vs
Atkore Inc.（ATKR）とByrna Technologies Inc.（BYRN）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
Atkore Inc.の直近四半期売上が大きい（$655.5M vs $35.2M、Byrna Technologies Inc.の約18.6倍）。Byrna Technologies Inc.の純利益率が高く（9.5% vs 2.3%、差は7.2%）。Byrna Technologies Inc.の前年同期比売上増加率が高い（26.0% vs -0.9%）。Byrna Technologies Inc.の直近四半期フリーキャッシュフローが多い（$8.1M vs $-67.3M）。過去8四半期でByrna Technologies Inc.の売上複合成長率が高い（45.5% vs -9.1%）
アトコア・インクは電気・安全・インフラ関連製品の大手製造企業で、鋼製及びPVC製電線管、ケーブル管理システム、構造用フレームソリューション、消防安全設備などを生産販売しています。主に建設、産業、公益事業、通信分野を顧客層とし、北米を中核に世界各国で事業を拡大しています。
Byrna Technologies Inc.は非致死性の個人安全・自衛製品の設計、製造、販売を事業とする企業です。主な製品にはハンドヘルド型動力発射装置、特殊非致死性投射弾、関連アクセサリーがあり、一般消費者、法執行機関、民間警備会社、教育機関を主な顧客とし、北米を中心に世界での販売拡大を進めています。
ATKR vs BYRN — 直接比較
損益計算書 — Q1 2026 vs Q4 2025
| 指標 | | |
|---|---|---|
| 売上 | $655.5M | $35.2M |
| 純利益 | $15.0M | $3.4M |
| 粗利率 | 19.2% | 59.8% |
| 営業利益率 | 3.1% | 11.2% |
| 純利益率 | 2.3% | 9.5% |
| 売上前年比 | -0.9% | 26.0% |
| 純利益前年比 | -67.6% | -65.2% |
| EPS（希薄化後） | $0.44 | $0.14 |
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 | $655.5M | $35.2M | ||
| Q3 25 | $752.0M | $28.2M | ||
| Q2 25 | $735.0M | $28.5M | ||
| Q1 25 | $701.7M | $26.2M | ||
| Q4 24 | $661.6M | $28.0M | ||
| Q3 24 | $788.3M | $20.9M | ||
| Q2 24 | $822.4M | $20.3M | ||
| Q1 24 | $792.9M | $16.7M |
| Q4 25 | $15.0M | $3.4M | ||
| Q3 25 | $-54.4M | $2.2M | ||
| Q2 25 | $43.0M | $2.4M | ||
| Q1 25 | $-50.1M | $1.7M | ||
| Q4 24 | $46.3M | $9.7M | ||
| Q3 24 | $73.1M | $1.0M | ||
| Q2 24 | $123.4M | $2.1M | ||
| Q1 24 | $138.0M | $17.0K |
| Q4 25 | 19.2% | 59.8% | ||
| Q3 25 | 19.7% | 60.1% | ||
| Q2 25 | 23.4% | 61.6% | ||
| Q1 25 | 26.4% | 60.8% | ||
| Q4 24 | 25.9% | 62.8% | ||
| Q3 24 | 27.4% | 62.4% | ||
| Q2 24 | 34.0% | 62.0% | ||
| Q1 24 | 36.8% | 57.9% |
| Q4 25 | 3.1% | 11.2% | ||
| Q3 25 | -7.5% | 10.2% | ||
| Q2 25 | 8.7% | 11.7% | ||
| Q1 25 | -7.4% | 6.5% | ||
| Q4 24 | 10.3% | 14.6% | ||
| Q3 24 | 12.9% | 4.0% | ||
| Q2 24 | 20.5% | 9.4% | ||
| Q1 24 | 22.6% | -1.0% |
| Q4 25 | 2.3% | 9.5% | ||
| Q3 25 | -7.2% | 7.9% | ||
| Q2 25 | 5.8% | 8.5% | ||
| Q1 25 | -7.1% | 6.3% | ||
| Q4 24 | 7.0% | 34.6% | ||
| Q3 24 | 9.3% | 4.9% | ||
| Q2 24 | 15.0% | 10.2% | ||
| Q1 24 | 17.4% | 0.1% |
| Q4 25 | $0.44 | $0.14 | ||
| Q3 25 | $-1.55 | $0.09 | ||
| Q2 25 | $1.25 | $0.10 | ||
| Q1 25 | $-1.46 | $0.07 | ||
| Q4 24 | $1.31 | $0.42 | ||
| Q3 24 | $2.08 | $0.04 | ||
| Q2 24 | $3.33 | $0.09 | ||
| Q1 24 | $3.67 | $0.00 |
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 | $443.8M | $15.5M |
| 総負債低いほど良い | $761.1M | — |
| 株主資本純資産 | $1.4B | $65.8M |
| 総資産 | $2.8B | $84.5M |
| 負債/資本比率低いほどレバレッジが低い | 0.54× | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $443.8M | $15.5M | ||
| Q3 25 | $506.7M | $9.0M | ||
| Q2 25 | $331.0M | — | ||
| Q1 25 | $330.4M | $19.3M | ||
