vs
FIGS, Inc.（FIGS）とBRC Group Holdings, Inc.（RILY）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
FIGS, Inc.の直近四半期売上が大きい（$201.9M vs $188.3M、BRC Group Holdings, Inc.の約1.1倍）。BRC Group Holdings, Inc.の純利益率が高く（47.9% vs 9.2%、差は38.8%）。FIGS, Inc.の前年同期比売上増加率が高い（33.0% vs -21.9%）。過去8四半期でFIGS, Inc.の売上複合成長率が高い（30.1% vs -15.4%）
FIGSは米国カリフォルニア州サンタモニカに本社を置く衣料品企業で、2013年にヘザー・ハッソンとトリナ・スピアにより設立され、現在両者が共同CEOを務めている。医療従事者向けのスクラブや関連商品を専門に販売し、医療用ウェア分野で高い知名度を持つ。
FIGS vs RILY — 直接比較
売上が大きい
FIGS
1.1倍大きい
$188.3M
売上成長率が高い
FIGS
+54.8%の差
-21.9%
純利益率が高い
RILY
純利益率が38.8%高い
9.2%
2年売上CAGRが高い
FIGS
2年複合成長率
-15.4%
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $201.9M | $188.3M |
| 純利益 | $18.5M | $90.3M |
| 粗利率 | 62.9% | 79.5% |
| 営業利益率 | 9.3% | 32.3% |
| 純利益率 | 9.2% | 47.9% |
| 売上前年比 | 33.0% | -21.9% |
| 純利益前年比 | 881.8% | 1710.8% |
| EPS（希薄化後） | $0.10 | $2.78 |
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FIGSRILY
| Q4 25 | $201.9M | $188.3M | ||
| Q3 25 | $151.7M | $215.3M | ||
| Q2 25 | $152.6M | $188.2M | ||
| Q1 25 | $124.9M | $197.2M | ||
| Q4 24 | $151.8M | $241.0M | ||
| Q3 24 | $140.2M | $225.5M | ||
| Q2 24 | $144.2M | $256.0M | ||
| Q1 24 | $119.3M | $263.4M |
純利益FIGSRILY
| Q4 25 | $18.5M | $90.3M | ||
| Q3 25 | $8.7M | $91.1M | ||
| Q2 25 | $7.1M | $139.5M | ||
| Q1 25 | $-102.0K | $-10.0M | ||
| Q4 24 | $1.9M | $-5.6M | ||
| Q3 24 | $-1.7M | $-284.4M | ||
| Q2 24 | $1.1M | $-433.6M | ||
| Q1 24 | $1.4M | $-49.2M |
粗利率FIGSRILY
| Q4 25 | 62.9% | 79.5% | ||
| Q3 25 | 69.9% | 83.7% | ||
| Q2 25 | 67.0% | 81.3% | ||
| Q1 25 | 67.6% | 81.4% | ||
| Q4 24 | 67.3% | 79.8% | ||
| Q3 24 | 67.1% | 82.1% | ||
| Q2 24 | 67.4% | 84.5% | ||
| Q1 24 | 68.9% | 85.3% |
営業利益率FIGSRILY
| Q4 25 | 9.3% | 32.3% | ||
| Q3 25 | 6.4% | 30.4% | ||
| Q2 25 | 6.5% | 5.7% | ||
| Q1 25 | -0.2% | -31.2% | ||
| Q4 24 | 5.9% | -69.2% | ||
| Q3 24 | -6.2% | -36.4% | ||
| Q2 24 | 1.1% | -90.8% | ||
| Q1 24 | 0.4% | -6.1% |
純利益率FIGSRILY
| Q4 25 | 9.2% | 47.9% | ||
| Q3 25 | 5.8% | 42.3% | ||
| Q2 25 | 4.7% | 74.1% | ||
| Q1 25 | -0.1% | -5.1% | ||
| Q4 24 | 1.2% | -2.3% | ||
| Q3 24 | -1.2% | -126.1% | ||
| Q2 24 | 0.8% | -169.4% | ||
| Q1 24 | 1.2% | -18.7% |
EPS（希薄化後）FIGSRILY
| Q4 25 | $0.10 | $2.78 | ||
| Q3 25 | $0.05 | $2.91 | ||
| Q2 25 | $0.04 | $4.50 | ||
| Q1 25 | $0.00 | $-0.39 | ||
| Q4 24 | $0.01 | $-0.01 | ||
| Q3 24 | $-0.01 | $-9.39 | ||
| Q2 24 | $0.01 | $-14.35 | ||
| Q1 24 | $0.01 | $-1.71 |
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 | $82.0M | $226.6M |
| 総負債低いほど良い | — | $1.4B |
| 株主資本純資産 | $437.5M | $-171.5M |
| 総資産 | $580.0M | $1.7B |
| 負債/資本比率低いほどレバレッジが低い | — | — |
8四半期トレンド — 暦四半期で整列
現金・短期投資FIGSRILY
| Q4 25 | $82.0M | $226.6M | ||
| Q3 25 | $46.5M | $184.2M | ||
| Q2 25 | $50.8M | $267.4M | ||
