vs
Lifeway Foods, Inc.（LWAY）とSilvercrest Asset Management Group Inc.（SAMG）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
Lifeway Foods, Inc.の直近四半期売上が大きい（$55.4M vs $32.0M、Silvercrest Asset Management Group Inc.の約1.7倍）。Lifeway Foods, Inc.の純利益率が高く（4.6% vs -0.4%、差は5.0%）。Lifeway Foods, Inc.の前年同期比売上増加率が高い（18.0% vs -0.0%）。Silvercrest Asset Management Group Inc.の直近四半期フリーキャッシュフローが多い（$15.0M vs $-17.4M）。過去8四半期でLifeway Foods, Inc.の売上複合成長率が高い（11.4% vs 2.7%）
ライフウェイフーズはアメリカ合衆国イリノイ州に本拠を置く健康食品企業で、1986年に設立されました。体内微生物環境を整えるケフィアや発酵プロバイオティクス製品の米国有数のサプライヤーとして事業を展開しています。
LWAY vs SAMG — 直接比較
売上が大きい
LWAY
1.7倍大きい
$32.0M
売上成長率が高い
LWAY
+18.0%の差
-0.0%
純利益率が高い
LWAY
純利益率が5.0%高い
-0.4%
フリーキャッシュフローが多い
SAMG
FCF $32.4M多い
$-17.4M
2年売上CAGRが高い
LWAY
2年複合成長率
2.7%
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $55.4M | $32.0M |
| 純利益 | $2.5M | $-120.0K |
| 粗利率 | 27.8% | — |
| 営業利益率 | 6.8% | -2.8% |
| 純利益率 | 4.6% | -0.4% |
| 売上前年比 | 18.0% | -0.0% |
| 純利益前年比 | 1688.1% | -107.4% |
| EPS（希薄化後） | $0.15 | $0.02 |
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LWAYSAMG
| Q4 25 | $55.4M | $32.0M | ||
| Q3 25 | $57.1M | $31.3M | ||
| Q2 25 | $53.9M | $30.7M | ||
| Q1 25 | $46.1M | $31.4M | ||
| Q4 24 | $46.9M | $32.0M | ||
| Q3 24 | $46.1M | $30.4M | ||
| Q2 24 | $49.2M | $31.0M | ||
| Q1 24 | $44.6M | $30.3M |
純利益LWAYSAMG
| Q4 25 | $2.5M | $-120.0K | ||
| Q3 25 | $3.5M | $618.0K | ||
| Q2 25 | $4.2M | $1.9M | ||
| Q1 25 | $3.5M | $2.5M | ||
| Q4 24 | $-160.0K | $1.6M | ||
| Q3 24 | $3.0M | $2.3M | ||
| Q2 24 | $3.8M | $2.7M | ||
| Q1 24 | $2.4M | $3.0M |
粗利率LWAYSAMG
| Q4 25 | 27.8% | — | ||
| Q3 25 | 28.7% | — | ||
| Q2 25 | 28.6% | — | ||
| Q1 25 | 23.9% | — | ||
| Q4 24 | 25.3% | — | ||
| Q3 24 | 25.7% | — | ||
| Q2 24 | 27.0% | — | ||
| Q1 24 | 25.8% | — |
営業利益率LWAYSAMG
| Q4 25 | 6.8% | -2.8% | ||
| Q3 25 | 8.8% | 4.3% | ||
| Q2 25 | 10.8% | 13.2% | ||
| Q1 25 | 3.4% | 15.4% | ||
| Q4 24 | 1.5% | 6.1% | ||
| Q3 24 | 9.1% | 14.6% | ||
| Q2 24 | 11.0% | 17.1% | ||
| Q1 24 | 8.0% | 19.5% |
純利益率LWAYSAMG
| Q4 25 | 4.6% | -0.4% | ||
| Q3 25 | 6.2% | 2.0% | ||
| Q2 25 | 7.9% | 6.3% | ||
| Q1 25 | 7.7% | 7.9% | ||
| Q4 24 | -0.3% | 5.1% | ||
| Q3 24 | 6.5% | 7.4% | ||
| Q2 24 | 7.7% | 8.6% | ||
| Q1 24 | 5.4% | 9.9% |
EPS（希薄化後）LWAYSAMG
| Q4 25 | $0.15 | $0.02 | ||
| Q3 25 | $0.23 | $0.07 | ||
| Q2 25 | $0.28 | $0.21 | ||
| Q1 25 | $0.23 | $0.26 | ||
| Q4 24 | $0.00 | $0.16 | ||
| Q3 24 | $0.19 | $0.24 | ||
| Q2 24 | $0.25 | $0.28 | ||
| Q1 24 | $0.16 | $0.32 |
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 | $5.6M | $44.1M |
| 総負債低いほど良い | — | — |
| 株主資本純資産 | $85.8M | $50.3M |
| 総資産 | $105.6M | $166.6M |
| 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LWAYSAMG
| Q4 25 | $5.6M | $44.1M | ||
| Q3 25 | $23.0M | $36.1M | ||
