vs
Antero Midstream Corp（AM）とEZCORP INC（EZPW）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
EZCORP INCの直近四半期売上が大きい（$382.0M vs $291.1M、Antero Midstream Corpの約1.3倍）。Antero Midstream Corpの純利益率が高く（41.5% vs 11.6%、差は29.9%）。EZCORP INCの前年同期比売上増加率が高い（19.3% vs -7.3%）。Antero Midstream Corpの直近四半期フリーキャッシュフローが多い（$186.9M vs $31.7M）。過去8四半期でEZCORP INCの売上複合成長率が高い（15.6% vs 3.9%）
Antero Midstream Corpは米国のエネルギー企業で、デラウェア州に法人登録され、本社をコロラド州デンバーに置く。同社の石油・天然ガス埋蔵量は全てアパラチア盆地にあり、水圧破砕技術を用いて採掘を行っている。
EZCORPはアメリカ合衆国テキサス州オースティンを本拠とする質屋運営企業です。アメリカ全土およびラテンアメリカで事業を展開しており、Cash America Internationalに次いでアメリカで2番目に規模の大きい質屋運営業者で、ナスダックに上場しています。
AM vs EZPW — 直接比較
損益計算書 — Q1 FY2026 vs Q1 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $291.1M | $382.0M |
| 純利益 | $120.7M | $44.3M |
| 粗利率 | — | 58.4% |
| 営業利益率 | 60.9% | 15.9% |
| 純利益率 | 41.5% | 11.6% |
| 売上前年比 | -7.3% | 19.3% |
| 純利益前年比 | 2.1% | 42.8% |
| EPS（希薄化後） | $0.25 | $0.55 |
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 | $291.1M | — | ||
| Q4 25 | $297.0M | $382.0M | ||
| Q3 25 | $294.8M | $336.8M | ||
| Q2 25 | $305.5M | $311.0M | ||
| Q1 25 | $291.1M | $306.3M | ||
| Q4 24 | $287.5M | $320.2M | ||
| Q3 24 | $269.9M | $294.6M | ||
| Q2 24 | $269.8M | $281.4M |
| Q1 26 | $120.7M | — | ||
| Q4 25 | $51.9M | $44.3M | ||
| Q3 25 | $116.0M | $26.7M | ||
| Q2 25 | $124.5M | $26.5M | ||
| Q1 25 | $120.7M | $25.4M | ||
| Q4 24 | $111.2M | $31.0M | ||
| Q3 24 | $99.7M | $15.2M | ||
| Q2 24 | $86.0M | $17.9M |
| Q1 26 | — | — | ||
| Q4 25 | — | 58.4% | ||
| Q3 25 | — | 59.0% | ||
| Q2 25 | — | 59.1% | ||
| Q1 25 | — | 58.3% | ||
| Q4 24 | — | 57.9% | ||
| Q3 24 | — | 59.5% | ||
| Q2 24 | — | 59.2% |
| Q1 26 | 60.9% | — | ||
| Q4 25 | 33.8% | 15.9% | ||
| Q3 25 | 61.2% | 11.0% | ||
| Q2 25 | 61.0% | 11.6% | ||
| Q1 25 | 60.9% | 11.2% | ||
| Q4 24 | 61.8% | 13.1% | ||
| Q3 24 | 60.2% | 8.8% | ||
| Q2 24 | 56.6% | 7.9% |
| Q1 26 | 41.5% | — | ||
| Q4 25 | 17.5% | 11.6% | ||
| Q3 25 | 39.3% | 7.9% | ||
| Q2 25 | 40.8% | 8.5% | ||
| Q1 25 | 41.5% | 8.3% | ||
| Q4 24 | 38.7% | 9.7% | ||
| Q3 24 | 37.0% | 5.2% | ||
| Q2 24 | 31.9% | 6.4% |
| Q1 26 | $0.25 | — | ||
| Q4 25 | $0.11 | $0.55 | ||
| Q3 25 | $0.24 | $0.35 | ||
| Q2 25 | $0.26 | $0.34 | ||
| Q1 25 | $0.25 | $0.33 | ||
| Q4 24 | $0.23 | $0.40 | ||
| Q3 24 | $0.21 | $0.20 | ||
| Q2 24 | $0.18 | $0.25 |
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 | $180.4M | $465.9M |
| 総負債低いほど良い | $3.2B | $518.6M |
| 株主資本純資産 | $2.0B | $1.1B |
| 総資産 | $5.9B | $2.0B |
| 負債/資本比率低いほどレバレッジが低い | 1.63× | 0.48× |
8四半期トレンド — 暦四半期で整列
| Q1 26 | $180.4M | — | ||
| Q4 25 | $180.4M | $465.9M | ||
| Q3 25 | — | $469.5M | ||
| Q2 25 | — | $472.1M | ||
| Q1 25 | — | $505.2M | ||
| Q4 24 | — | $174.5M | ||
