vs
Cooper Companies (The)（COO）とロゼッタストーン（STEP）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
Cooper Companies (The)の直近四半期売上が大きい（$1.1B vs $586.5M、ロゼッタストーンの約1.8倍）。Cooper Companies (The)の純利益率が高く（7.9% vs -21.0%、差は29.0%）。ロゼッタストーンの前年同期比売上増加率が高い（73.0% vs 4.6%）。Cooper Companies (The)の直近四半期フリーキャッシュフローが多い（$149.9M vs $26.7M）。過去8四半期でロゼッタストーンの売上複合成長率が高い（28.2% vs 6.9%）
クーパーカンパニーズ（CooperCompanies）は米国カリフォルニア州サンラモンに本社を置く世界的な医療機器企業です。コンタクトレンズを製造するクーパービジョンと、女性医療向けの医療機器、生殖・ゲノム製品を扱うクーパーサージカルの2つの事業部を展開しています。
ロゼッタストーンは米国発の教育テクノロジー企業で、言語学習、リテラシー向上、脳トレ向けソフトウェアを開発している。特に言語学習製品の知名度が高く、2013年に複数関連企業を買収し事業領域を拡大、2021年にIXL Learningの子会社となった。
COO vs STEP — 直接比較
売上が大きい
COO
1.8倍大きい
$586.5M
売上成長率が高い
STEP
+68.4%の差
4.6%
純利益率が高い
COO
純利益率が29.0%高い
-21.0%
フリーキャッシュフローが多い
COO
FCF $123.2M多い
$26.7M
2年売上CAGRが高い
STEP
2年複合成長率
6.9%
損益計算書 — Q4 FY2025 vs Q3 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $1.1B | $586.5M |
| 純利益 | $84.6M | $-123.5M |
| 粗利率 | 61.1% | — |
| 営業利益率 | 13.2% | -33.2% |
| 純利益率 | 7.9% | -21.0% |
| 売上前年比 | 4.6% | 73.0% |
| 純利益前年比 | -28.0% | 35.7% |
| EPS（希薄化後） | $0.42 | $-1.55 |
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
売上COOSTEP
| Q4 25 | $1.1B | $586.5M | ||
| Q3 25 | $1.1B | $454.2M | ||
| Q2 25 | $1.0B | $364.3M | ||
| Q1 25 | $964.7M | $377.7M | ||
| Q4 24 | $1.0B | $339.0M | ||
| Q3 24 | $1.0B | $271.7M | ||
| Q2 24 | $942.6M | $186.4M | ||
| Q1 24 | $931.6M | $356.8M |
純利益COOSTEP
| Q4 25 | $84.6M | $-123.5M | ||
| Q3 25 | $98.3M | $-366.1M | ||
| Q2 25 | $87.7M | $-38.4M | ||
| Q1 25 | $104.3M | $-18.5M | ||
| Q4 24 | $117.5M | $-192.0M | ||
| Q3 24 | $104.7M | $17.6M | ||
| Q2 24 | $88.9M | $13.3M | ||
| Q1 24 | $81.2M | $30.8M |
粗利率COOSTEP
| Q4 25 | 61.1% | — | ||
| Q3 25 | 65.3% | — | ||
| Q2 25 | 67.8% | — | ||
| Q1 25 | 68.4% | — | ||
| Q4 24 | 66.5% | — | ||
| Q3 24 | 66.1% | — | ||
| Q2 24 | 67.0% | — | ||
| Q1 24 | 67.0% | — |
営業利益率COOSTEP
| Q4 25 | 13.2% | -33.2% | ||
| Q3 25 | 16.6% | -148.8% | ||
| Q2 25 | 18.4% | -5.6% | ||
| Q1 25 | 18.9% | 2.6% | ||
| Q4 24 | 19.5% | -101.7% | ||
| Q3 24 | 19.2% | 21.3% | ||
| Q2 24 | 17.2% | 29.4% | ||
| Q1 24 | 16.4% | 26.5% |
純利益率COOSTEP
| Q4 25 | 7.9% | -21.0% | ||
| Q3 25 | 9.3% | -80.6% | ||
| Q2 25 | 8.7% | -10.5% | ||
| Q1 25 | 10.8% | -4.9% | ||
| Q4 24 | 11.5% | -56.6% | ||
| Q3 24 | 10.4% | 6.5% | ||
| Q2 24 | 9.4% | 7.2% | ||
| Q1 24 | 8.7% | 8.6% |
EPS（希薄化後）COOSTEP
| Q4 25 | $0.42 | $-1.55 | ||
| Q3 25 | $0.49 | $-4.66 | ||
| Q2 25 | $0.44 | $-0.49 | ||
| Q1 25 | $0.52 | $-0.37 | ||
| Q4 24 | $0.59 | $-2.61 | ||
| Q3 24 | $0.52 | $0.26 | ||
| Q2 24 | $0.44 | $0.20 | ||
| Q1 24 | $0.41 | $0.47 |
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 | $110.6M | — |
| 総負債低いほど良い | $2.5B | $270.2M |
| 株主資本純資産 | $8.2B | $-378.8M |
| 総資産 | $12.4B | $5.2B |
| 負債/資本比率低いほどレバレッジが低い | 0.30× | — |
8四半期トレンド — 暦四半期で整列
現金・短期投資COOSTEP
| Q4 25 | $110.6M | — | ||
| Q3 25 | $124.9M | — | ||
| Q2 25 | $116.2M | — | ||
| Q1 25 | $100.9M | — | ||
| Q4 24 | $107.6M | — | ||
| Q3 24 | $109.7M | — | ||
| Q2 24 | $112.4M | — | ||
| Q1 24 | $135.2M | — |
総負債COOSTEP
| Q4 25 | $2.5B | $270.2M | ||
| Q3 25 | $2.4B | $269.9M | ||
| Q2 25 | $2.5B | $269.6M | ||
| Q1 25 | $2.5B | $269.3M | ||
