vs
EZCORP INC（EZPW）とOSI SYSTEMS INC（OSIS）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
OSI SYSTEMS INCの直近四半期売上が大きい（$464.1M vs $382.0M、EZCORP INCの約1.2倍）。EZCORP INCの純利益率が高く（11.6% vs 8.3%、差は3.3%）。EZCORP INCの前年同期比売上増加率が高い（19.3% vs 10.5%）。OSI SYSTEMS INCの直近四半期フリーキャッシュフローが多い（$55.5M 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 7.0%）
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。
OSIシステムズ社は米国カリフォルニア州に本社を置く企業で、空港保安用X線検査装置・金属探知機などのセキュリティ検査システム、医療用モニタリング・麻酔システム、光電子デバイスの開発・販売を手がけ、子会社にSpacelabs Healthcare、Rapiscan Systems、OSI Optoelectronicsがあり、全世界で約3180人の従業員を擁する。
EZPW vs OSIS — 直接比較
損益計算書 — Q1 FY2026 vs Q2 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $382.0M | $464.1M |
| 純利益 | $44.3M | $38.7M |
| 粗利率 | 58.4% | 32.7% |
| 営業利益率 | 15.9% | 12.7% |
| 純利益率 | 11.6% | 8.3% |
| 売上前年比 | 19.3% | 10.5% |
| 純利益前年比 | 42.8% | 2.3% |
| EPS（希薄化後） | $0.55 | $2.22 |
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 | $382.0M | $464.1M | ||
| Q3 25 | $336.8M | $384.6M | ||
| Q2 25 | $311.0M | $505.0M | ||
| Q1 25 | $306.3M | $444.4M | ||
| Q4 24 | $320.2M | $419.8M | ||
| Q3 24 | $294.6M | $344.0M | ||
| Q2 24 | $281.4M | $480.9M | ||
| Q1 24 | $285.6M | $405.4M |
| Q4 25 | $44.3M | $38.7M | ||
| Q3 25 | $26.7M | $20.6M | ||
| Q2 25 | $26.5M | $52.7M | ||
| Q1 25 | $25.4M | $41.1M | ||
| Q4 24 | $31.0M | $37.8M | ||
| Q3 24 | $15.2M | $17.9M | ||
| Q2 24 | $17.9M | $44.7M | ||
| Q1 24 | $21.5M | $34.0M |
| Q4 25 | 58.4% | 32.7% | ||
| Q3 25 | 59.0% | 32.0% | ||
| Q2 25 | 59.1% | 33.3% | ||
| Q1 25 | 58.3% | 33.8% | ||
| Q4 24 | 57.9% | 35.1% | ||
| Q3 24 | 59.5% | 35.3% | ||
| Q2 24 | 59.2% | 32.1% | ||
| Q1 24 | 58.7% | 33.6% |
| Q4 25 | 15.9% | 12.7% | ||
| Q3 25 | 11.0% | 8.6% | ||
| Q2 25 | 11.6% | 14.5% | ||
| Q1 25 | 11.2% | 12.7% | ||
| Q4 24 | 13.1% | 13.8% | ||
| Q3 24 | 8.8% | 8.8% | ||
| Q2 24 | 7.9% | 13.1% | ||
| Q1 24 | 9.6% | 12.7% |
| Q4 25 | 11.6% | 8.3% | ||
| Q3 25 | 7.9% | 5.3% | ||
| Q2 25 | 8.5% | 10.4% | ||
| Q1 25 | 8.3% | 9.3% | ||
| Q4 24 | 9.7% | 9.0% | ||
| Q3 24 | 5.2% | 5.2% | ||
| Q2 24 | 6.4% | 9.3% | ||
| Q1 24 | 7.5% | 8.4% |
| Q4 25 | $0.55 | $2.22 | ||
| Q3 25 | $0.35 | $1.18 | ||
| Q2 25 | $0.34 | $3.04 | ||
| Q1 25 | $0.33 | $2.40 | ||
| Q4 24 | $0.40 | $2.22 | ||
| Q3 24 | $0.20 | $1.05 | ||
| Q2 24 | $0.25 | $2.57 | ||
| Q1 24 | $0.29 | $1.95 |
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 | $465.9M | $336.7M |
| 総負債低いほど良い | $518.6M | $1.0B |
| 株主資本純資産 | $1.1B | $845.5M |
| 総資産 | $2.0B | $2.5B |
| 負債/資本比率低いほどレバレッジが低い | 0.48× | 1.19× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $465.9M | $336.7M | ||
| Q3 25 | $469.5M | $124.4M | ||
| Q2 25 | $472.1M | $106.4M | ||
| Q1 25 | $505.2M | $95.8M | ||
| Q4 24 | $174.5M | $101.6M | ||
| Q3 24 | $170.5M | $85.1M | ||
