vs
ADVANCED ENERGY INDUSTRIES INC（AEIS）とVarex Imaging Corp（VREX）の財務データ比較。上の社名をクリックして会社を切り替えられます
ADVANCED ENERGY INDUSTRIES INCの直近四半期売上が大きい（$489.4M vs $209.6M、Varex Imaging Corpの約2.3倍）。ADVANCED ENERGY INDUSTRIES INCの純利益率が高く（10.7% vs 1.1%、差は9.6%）。ADVANCED ENERGY INDUSTRIES INCの前年同期比売上増加率が高い（17.8% vs 4.9%）。ADVANCED ENERGY INDUSTRIES INCの直近四半期フリーキャッシュフローが多い（$43.0M vs $-26.8M）。過去8四半期でADVANCED ENERGY INDUSTRIES INCの売上複合成長率が高い（22.2% vs 0.8%）
Advanced Energy Industries, Inc.は米国コロラド州デンバーに本社を置く多国籍テクノロジー企業です。半導体、フラットパネルディスプレイ、データストレージ、通信ネットワーク機器、工業コーティング、医療機器、太陽電池、建築用ガラスなどの製造向けに高精度な電力変換、計測、制御技術を開発しています。
ベアレックスイメージング社は、X線管、デジタルフラットパネルディテクター、画像処理ソフトウェアなどの先進的な画像関連部品・ソリューションを供給するグローバル企業で、医療診断、放射線治療、産業用非破壊検査の各分野に顧客を持つ。
AEIS vs VREX — 直接比較
損益計算書 — Q4 2025 vs Q1 2026
| 指標 | | |
|---|---|---|
| 売上 | $489.4M | $209.6M |
| 純利益 | $52.3M | $2.3M |
| 粗利率 | 38.6% | 33.3% |
| 営業利益率 | 11.6% | 7.3% |
| 純利益率 | 10.7% | 1.1% |
| 売上前年比 | 17.8% | 4.9% |
| 純利益前年比 | 7.4% | 866.7% |
| EPS（希薄化後） | $1.32 | $0.05 |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
| Q1 26 | — | $209.6M | ||
| Q4 25 | $489.4M | $228.9M | ||
| Q3 25 | $463.3M | $203.0M | ||
| Q2 25 | $441.5M | $212.9M | ||
| Q1 25 | $404.6M | $199.8M | ||
| Q4 24 | $415.4M | — | ||
| Q3 24 | $374.2M | $205.7M | ||
| Q2 24 | $364.9M | $209.1M |
| Q1 26 | — | $2.3M | ||
| Q4 25 | $52.3M | $12.2M | ||
| Q3 25 | $46.2M | $-89.1M | ||
| Q2 25 | $25.2M | $6.9M | ||
| Q1 25 | $24.7M | $-300.0K | ||
| Q4 24 | $48.7M | — | ||
| Q3 24 | $-14.9M | $-51.1M | ||
| Q2 24 | $15.0M | $1.4M |
| Q1 26 | — | 33.3% | ||
| Q4 25 | 38.6% | 34.0% | ||
| Q3 25 | 37.6% | 33.3% | ||
| Q2 25 | 37.0% | 36.0% | ||
| Q1 25 | 37.2% | 34.3% | ||
| Q4 24 | 37.2% | — | ||
| Q3 24 | 35.8% | 32.6% | ||
| Q2 24 | 35.0% | 32.0% |
| Q1 26 | — | 7.3% | ||
| Q4 25 | 11.6% | 8.6% | ||
| Q3 25 | 10.6% | -39.8% | ||
| Q2 25 | 7.2% | 10.4% | ||
| Q1 25 | 7.6% | 5.6% | ||
| Q4 24 | 8.2% | — | ||
| Q3 24 | -3.0% | 5.3% | ||
| Q2 24 | 3.6% | 4.4% |
| Q1 26 | — | 1.1% | ||
| Q4 25 | 10.7% | 5.3% | ||
| Q3 25 | 10.0% | -43.9% | ||
| Q2 25 | 5.7% | 3.2% | ||
| Q1 25 | 6.1% | -0.2% | ||
| Q4 24 | 11.7% | — | ||
| Q3 24 | -4.0% | -24.8% | ||
| Q2 24 | 4.1% | 0.7% |
| Q1 26 | — | $0.05 | ||
| Q4 25 | $1.32 | $0.29 | ||
| Q3 25 | $1.20 | $-2.15 | ||
| Q2 25 | $0.67 | $0.17 | ||
| Q1 25 | $0.65 | $-0.01 | ||
| Q4 24 | $1.29 | — | ||
| Q3 24 | $-0.40 | $-1.25 | ||
| Q2 24 | $0.40 | $0.03 |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | $791.2M | $125.6M |
| 総負債低いほど良い | $567.5M | $367.6M |
| 株主資本純資産 | $1.4B | $476.9M |
| 総資産 | $2.5B | $1.1B |
| 負債/資本比率低いほどレバレッジが低い | 0.42× | 0.77× |
8四半期トレンド — 暦四半期で整列
| Q1 26 | — | $125.6M | ||
| Q4 25 | $791.2M | $155.1M | ||
| Q3 25 | $758.6M | $152.6M | ||