| Q4 24 | $2.6B | $168.9M | ||
| Q3 24 | $2.6B | $172.3M | ||
| Q2 24 | $2.7B | $172.1M | ||
| Q1 24 | $2.7B | $148.8M |
株主資本COOSTEP
| Q4 25 | $8.2B | $-378.8M | ||
| Q3 25 | $8.4B | $-233.5M | ||
| Q2 25 | $8.3B | $153.9M | ||
| Q1 25 | $8.1B | $179.4M | ||
| Q4 24 | $8.1B | $209.8M | ||
| Q3 24 | $7.9B | $397.5M | ||
| Q2 24 | $7.8B | $366.9M | ||
| Q1 24 | $7.7B | $324.5M |
総資産COOSTEP
| Q4 25 | $12.4B | $5.2B | ||
| Q3 25 | $12.4B | $5.3B | ||
| Q2 25 | $12.4B | $4.8B | ||
| Q1 25 | $12.2B | $4.6B | ||
| Q4 24 | $12.3B | $4.3B | ||
| Q3 24 | $12.1B | $4.0B | ||
| Q2 24 | $12.0B | $3.8B | ||
| Q1 24 | $12.0B | $3.8B |
負債/資本比率COOSTEP
| Q4 25 | 0.30× | — | ||
| Q3 25 | 0.29× | — | ||
| Q2 25 | 0.30× | 1.75× | ||
| Q1 25 | 0.31× | 1.50× | ||
| Q4 24 | 0.32× | 0.81× | ||
| Q3 24 | 0.33× | 0.43× | ||
| Q2 24 | 0.34× | 0.47× | ||
| Q1 24 | 0.35× | 0.46× |
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 | $247.9M | $27.2M |
| フリーキャッシュフロー営業CF - 設備投資 | $149.9M | $26.7M |
| FCFマージンFCF / 売上 | 14.1% | 4.6% |
| 設備投資強度設備投資 / 売上 | 9.2% | 0.1% |
| キャッシュ転換率営業CF / 純利益 | 2.93× | — |
| 直近12ヶ月FCF直近4四半期 | $433.7M | $18.6M |
8四半期トレンド — 暦四半期で整列
営業キャッシュフローCOOSTEP
| Q4 25 | $247.9M | $27.2M | ||
| Q3 25 | $261.4M | $16.2M | ||
| Q2 25 | $96.2M | $46.3M | ||
| Q1 25 | $190.6M | $-66.5M | ||
| Q4 24 | $268.1M | $27.6M | ||
| Q3 24 | $207.5M | $53.7M | ||
| Q2 24 | $111.0M | $50.2M | ||
| Q1 24 | $122.7M | $7.6M |
フリーキャッシュフローCOOSTEP
| Q4 25 | $149.9M | $26.7M | ||
| Q3 25 | $164.5M | $15.9M | ||
| Q2 25 | $18.1M | $45.2M | ||
| Q1 25 | $101.2M | $-69.2M | ||
| Q4 24 | $128.1M | $27.0M | ||
| Q3 24 | $118.5M | $52.4M | ||
| Q2 24 | $36.9M | $49.6M | ||
| Q1 24 | $4.6M | $6.7M |
FCFマージンCOOSTEP
| Q4 25 | 14.1% | 4.6% | ||
| Q3 25 | 15.5% | 3.5% | ||
| Q2 25 | 1.8% | 12.4% | ||
| Q1 25 | 10.5% | -18.3% | ||
| Q4 24 | 12.6% | 8.0% | ||
| Q3 24 | 11.8% | 19.3% | ||
| Q2 24 | 3.9% | 26.6% | ||
| Q1 24 | 0.5% | 1.9% |
設備投資強度COOSTEP
| Q4 25 | 9.2% | 0.1% | ||
| Q3 25 | 9.1% | 0.1% | ||
| Q2 25 | 7.8% | 0.3% | ||
| Q1 25 | 9.3% | 0.7% | ||
| Q4 24 | 13.7% | 0.2% | ||
| Q3 24 | 8.9% | 0.5% | ||
| Q2 24 | 7.9% | 0.3% | ||
| Q1 24 | 12.7% | 0.3% |
キャッシュ転換率COOSTEP
| Q4 25 | 2.93× | — | ||
| Q3 25 | 2.66× | — | ||
| Q2 25 | 1.10× | — | ||
| Q1 25 | 1.83× | — | ||
| Q4 24 | 2.28× | — | ||
| Q3 24 | 1.98× | 3.05× | ||
| Q2 24 | 1.25× | 3.76× | ||
| Q1 24 | 1.51× | 0.25× |
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
COO
| Sphere Other | $365.0M | 34% |
| Toric And Multifocal | $344.7M | 32% |
| Office And Surgical | $214.5M | 20% |
| Fertility | $140.9M | 13% |
STEP
| Other | $210.1M | 36% |
| Management And Advisory Fees Net Focused Commingled Funds | $143.3M | 24% |
| Carried Interest Allocation Focused Commingled Funds | $85.1M | 15% |
| Carried Interest Allocation Separately Managed Accounts | $63.6M | 11% |
| Carried Interest Allocation Realized | $46.7M | 8% |
| Management And Advisory Fees Net Advisory And Other Services | $18.3M | 3% |
| Legacy Carried Interest Allocation Focused Commingled Funds | $10.3M | 2% |
| Income Based Incentive Fees | $6.0M | 1% |
| Management And Advisory Fees Net Fund Reimbursement Revenues | $3.1M | 1% |