| Q2 24 | $218.0M | $95.4M | ||
| Q1 24 | $229.1M | $101.4M |
| Q4 25 | $518.6M | $1.0B | ||
| Q3 25 | $518.1M | $442.2M | ||
| Q2 25 | $517.6M | $471.6M | ||
| Q1 25 | $620.5M | $473.2M | ||
| Q4 24 | $327.7M | $474.8M | ||
| Q3 24 | $327.3M | $476.3M | ||
| Q2 24 | $361.3M | $137.6M | ||
| Q1 24 | $360.9M | — |
| Q4 25 | $1.1B | $845.5M | ||
| Q3 25 | $1.0B | $946.0M | ||
| Q2 25 | $990.1M | $951.1M | ||
| Q1 25 | $851.6M | $879.3M | ||
| Q4 24 | $823.9M | $825.8M | ||
| Q3 24 | $804.6M | $786.5M | ||
| Q2 24 | $801.5M | $863.5M | ||
| Q1 24 | $800.4M | $813.4M |
| Q4 25 | $2.0B | $2.5B | ||
| Q3 25 | $2.0B | $2.3B | ||
| Q2 25 | $1.9B | $2.2B | ||
| Q1 25 | $1.8B | $2.1B | ||
| Q4 24 | $1.5B | $2.1B | ||
| Q3 24 | $1.5B | $2.1B | ||
| Q2 24 | $1.5B | $1.9B | ||
| Q1 24 | $1.5B | $1.8B |
| Q4 25 | 0.48× | 1.19× | ||
| Q3 25 | 0.51× | 0.47× | ||
| Q2 25 | 0.52× | 0.50× | ||
| Q1 25 | 0.73× | 0.54× | ||
| Q4 24 | 0.40× | 0.57× | ||
| Q3 24 | 0.41× | 0.61× | ||
| Q2 24 | 0.45× | 0.16× | ||
| Q1 24 | 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 | $39.1M | $62.2M |
| フリーキャッシュフロー営業CF - 設備投資 | $31.7M | $55.5M |
| FCFマージンFCF / 売上 | 8.3% | 12.0% |
| 設備投資強度設備投資 / 売上 | 2.0% | 1.4% |
| キャッシュ転換率営業CF / 純利益 | 0.88× | 1.61× |
| 直近12ヶ月FCF直近4四半期 | $121.7M | $137.2M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $39.1M | $62.2M | ||
| Q3 25 | $51.3M | $17.1M | ||
| Q2 25 | $34.8M | $562.0K | ||
| Q1 25 | $36.9M | $81.6M | ||
| Q4 24 | $26.0M | $52.5M | ||
| Q3 24 | $43.3M | $-37.2M | ||
| Q2 24 | $33.7M | $-29.0M | ||
| Q1 24 | $15.1M | $-52.1M |
| Q4 25 | $31.7M | $55.5M | ||
| Q3 25 | $35.7M | $10.1M | ||
| Q2 25 | $25.7M | $-5.6M | ||
| Q1 25 | $28.6M | $77.1M | ||
| Q4 24 | $20.4M | $47.1M | ||
| Q3 24 | $24.4M | $-44.9M | ||
| Q2 24 | $30.5M | $-37.5M | ||
| Q1 24 | $8.6M | $-57.0M |
| Q4 25 | 8.3% | 12.0% | ||
| Q3 25 | 10.6% | 2.6% | ||
| Q2 25 | 8.3% | -1.1% | ||
| Q1 25 | 9.3% | 17.4% | ||
| Q4 24 | 6.4% | 11.2% | ||
| Q3 24 | 8.3% | -13.0% | ||
| Q2 24 | 10.8% | -7.8% | ||
| Q1 24 | 3.0% | -14.1% |
| Q4 25 | 2.0% | 1.4% | ||
| Q3 25 | 4.6% | 1.8% | ||
| Q2 25 | 2.9% | 1.2% | ||
| Q1 25 | 2.7% | 1.0% | ||
| Q4 24 | 1.8% | 1.3% | ||
| Q3 24 | 6.4% | 2.2% | ||
| Q2 24 | 1.1% | 1.8% | ||
| Q1 24 | 2.3% | 1.2% |
| Q4 25 | 0.88× | 1.61× | ||
| Q3 25 | 1.92× | 0.83× | ||
| Q2 25 | 1.31× | 0.01× | ||
| Q1 25 | 1.45× | 1.98× | ||
| Q4 24 | 0.84× | 1.39× | ||
| Q3 24 | 2.85× | -2.07× | ||
| Q2 24 | 1.88× | -0.65× | ||
| Q1 24 | 0.70× | -1.53× |
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
EZPW
| Merchandise | $210.1M | 55% |
| Pawn Service | $131.9M | 35% |
| Jewelry Scrap | $39.9M | 10% |
OSIS
| Security Division | $334.7M | 72% |
| Optoelectronics And Manufacturing Division | $92.8M | 20% |
| Healthcare Division | $36.5M | 8% |
