0 | · | 2.0 | 2.1 | 1.9 | · | 2.0 | 2.1 | 2.0 | · | 2.1 | 2.2 | 2.3 | · | 2.7 | 2.9 |
バリュエーション（TTM） 4
| 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 | $699M | · | $636M | $588M | $548M | · | $516M | $485M | $458M | · | $439M | $416M | $388M | · | $340M | $287M | |
| Net Income TTM | $-58M | · | $-63M | $-65M | $-56M | · | $-53M | $-69M | $-74M | · | $-72M | $-76M | $-70M | · | $-66M | $-64M | |
| P/E | -27.6 | · | -36.8 | -22.8 | -16.8 | · | -12.4 | -7.8 | -11.4 | · | -11.5 | -14.3 | -10.1 | · | -39.7 | -13.2 | |
| Earnings Yield | -3.6% | · | -2.7% | -4.4% | -5.9% | · | -8.1% | -12.8% | -8.8% | · | -8.7% | -7.0% | -9.9% | · | -2.5% | -7.6% |
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 | $687M | $546M | $463M | $381M | $218M |
| 粗利益率 % | 39.1% | 39.5% | 38.5% | 38.7% | 26.2% |
| 営業利益率 % | -6.6% | -10.3% | -15.9% | -19.4% | -26.9% |
| 純利益 | $-62M | $-50M | $-67M | $-79M | $-61M |
| 希薄化後EPS | — | $-1.03 | $-1.41 | $-1.68 | $-2.33 |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 流動比率 | 3.8 | 4.4 | 4.3 | 6.1 | 2.9 |
| クイックレシオ | 3.6 | 4.2 | 4.1 | 5.8 | 2.6 |
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 | $-24M | $-33M | $-48M | $-76M | $-75M |
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。