| Q3 24 | — | $170.5M | ||
| Q2 24 | — | $218.0M |
| Q1 26 | $3.2B | — | ||
| Q4 25 | $3.2B | $518.6M | ||
| Q3 25 | $3.0B | $518.1M | ||
| Q2 25 | $3.0B | $517.6M | ||
| Q1 25 | $3.1B | $620.5M | ||
| Q4 24 | $3.1B | $327.7M | ||
| Q3 24 | $3.2B | $327.3M | ||
| Q2 24 | $3.2B | $361.3M |
| Q1 26 | $2.0B | — | ||
| Q4 25 | $2.0B | $1.1B | ||
| Q3 25 | $2.1B | $1.0B | ||
| Q2 25 | $2.1B | $990.1M | ||
| Q1 25 | $2.1B | $851.6M | ||
| Q4 24 | $2.1B | $823.9M | ||
| Q3 24 | $2.1B | $804.6M | ||
| Q2 24 | $2.1B | $801.5M |
| Q1 26 | $5.9B | — | ||
| Q4 25 | $5.9B | $2.0B | ||
| Q3 25 | $5.7B | $2.0B | ||
| Q2 25 | $5.7B | $1.9B | ||
| Q1 25 | $5.8B | $1.8B | ||
| Q4 24 | $5.8B | $1.5B | ||
| Q3 24 | $5.8B | $1.5B | ||
| Q2 24 | $5.8B | $1.5B |
| Q1 26 | 1.63× | — | ||
| Q4 25 | 1.63× | 0.48× | ||
| Q3 25 | 1.46× | 0.51× | ||
| Q2 25 | 1.45× | 0.52× | ||
| Q1 25 | 1.49× | 0.73× | ||
| Q4 24 | 1.47× | 0.40× | ||
| Q3 24 | 1.49× | 0.41× | ||
| Q2 24 | 1.50× | 0.45× |
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 | $198.9M | $39.1M |
| フリーキャッシュフロー営業CF - 設備投資 | $186.9M | $31.7M |
| FCFマージンFCF / 売上 | 64.2% | 8.3% |
| 設備投資強度設備投資 / 売上 | 11.1% | 2.0% |
| キャッシュ転換率営業CF / 純利益 | 1.65× | 0.88× |
| 直近12ヶ月FCF直近4四半期 | — | $121.7M |
8四半期トレンド — 暦四半期で整列
| Q1 26 | $198.9M | — | ||
| Q4 25 | $255.5M | $39.1M | ||
| Q3 25 | $212.8M | $51.3M | ||
| Q2 25 | $265.2M | $34.8M | ||
| Q1 25 | $198.9M | $36.9M | ||
| Q4 24 | $232.7M | $26.0M | ||
| Q3 24 | $184.9M | $43.3M | ||
| Q2 24 | $215.8M | $33.7M |
| Q1 26 | $186.9M | — | ||
| Q4 25 | — | $31.7M | ||
| Q3 25 | — | $35.7M | ||
| Q2 25 | — | $25.7M | ||
| Q1 25 | — | $28.6M | ||
| Q4 24 | — | $20.4M | ||
| Q3 24 | $184.3M | $24.4M | ||
| Q2 24 | $147.2M | $30.5M |
| Q1 26 | 64.2% | — | ||
| Q4 25 | — | 8.3% | ||
| Q3 25 | — | 10.6% | ||
| Q2 25 | — | 8.3% | ||
| Q1 25 | — | 9.3% | ||
| Q4 24 | — | 6.4% | ||
| Q3 24 | 68.3% | 8.3% | ||
| Q2 24 | 54.6% | 10.8% |
| Q1 26 | 11.1% | — | ||
| Q4 25 | — | 2.0% | ||
| Q3 25 | — | 4.6% | ||
| Q2 25 | — | 2.9% | ||
| Q1 25 | — | 2.7% | ||
| Q4 24 | 0.0% | 1.8% | ||
| Q3 24 | 0.2% | 6.4% | ||
| Q2 24 | 25.4% | 1.1% |
| Q1 26 | 1.65× | — | ||
| Q4 25 | 4.92× | 0.88× | ||
| Q3 25 | 1.84× | 1.92× | ||
| Q2 25 | 2.13× | 1.31× | ||
| Q1 25 | 1.65× | 1.45× | ||
| Q4 24 | 2.09× | 0.84× | ||
| Q3 24 | 1.85× | 2.85× | ||
| Q2 24 | 2.51× | 1.88× |
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
AM
| Gathering and compression–Antero Resources | $238.0M | 82% |
| Other | $52.3M | 18% |
| Water handling–third party | $505.0K | 0% |
| Gathering and compression–third party | $295.0K | 0% |
EZPW
| Merchandise | $210.1M | 55% |
| Pawn Service | $131.9M | 35% |
| Jewelry Scrap | $39.9M | 10% |
