vs
Traeger, Inc.（COOK）とLimbach Holdings, Inc.（LMB）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
Limbach Holdings, Inc.の直近四半期売上が大きい（$186.9M vs $145.4M、Traeger, Inc.の約1.3倍）。Limbach Holdings, Inc.の純利益率が高く（6.6% vs -11.8%、差は18.4%）。Limbach Holdings, Inc.の前年同期比売上増加率が高い（30.1% vs -13.8%）。Limbach Holdings, Inc.の直近四半期フリーキャッシュフローが多い（$27.9M vs $14.2M）。過去8四半期でLimbach Holdings, Inc.の売上複合成長率が高い（25.3% vs 0.2%）
Traeger, Inc.は高品質な木質ペレットグリル、関連アクセサリー、専用木質ペレット燃料を設計・製造・販売する企業です。主に北米、欧州、オーストラリアを市場とし、小売パートナーと直販ルートを通じて一般家庭や飲食店顧客に製品を提供しています。
リンバッハ航空エンジンは中国資本が出資するドイツ拠点の企業で、航空機エンジンの開発・製造を主力事業としており、航空動力装置分野で成熟した生産技術と業界経験を有しています。
COOK vs LMB — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $145.4M | $186.9M |
| 純利益 | $-17.2M | $12.3M |
| 粗利率 | 37.4% | 25.7% |
| 営業利益率 | -8.0% | 9.4% |
| 純利益率 | -11.8% | 6.6% |
| 売上前年比 | -13.8% | 30.1% |
| 純利益前年比 | -147.2% | 25.0% |
| EPS（希薄化後） | $-0.13 | $1.01 |
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 | $145.4M | $186.9M | ||
| Q3 25 | $125.4M | $184.6M | ||
| Q2 25 | $145.5M | $142.2M | ||
| Q1 25 | $143.3M | $133.1M | ||
| Q4 24 | $168.6M | $143.7M | ||
| Q3 24 | $122.0M | $133.9M | ||
| Q2 24 | $168.5M | $122.2M | ||
| Q1 24 | $144.9M | $119.0M |
| Q4 25 | $-17.2M | $12.3M | ||
| Q3 25 | $-89.8M | $8.8M | ||
| Q2 25 | $-7.4M | $7.8M | ||
| Q1 25 | $-778.0K | $10.2M | ||
| Q4 24 | $-7.0M | $9.8M | ||
| Q3 24 | $-19.8M | $7.5M | ||
| Q2 24 | $-2.6M | $6.0M | ||
| Q1 24 | $-4.7M | $7.6M |
| Q4 25 | 37.4% | 25.7% | ||
| Q3 25 | 38.7% | 24.2% | ||
| Q2 25 | 39.2% | 28.0% | ||
| Q1 25 | 41.5% | 27.6% | ||
| Q4 24 | 40.9% | 30.3% | ||
| Q3 24 | 42.3% | 27.0% | ||
| Q2 24 | 42.9% | 27.4% | ||
| Q1 24 | 43.2% | 26.1% |
| Q4 25 | -8.0% | 9.4% | ||
| Q3 25 | -66.5% | 7.2% | ||
| Q2 25 | -4.2% | 7.5% | ||
| Q1 25 | 2.4% | 5.9% | ||
| Q4 24 | -0.1% | 9.1% | ||
| Q3 24 | -6.1% | 8.1% | ||
| Q2 24 | 2.8% | 6.7% | ||
| Q1 24 | -0.1% | 5.5% |
| Q4 25 | -11.8% | 6.6% | ||
| Q3 25 | -71.6% | 4.8% | ||
| Q2 25 | -5.1% | 5.5% | ||
| Q1 25 | -0.5% | 7.7% | ||
| Q4 24 | -4.1% | 6.9% | ||
| Q3 24 | -16.2% | 5.6% | ||
| Q2 24 | -1.5% | 4.9% | ||
| Q1 24 | -3.2% | 6.4% |
| Q4 25 | $-0.13 | $1.01 | ||
| Q3 25 | $-0.67 | $0.73 | ||
| Q2 25 | $-0.06 | $0.64 | ||
| Q1 25 | $-0.01 | $0.85 | ||
| Q4 24 | $-0.06 | $0.81 | ||
| Q3 24 | $-0.15 | $0.62 | ||
| Q2 24 | $-0.02 | $0.50 | ||
| Q1 24 | $-0.04 | $0.64 |
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 | $19.6M | $11.3M |
| 総負債低いほど良い | $403.3M | $30.5M |
| 株主資本純資産 | $170.8M | $195.7M |
| 総資産 | $676.0M | $381.1M |
| 負債/資本比率低いほどレバレッジが低い | 2.36× | 0.16× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $19.6M | $11.3M | ||
| Q3 25 | $5.9M | $9.8M | ||
| Q2 25 | $10.3M | $38.9M | ||
| Q1 25 | $12.0M | $38.1M | ||
| Q4 24 | $15.0M | $44.9M | ||
