vs
AMN HEALTHCARE SERVICES INC（AMN）とマスターロック（MBC）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
AMN HEALTHCARE SERVICES INCの直近四半期売上が大きい（$748.2M vs $644.6M、マスターロックの約1.2倍）。AMN HEALTHCARE SERVICES INCの純利益率が高く（-1.0% vs -6.5%、差は5.5%）。AMN HEALTHCARE SERVICES INCの前年同期比売上増加率が高い（1.8% vs -3.5%）。AMN HEALTHCARE SERVICES INCの直近四半期フリーキャッシュフローが多い（$67.6M vs $52.5M）。過去8四半期でマスターロックの売上複合成長率が高い（0.5% vs -4.5%）
AMNヘルスケアサービス社は米国の代表的な医療人材ソリューション企業で、病院・診療所などの医療機関に対し看護師、医師、医療技術者をはじめ臨床・非臨床スタッフの雇用紹介を行うほか、人材管理支援やコンサルティングサービスも提供している。
マスターロックは米国の有名な警備製品供給企業で、1921年に錠前職人の発明家ハリー・ソレフによって設立され、本社はウィスコンシン州オーククリークにあります。南京錠、組み合わせ錠、金庫などの関連警備製品を主力とし、現在はフォーチュンブランズ・イノベーションズ傘下の子会社です。
AMN vs MBC — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $748.2M | $644.6M |
| 純利益 | $-7.7M | $-42.0M |
| 粗利率 | 26.1% | 26.0% |
| 営業利益率 | 1.1% | -4.2% |
| 純利益率 | -1.0% | -6.5% |
| 売上前年比 | 1.8% | -3.5% |
| 純利益前年比 | 95.9% | -400.0% |
| EPS（希薄化後） | $-0.19 | $-0.32 |
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
| Q4 25 | $748.2M | $644.6M | ||
| Q3 25 | $634.5M | $698.9M | ||
| Q2 25 | $658.2M | $730.9M | ||
| Q1 25 | $689.5M | $660.3M | ||
| Q4 24 | $734.7M | $667.7M | ||
| Q3 24 | $687.5M | $718.1M | ||
| Q2 24 | $740.7M | $676.5M | ||
| Q1 24 | $820.9M | $638.1M |
| Q4 25 | $-7.7M | $-42.0M | ||
| Q3 25 | $29.3M | $18.1M | ||
| Q2 25 | $-116.2M | $37.3M | ||
| Q1 25 | $-1.1M | $13.3M | ||
| Q4 24 | $-187.5M | $14.0M | ||
| Q3 24 | $7.0M | $29.1M | ||
| Q2 24 | $16.2M | $45.3M | ||
| Q1 24 | $17.3M | $37.5M |
| Q4 25 | 26.1% | 26.0% | ||
| Q3 25 | 29.1% | 31.2% | ||
| Q2 25 | 29.8% | 32.8% | ||
| Q1 25 | 28.7% | 30.6% | ||
| Q4 24 | 29.8% | 30.4% | ||
| Q3 24 | 31.0% | 33.1% | ||
| Q2 24 | 31.0% | 34.1% | ||
| Q1 24 | 31.4% | 32.1% |
| Q4 25 | 1.1% | -4.2% | ||
| Q3 25 | 7.5% | 6.0% | ||
| Q2 25 | -18.8% | 9.2% | ||
| Q1 25 | 1.8% | 5.6% | ||
| Q4 24 | -27.6% | 5.6% | ||
| Q3 24 | 3.2% | 8.0% | ||
| Q2 24 | 5.1% | 11.5% | ||
| Q1 24 | 4.9% | 9.8% |
| Q4 25 | -1.0% | -6.5% | ||
| Q3 25 | 4.6% | 2.6% | ||
| Q2 25 | -17.7% | 5.1% | ||
| Q1 25 | -0.2% | 2.0% | ||
| Q4 24 | -25.5% | 2.1% | ||
| Q3 24 | 1.0% | 4.1% | ||
| Q2 24 | 2.2% | 6.7% | ||
| Q1 24 | 2.1% | 5.9% |
| Q4 25 | $-0.19 | $-0.32 | ||
| Q3 25 | $0.76 | $0.14 | ||
| Q2 25 | $-3.02 | $0.29 | ||
| Q1 25 | $-0.03 | $0.10 | ||
| Q4 24 | $-4.90 | $0.10 | ||
| Q3 24 | $0.18 | $0.22 | ||
| Q2 24 | $0.42 | $0.35 | ||
| Q1 24 | $0.45 | $0.29 |
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 | $34.0M | $183.3M |
| 総負債低いほど良い | $767.1M | — |
| 株主資本純資産 | $642.1M | $1.3B |
| 総資産 | $2.1B | $3.1B |
| 負債/資本比率低いほどレバレッジが低い | 1.19× | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $34.0M | $183.3M | ||
| Q3 25 | $52.6M | $114.8M | ||
| Q2 25 | $41.5M | $120.1M | ||
| Q1 25 | $55.8M | $113.5M | ||
| Q4 24 | $10.6M | $120.6M | ||
| Q3 24 | $30.6M | $108.4M | ||