| Q1 25 | $90.0M | $138.3M | ||
| Q4 24 | $85.6M | $146.9M | ||
| Q3 24 | $124.1M | $159.2M | ||
| Q2 24 | $131.8M | $236.9M | ||
| Q1 24 | $155.3M | $190.7M |
総負債FIGSRILY
| Q4 25 | — | $1.4B | ||
| Q3 25 | — | $1.3B | ||
| Q2 25 | — | $1.3B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | — | $1.5B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
株主資本FIGSRILY
| Q4 25 | $437.5M | $-171.5M | ||
| Q3 25 | $413.3M | $-260.5M | ||
| Q2 25 | $396.5M | $-351.7M | ||
| Q1 25 | $381.5M | $-496.8M | ||
| Q4 24 | $377.1M | $-488.2M | ||
| Q3 24 | $403.5M | $-497.6M | ||
| Q2 24 | $401.7M | $-218.3M | ||
| Q1 24 | $389.9M | $228.4M |
総資産FIGSRILY
| Q4 25 | $580.0M | $1.7B | ||
| Q3 25 | $544.7M | $1.7B | ||
| Q2 25 | $517.1M | $1.5B | ||
| Q1 25 | $522.3M | $1.5B | ||
| Q4 24 | $509.8M | $1.8B | ||
| Q3 24 | $542.5M | $2.2B | ||
| Q2 24 | $526.0M | $3.2B | ||
| Q1 24 | $510.9M | $5.0B |
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 | $60.9M | $26.2M |
| フリーキャッシュフロー営業CF - 設備投資 | $58.1M | — |
| FCFマージンFCF / 売上 | 28.8% | — |
| 設備投資強度設備投資 / 売上 | 1.4% | — |
| キャッシュ転換率営業CF / 純利益 | 3.29× | 0.29× |
| 直近12ヶ月FCF直近4四半期 | $53.0M | — |
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FIGSRILY
| Q4 25 | $60.9M | $26.2M | ||
| Q3 25 | $3.4M | $-60.6M | ||
| Q2 25 | $-12.4M | $-25.6M | ||
| Q1 25 | $9.2M | $184.0K | ||
| Q4 24 | $30.4M | $-2.7M | ||
| Q3 24 | $22.6M | $19.5M | ||
| Q2 24 | $16.5M | $111.5M | ||
| Q1 24 | $11.6M | $135.4M |
フリーキャッシュフローFIGSRILY
| Q4 25 | $58.1M | — | ||
| Q3 25 | $531.0K | — | ||
| Q2 25 | $-13.5M | — | ||
| Q1 25 | $7.9M | — | ||
| Q4 24 | $27.1M | — | ||
| Q3 24 | $18.4M | — | ||
| Q2 24 | $7.5M | — | ||
| Q1 24 | $11.1M | — |
FCFマージンFIGSRILY
| Q4 25 | 28.8% | — | ||
| Q3 25 | 0.4% | — | ||
| Q2 25 | -8.9% | — | ||
| Q1 25 | 6.3% | — | ||
| Q4 24 | 17.8% | — | ||
| Q3 24 | 13.1% | — | ||
| Q2 24 | 5.2% | — | ||
| Q1 24 | 9.3% | — |
設備投資強度FIGSRILY
| Q4 25 | 1.4% | — | ||
| Q3 25 | 1.9% | — | ||
| Q2 25 | 0.7% | — | ||
| Q1 25 | 1.0% | — | ||
| Q4 24 | 2.2% | — | ||
| Q3 24 | 3.0% | — | ||
| Q2 24 | 6.2% | — | ||
| Q1 24 | 0.4% | — |
キャッシュ転換率FIGSRILY
| Q4 25 | 3.29× | 0.29× | ||
| Q3 25 | 0.39× | -0.66× | ||
| Q2 25 | -1.75× | -0.18× | ||
| Q1 25 | — | — | ||
| Q4 24 | 16.14× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 15.04× | — | ||
| Q1 24 | 8.10× | — |
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
FIGS
| Scrubwear | $154.9M | 77% |
| Non Scrubwear Lifestyle | $47.0M | 23% |
RILY
| Transferred At Point In Time | $101.4M | 54% |
| Wealth Management Segment | $30.7M | 16% |
| Corporate Finance Consulting And Investment Banking Fees | $27.1M | 14% |
| Services And Fees | $24.8M | 13% |
| Commissions Fees And Reimbursed Expenses | $4.8M | 3% |