| Q3 24 | $16.9M | $51.2M | ||
| Q2 24 | $18.0M | $59.5M | ||
| Q1 24 | $23.6M | $48.2M |
| Q4 25 | $403.3M | $30.5M | ||
| Q3 25 | — | $56.3M | ||
| Q2 25 | — | $28.4M | ||
| Q1 25 | — | $23.7M | ||
| Q4 24 | $403.6M | $23.6M | ||
| Q3 24 | — | $20.5M | ||
| Q2 24 | — | $19.7M | ||
| Q1 24 | — | $19.4M |
| Q4 25 | $170.8M | $195.7M | ||
| Q3 25 | $186.1M | $181.6M | ||
| Q2 25 | $274.2M | $170.5M | ||
| Q1 25 | $279.6M | $161.1M | ||
| Q4 24 | $276.4M | $153.5M | ||
| Q3 24 | $279.8M | $142.2M | ||
| Q2 24 | $297.3M | $133.0M | ||
| Q1 24 | $294.6M | $125.5M |
| Q4 25 | $676.0M | $381.1M | ||
| Q3 25 | $689.6M | $409.1M | ||
| Q2 25 | $780.6M | $343.0M | ||
| Q1 25 | $825.6M | $336.4M | ||
| Q4 24 | $830.7M | $352.1M | ||
| Q3 24 | $818.1M | $324.4M | ||
| Q2 24 | $842.4M | $303.9M | ||
| Q1 24 | $862.1M | $289.2M |
| Q4 25 | 2.36× | 0.16× | ||
| Q3 25 | — | 0.31× | ||
| Q2 25 | — | 0.17× | ||
| Q1 25 | — | 0.15× | ||
| Q4 24 | 1.46× | 0.15× | ||
| Q3 24 | — | 0.14× | ||
| Q2 24 | — | 0.15× | ||
| Q1 24 | — | 0.15× |
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 | $15.5M | $28.1M |
| フリーキャッシュフロー営業CF - 設備投資 | $14.2M | $27.9M |
| FCFマージンFCF / 売上 | 9.8% | 14.9% |
| 設備投資強度設備投資 / 売上 | 0.9% | 0.1% |
| キャッシュ転換率営業CF / 純利益 | — | 2.29× |
| 直近12ヶ月FCF直近4四半期 | $13.6M | $41.9M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $15.5M | $28.1M | ||
| Q3 25 | $7.6M | $13.3M | ||
| Q2 25 | $18.3M | $2.0M | ||
| Q1 25 | $-20.8M | $2.2M | ||
| Q4 24 | $7.5M | $19.3M | ||
| Q3 24 | $15.1M | $4.9M | ||
| Q2 24 | $13.9M | $16.5M | ||
| Q1 24 | $-12.6M | $-3.9M |
| Q4 25 | $14.2M | $27.9M | ||
| Q3 25 | $6.4M | $12.8M | ||
| Q2 25 | $15.7M | $1.2M | ||
| Q1 25 | $-22.7M | $11.0K | ||
| Q4 24 | $5.5M | $18.0M | ||
| Q3 24 | $12.8M | $4.6M | ||
| Q2 24 | $11.8M | $13.2M | ||
| Q1 24 | $-18.3M | $-6.5M |
| Q4 25 | 9.8% | 14.9% | ||
| Q3 25 | 5.1% | 7.0% | ||
| Q2 25 | 10.8% | 0.8% | ||
| Q1 25 | -15.8% | 0.0% | ||
| Q4 24 | 3.3% | 12.5% | ||
| Q3 24 | 10.5% | 3.4% | ||
| Q2 24 | 7.0% | 10.8% | ||
| Q1 24 | -12.6% | -5.5% |
| Q4 25 | 0.9% | 0.1% | ||
| Q3 25 | 0.9% | 0.3% | ||
| Q2 25 | 1.8% | 0.6% | ||
| Q1 25 | 1.3% | 1.7% | ||
| Q4 24 | 1.2% | 0.9% | ||
| Q3 24 | 1.9% | 0.3% | ||
| Q2 24 | 1.2% | 2.7% | ||
| Q1 24 | 3.9% | 2.1% |
| Q4 25 | — | 2.29× | ||
| Q3 25 | — | 1.52× | ||
| Q2 25 | — | 0.26× | ||
| Q1 25 | — | 0.22× | ||
| Q4 24 | — | 1.96× | ||
| Q3 24 | — | 0.66× | ||
| Q2 24 | — | 2.77× | ||
| Q1 24 | — | -0.52× |
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
COOK
| Grills | $60.6M | 42% |
| Accessories | $49.2M | 34% |
| Consumables | $35.5M | 24% |
LMB
| Owner Direct Relationships Segment | $145.0M | 78% |
| General Contractor Construction Manager Relationships Segment | $41.9M | 22% |