| Q2 24 | $48.0M | $189.4M | ||
| Q1 24 | $50.6M | $153.7M |
| Q4 25 | $767.1M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $1.1B | $1.0B | ||
| Q3 24 | — | $1.1B | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $642.1M | $1.3B | ||
| Q3 25 | $644.4M | $1.4B | ||
| Q2 25 | $607.6M | $1.4B | ||
| Q1 25 | $715.1M | $1.3B | ||
| Q4 24 | $706.6M | $1.3B | ||
| Q3 24 | $890.7M | $1.3B | ||
| Q2 24 | $876.9M | $1.3B | ||
| Q1 24 | $854.2M | $1.2B |
| Q4 25 | $2.1B | $3.1B | ||
| Q3 25 | $2.1B | $3.0B | ||
| Q2 25 | $2.2B | $3.0B | ||
| Q1 25 | $2.4B | $3.0B | ||
| Q4 24 | $2.4B | $2.9B | ||
| Q3 24 | $2.7B | $3.0B | ||
| Q2 24 | $2.8B | $2.4B | ||
| Q1 24 | $2.9B | $2.4B |
| Q4 25 | 1.19× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.49× | 0.79× | ||
| Q3 24 | — | 0.83× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $75.6M | $86.9M |
| フリーキャッシュフロー営業CF - 設備投資 | $67.6M | $52.5M |
| FCFマージンFCF / 売上 | 9.0% | 8.1% |
| 設備投資強度設備投資 / 売上 | 1.1% | 5.3% |
| キャッシュ転換率営業CF / 純利益 | — | — |
| 直近12ヶ月FCF直近4四半期 | $233.8M | $117.5M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $75.6M | $86.9M | ||
| Q3 25 | $22.7M | $55.4M | ||
| Q2 25 | $78.5M | $84.8M | ||
| Q1 25 | $92.7M | $-31.4M | ||
| Q4 24 | $72.8M | $115.1M | ||
| Q3 24 | $66.7M | $80.8M | ||
| Q2 24 | $99.5M | $77.4M | ||
| Q1 24 | $81.4M | $18.7M |
| Q4 25 | $67.6M | $52.5M | ||
| Q3 25 | $14.8M | $39.5M | ||
| Q2 25 | $68.7M | $66.7M | ||
| Q1 25 | $82.7M | $-41.2M | ||
| Q4 24 | $56.6M | $68.8M | ||
| Q3 24 | $47.4M | $64.5M | ||
| Q2 24 | $72.2M | $66.1M | ||
| Q1 24 | $63.2M | $11.7M |
| Q4 25 | 9.0% | 8.1% | ||
| Q3 25 | 2.3% | 5.7% | ||
| Q2 25 | 10.4% | 9.1% | ||
| Q1 25 | 12.0% | -6.2% | ||
| Q4 24 | 7.7% | 10.3% | ||
| Q3 24 | 6.9% | 9.0% | ||
| Q2 24 | 9.8% | 9.8% | ||
| Q1 24 | 7.7% | 1.8% |
| Q4 25 | 1.1% | 5.3% | ||
| Q3 25 | 1.2% | 2.3% | ||
| Q2 25 | 1.5% | 2.5% | ||
| Q1 25 | 1.4% | 1.5% | ||
| Q4 24 | 2.2% | 6.9% | ||
| Q3 24 | 2.8% | 2.3% | ||
| Q2 24 | 3.7% | 1.7% | ||
| Q1 24 | 2.2% | 1.1% |
| Q4 25 | — | — | ||
| Q3 25 | 0.77× | 3.06× | ||
| Q2 25 | — | 2.27× | ||
| Q1 25 | — | -2.36× | ||
| Q4 24 | — | 8.22× | ||
| Q3 24 | 9.54× | 2.78× | ||
| Q2 24 | 6.13× | 1.71× | ||
| Q1 24 | 4.70× | 0.50× |
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
AMN
| Travel Nurse Staffing | $208.3M | 28% |
| Allied Staffing | $146.9M | 20% |
| Labor Disruption Services | $124.3M | 17% |
| Technology And Workforce Solutions | $88.0M | 12% |
| Language Services | $69.9M | 9% |
| Other | $29.6M | 4% |
| International Nurse Staffing | $29.6M | 4% |
| Interim Leadership Staffing | $24.1M | 3% |
| Vendor Management Systems | $16.3M | 2% |
| Local Staffing | $8.6M | 1% |
| International Nurse Permanent Placement | $2.6M | 0% |
MBC
| Dealers | $345.7M | 54% |
| Retail | $220.0M | 34% |
| Builders | $78.9M | 12% |