| Q2 25 | $713.5M | $223.0M | ||
| Q1 25 | $723.0M | $212.6M | ||
| Q4 24 | $722.1M | — | ||
| Q3 24 | $657.3M | $200.5M | ||
| Q2 24 | $986.1M | $190.0M |
| Q1 26 | — | $367.6M | ||
| Q4 25 | $567.5M | $367.5M | ||
| Q3 25 | — | $367.5M | ||
| Q2 25 | — | $567.2M | ||
| Q1 25 | — | $567.0M | ||
| Q4 24 | $564.7M | — | ||
| Q3 24 | $564.0M | $443.4M | ||
| Q2 24 | $907.3M | $443.1M |
| Q1 26 | — | $476.9M | ||
| Q4 25 | $1.4B | $472.6M | ||
| Q3 25 | $1.3B | $455.3M | ||
| Q2 25 | $1.3B | $549.7M | ||
| Q1 25 | $1.2B | $540.2M | ||
| Q4 24 | $1.2B | — | ||
| Q3 24 | $1.2B | $529.1M | ||
| Q2 24 | $1.2B | $581.2M |
| Q1 26 | — | $1.1B | ||
| Q4 25 | $2.5B | $1.1B | ||
| Q3 25 | $2.4B | $1.1B | ||
| Q2 25 | $2.4B | $1.4B | ||
| Q1 25 | $2.3B | $1.3B | ||
| Q4 24 | $2.3B | — | ||
| Q3 24 | $2.2B | $1.2B | ||
| Q2 24 | $2.5B | $1.3B |
| Q1 26 | — | 0.77× | ||
| Q4 25 | 0.42× | 0.78× | ||
| Q3 25 | — | 0.81× | ||
| Q2 25 | — | 1.03× | ||
| Q1 25 | — | 1.05× | ||
| Q4 24 | 0.47× | — | ||
| Q3 24 | 0.48× | 0.84× | ||
| Q2 24 | 0.78× | 0.76× |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $80.5M | $-16.1M |
| フリーキャッシュフロー営業CF - 設備投資 | $43.0M | $-26.8M |
| FCFマージンFCF / 売上 | 8.8% | -12.8% |
| 設備投資強度設備投資 / 売上 | 7.7% | 5.1% |
| キャッシュ転換率営業CF / 純利益 | 1.54× | -7.00× |
| 直近12ヶ月FCF直近4四半期 | $125.9M | $-13.3M |
8四半期トレンド — 暦四半期で整列
| Q1 26 | — | $-16.1M | ||
| Q4 25 | $80.5M | $7.9M | ||
| Q3 25 | $78.7M | $7.7M | ||
| Q2 25 | $45.2M | $16.6M | ||
| Q1 25 | $28.9M | $9.5M | ||
| Q4 24 | $82.7M | — | ||
| Q3 24 | $34.1M | $25.9M | ||
| Q2 24 | $6.7M | $8.0M |
| Q1 26 | — | $-26.8M | ||
| Q4 25 | $43.0M | $2.3M | ||
| Q3 25 | $50.8M | $1.4M | ||
| Q2 25 | $17.1M | $9.8M | ||
| Q1 25 | $15.0M | $5.3M | ||
| Q4 24 | $69.9M | — | ||
| Q3 24 | $21.4M | $19.9M | ||
| Q2 24 | $-8.1M | $3.3M |
| Q1 26 | — | -12.8% | ||
| Q4 25 | 8.8% | 1.0% | ||
| Q3 25 | 11.0% | 0.7% | ||
| Q2 25 | 3.9% | 4.6% | ||
| Q1 25 | 3.7% | 2.7% | ||
| Q4 24 | 16.8% | — | ||
| Q3 24 | 5.7% | 9.7% | ||
| Q2 24 | -2.2% | 1.6% |
| Q1 26 | — | 5.1% | ||
| Q4 25 | 7.7% | 2.4% | ||
| Q3 25 | 6.0% | 3.1% | ||
| Q2 25 | 6.4% | 3.2% | ||
| Q1 25 | 3.4% | 2.1% | ||
| Q4 24 | 3.1% | — | ||
| Q3 24 | 3.4% | 2.9% | ||
| Q2 24 | 4.0% | 2.2% |
| Q1 26 | — | -7.00× | ||
| Q4 25 | 1.54× | 0.65× | ||
| Q3 25 | 1.70× | — | ||
| Q2 25 | 1.79× | 2.41× | ||
| Q1 25 | 1.17× | — | ||
| Q4 24 | 1.70× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 0.45× | 5.71× |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
AEIS
| Semiconductor Equipment | $211.6M | 43% |
| Data Center Computing | $177.9M | 36% |
| Industrial And Medical | $78.2M | 16% |
| Telecom And Networking | $21.7M | 4% |
VREX
| Medical Segment | $144.8M | 69% |
| Industrial Segment | $64.8M | 31% |