| Q2 25 | $21.2M | $30.0M | ||
| Q1 25 | $19.4M | $36.3M | ||
| Q4 24 | $16.7M | $68.6M | ||
| Q3 24 | $20.6M | $58.1M | ||
| Q2 24 | $14.6M | $49.9M | ||
| Q1 24 | $12.0M | $39.7M |
総負債LWAYSAMG
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | $2.5M | — |
株主資本LWAYSAMG
| Q4 25 | $85.8M | $50.3M | ||
| Q3 25 | $82.8M | $58.9M | ||
| Q2 25 | $78.7M | $64.6M | ||
| Q1 25 | $74.2M | $80.0M | ||
| Q4 24 | $71.9M | $80.7M | ||
| Q3 24 | $71.5M | $84.6M | ||
| Q2 24 | $68.0M | $85.3M | ||
| Q1 24 | $63.5M | $83.9M |
総資産LWAYSAMG
| Q4 25 | $105.6M | $166.6M | ||
| Q3 25 | $109.5M | $157.6M | ||
| Q2 25 | $98.3M | $152.7M | ||
| Q1 25 | $93.7M | $159.9M | ||
| Q4 24 | $90.5M | $194.4M | ||
| Q3 24 | $91.3M | $184.2M | ||
| Q2 24 | $84.9M | $177.6M | ||
| Q1 24 | $82.8M | $170.2M |
負債/資本比率LWAYSAMG
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.04× | — |
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 | $267.0K | $18.6M |
| フリーキャッシュフロー営業CF - 設備投資 | $-17.4M | $15.0M |
| FCFマージンFCF / 売上 | -31.5% | 46.9% |
| 設備投資強度設備投資 / 売上 | 31.9% | 11.4% |
| キャッシュ転換率営業CF / 純利益 | 0.11× | — |
| 直近12ヶ月FCF直近4四半期 | $-16.4M | $17.0M |
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LWAYSAMG
| Q4 25 | $267.0K | $18.6M | ||
| Q3 25 | $6.9M | $14.6M | ||
| Q2 25 | $3.9M | $13.8M | ||
| Q1 25 | $-150.0K | $-24.7M | ||
| Q4 24 | $-2.6M | $21.6M | ||
| Q3 24 | $7.5M | $13.3M | ||
| Q2 24 | $6.5M | $16.0M | ||
| Q1 24 | $1.5M | $-24.1M |
フリーキャッシュフローLWAYSAMG
| Q4 25 | $-17.4M | $15.0M | ||
| Q3 25 | $1.8M | $13.8M | ||
| Q2 25 | $1.6M | $13.4M | ||
| Q1 25 | $-2.4M | $-25.1M | ||
| Q4 24 | $-3.8M | $19.9M | ||
| Q3 24 | $5.9M | $12.9M | ||
| Q2 24 | $5.1M | $15.6M | ||
| Q1 24 | $-923.0K | $-24.7M |
FCFマージンLWAYSAMG
| Q4 25 | -31.5% | 46.9% | ||
| Q3 25 | 3.1% | 44.1% | ||
| Q2 25 | 3.0% | 43.6% | ||
| Q1 25 | -5.1% | -80.0% | ||
| Q4 24 | -8.2% | 62.2% | ||
| Q3 24 | 12.8% | 42.4% | ||
| Q2 24 | 10.4% | 50.4% | ||
| Q1 24 | -2.1% | -81.6% |
設備投資強度LWAYSAMG
| Q4 25 | 31.9% | 11.4% | ||
| Q3 25 | 9.0% | 2.6% | ||
| Q2 25 | 4.3% | 1.5% | ||
| Q1 25 | 4.8% | 1.3% | ||
| Q4 24 | 2.7% | 5.3% | ||
| Q3 24 | 3.3% | 1.2% | ||
| Q2 24 | 2.9% | 1.1% | ||
| Q1 24 | 5.5% | 2.0% |
キャッシュ転換率LWAYSAMG
| Q4 25 | 0.11× | — | ||
| Q3 25 | 1.96× | 23.62× | ||
| Q2 25 | 0.92× | 7.22× | ||
| Q1 25 | -0.04× | -10.01× | ||
| Q4 24 | — | 13.34× | ||
| Q3 24 | 2.50× | 5.90× | ||
| Q2 24 | 1.73× | 6.00× | ||
| Q1 24 | 0.64× | -8.03× |
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
LWAY
| Drinkable Kefirotherthan Pro Bugs | $47.8M | 86% |
| Cheese | $4.7M | 8% |
| Cream And Other | $1.7M | 3% |
| Other | $1.2M | 2% |
SAMG
| Investment Advisory Management And Administrative Service | $30.7M | 96% |
| Tax And Family Office Services | $1.2M | 4% |