| Q4 24 | $310.4M | $25.7M | ||
| Q3 24 | $351.4M | $20.1M | ||
| Q2 24 | $303.7M | $24.8M | ||
| Q1 24 | $368.1M | $24.2M |
| Q4 25 | $761.1M | — | ||
| Q3 25 | $760.5M | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $764.8M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $1.4B | $65.8M | ||
| Q3 25 | $1.4B | $63.1M | ||
| Q2 25 | $1.5B | $60.1M | ||
| Q1 25 | $1.4B | $56.8M | ||
| Q4 24 | $1.5B | $54.4M | ||
| Q3 24 | $1.5B | $44.5M | ||
| Q2 24 | $1.6B | $45.3M | ||
| Q1 24 | $1.6B | $43.2M |
| Q4 25 | $2.8B | $84.5M | ||
| Q3 25 | $2.9B | $78.6M | ||
| Q2 25 | $2.9B | — | ||
| Q1 25 | $2.9B | $71.0M | ||
| Q4 24 | $3.0B | $71.9M | ||
| Q3 24 | $3.0B | $59.0M | ||
| Q2 24 | $3.0B | $57.5M | ||
| Q1 24 | $3.0B | $52.7M |
| Q4 25 | 0.54× | — | ||
| Q3 25 | 0.54× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.50× | — | ||
| 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 | $-55.5M | $9.9M |
| フリーキャッシュフロー営業CF - 設備投資 | $-67.3M | $8.1M |
| FCFマージンFCF / 売上 | -10.3% | 23.1% |
| 設備投資強度設備投資 / 売上 | 1.8% | 5.1% |
| キャッシュ転換率営業CF / 純利益 | -3.69× | 2.95× |
| 直近12ヶ月FCF直近4四半期 | $195.3M | $-9.2M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $-55.5M | $9.9M | ||
| Q3 25 | $210.4M | $-2.3M | ||
| Q2 25 | $31.4M | $-5.5M | ||
| Q1 25 | $86.6M | $-3.8M | ||
| Q4 24 | $74.4M | $7.3M | ||
| Q3 24 | $199.1M | $-1.4M | ||
| Q2 24 | $104.6M | $1.9M | ||
| Q1 24 | $87.2M | $3.9M |
| Q4 25 | $-67.3M | $8.1M | ||
| Q3 25 | $188.2M | $-4.5M | ||
| Q2 25 | $10.1M | $-6.4M | ||
| Q1 25 | $64.2M | $-6.4M | ||
| Q4 24 | $33.1M | $6.3M | ||
| Q3 24 | $154.3M | $-2.1M | ||
| Q2 24 | $73.1M | $1.4M | ||
| Q1 24 | $58.0M | $3.8M |
| Q4 25 | -10.3% | 23.1% | ||
| Q3 25 | 25.0% | -16.0% | ||
| Q2 25 | 1.4% | -22.4% | ||
| Q1 25 | 9.2% | -24.5% | ||
| Q4 24 | 5.0% | 22.5% | ||
| Q3 24 | 19.6% | -10.0% | ||
| Q2 24 | 8.9% | 7.0% | ||
| Q1 24 | 7.3% | 22.6% |
| Q4 25 | 1.8% | 5.1% | ||
| Q3 25 | 3.0% | 8.0% | ||
| Q2 25 | 2.9% | 3.3% | ||
| Q1 25 | 3.2% | 10.1% | ||
| Q4 24 | 6.2% | 3.4% | ||
| Q3 24 | 5.7% | 3.3% | ||
| Q2 24 | 3.8% | 2.6% | ||
| Q1 24 | 3.7% | 1.0% |
| Q4 25 | -3.69× | 2.95× | ||
| Q3 25 | — | -1.01× | ||
| Q2 25 | 0.73× | -2.25× | ||
| Q1 25 | — | -2.27× | ||
| Q4 24 | 1.61× | 0.75× | ||
| Q3 24 | 2.72× | -1.36× | ||
| Q2 24 | 0.85× | 0.93× | ||
| Q1 24 | 0.63× | 231.88× |
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
ATKR
| Plastic Pipe And Conduit | $138.1M | 21% |
| Other Safety Infrastructure Products | $120.6M | 18% |
| Metal Electrical Conduit And Fittings | $118.4M | 18% |
| Electrical Cable And Flexible Conduit | $110.9M | 17% |
| Other Electrical Products | $102.2M | 16% |
| Mechanical Pipe | $65.4M | 10% |
BYRN
| E Commerce | $23.0M | 65% |
| Wholesale Dealerdistributors | $10.9M | 31% |
| Other | $1.3M | 4% |
