vs
MACOM Technology Solutions Holdings, Inc.（MTSI）とONESPAWORLD HOLDINGS Ltd（OSW）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
MACOM Technology Solutions Holdings, Inc.の直近四半期売上が大きい（$271.6M vs $242.1M、ONESPAWORLD HOLDINGS Ltdの約1.1倍）。MACOM Technology Solutions Holdings, Inc.の純利益率が高く（18.0% vs 5.0%、差は13.0%）。MACOM Technology Solutions Holdings, Inc.の前年同期比売上増加率が高い（24.5% vs 11.5%）。MACOM Technology Solutions Holdings, Inc.の直近四半期フリーキャッシュフローが多い（$30.0M vs $14.9M）。過去8四半期でMACOM Technology Solutions Holdings, Inc.の売上複合成長率が高い（22.4% vs 7.1%）
MACOMテクノロジーソリューションズは米国の高周波、マイクロ波、ミリ波向け半導体デバイス・部品の開発・製造企業です。本社をマサチューセッツ州ローウェルに置き、2005年には同市最大の民間雇用主でした。ISO9001品質認証とISO14001環境認証を取得しており、北米、欧州、アジア、オーストラリアに設計センターと営業所を構えています。
MTSI vs OSW — 直接比較
損益計算書 — Q1 FY2026 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $271.6M | $242.1M |
| 純利益 | $48.8M | $12.1M |
| 粗利率 | 55.9% | — |
| 営業利益率 | 15.9% | 6.8% |
| 純利益率 | 18.0% | 5.0% |
| 売上前年比 | 24.5% | 11.5% |
| 純利益前年比 | 129.1% | -16.2% |
| EPS（希薄化後） | $0.64 | $0.12 |
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
| Q1 26 | $271.6M | — | ||
| Q4 25 | $261.2M | $242.1M | ||
| Q3 25 | $252.1M | $258.5M | ||
| Q2 25 | $235.9M | $240.7M | ||
| Q1 25 | $218.1M | $219.6M | ||
| Q4 24 | — | $217.2M | ||
| Q3 24 | $200.7M | $241.7M | ||
| Q2 24 | $190.5M | $224.9M |
| Q1 26 | $48.8M | — | ||
| Q4 25 | $45.1M | $12.1M | ||
| Q3 25 | $36.5M | $24.3M | ||
| Q2 25 | $31.7M | $19.9M | ||
| Q1 25 | $-167.5M | $15.3M | ||
| Q4 24 | — | $14.4M | ||
| Q3 24 | $29.4M | $21.6M | ||
| Q2 24 | $19.9M | $15.8M |
| Q1 26 | 55.9% | — | ||
| Q4 25 | 54.5% | — | ||
| Q3 25 | 55.3% | — | ||
| Q2 25 | 55.2% | — | ||
| Q1 25 | 53.7% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 54.7% | — | ||
| Q2 24 | 53.2% | — |
| Q1 26 | 15.9% | — | ||
| Q4 25 | 15.2% | 6.8% | ||
| Q3 25 | 14.9% | 10.2% | ||
| Q2 25 | 14.8% | 9.2% | ||
| Q1 25 | 8.0% | 7.7% | ||
| Q4 24 | — | 7.9% | ||
| Q3 24 | 13.7% | 10.3% | ||
| Q2 24 | 10.4% | 8.4% |
| Q1 26 | 18.0% | — | ||
| Q4 25 | 17.3% | 5.0% | ||
| Q3 25 | 14.5% | 9.4% | ||
| Q2 25 | 13.4% | 8.3% | ||
| Q1 25 | -76.8% | 7.0% | ||
| Q4 24 | — | 6.6% | ||
| Q3 24 | 14.7% | 8.9% | ||
| Q2 24 | 10.5% | 7.0% |
| Q1 26 | $0.64 | — | ||
| Q4 25 | $0.67 | $0.12 | ||
| Q3 25 | $0.48 | $0.23 | ||
| Q2 25 | $0.42 | $0.19 | ||
| Q1 25 | $-2.30 | $0.15 | ||
| Q4 24 | — | $0.13 | ||
| Q3 24 | $0.40 | $0.20 | ||
| Q2 24 | $0.27 | $0.15 |
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 | $768.5M | $16.3M |
| 総負債低いほど良い | — | $84.0M |
| 株主資本純資産 | $1.4B | $542.6M |
| 総資産 | $2.1B | $707.1M |
| 負債/資本比率低いほどレバレッジが低い | — | 0.15× |
8四半期トレンド — 暦四半期で整列
| Q1 26 | $768.5M | — | ||
| Q4 25 | $786.0M | $16.3M | ||
| Q3 25 | $735.2M | $29.6M | ||
| Q2 25 | $681.5M | $35.0M | ||
| Q1 25 | $656.5M | $22.6M | ||
| Q4 24 | — | $57.4M | ||
| Q3 24 | $581.9M | $48.8M | ||
| Q2 24 | $521.5M | $62.5M |
| Q1 26 | — | — | ||
| Q4 25 | — | $84.0M | ||
| Q3 25 | — | $85.2M | ||
| Q2 25 | — | $96.2M | ||
| Q1 25 | — | $97.4M | ||
| Q4 24 | — | $98.6M | ||
| Q3 24 | — | $98.7M | ||
| Q2 24 | — | $123.8M |
| Q1 26 | $1.4B | — | ||
| Q4 25 | $1.3B | $542.6M | ||
| Q3 25 | $1.3B | $552.8M | ||
| Q2 25 | $1.2B | $548.3M | ||
| Q1 25 | $1.2B | $530.6M | ||
| Q4 24 | — | $554.5M | ||
| Q3 24 | $1.1B | $540.1M | ||
| Q2 24 | $1.1B | $532.7M |
| Q1 26 | $2.1B | — | ||
| Q4 25 | $2.1B | $707.1M | ||
| Q3 25 | $2.0B | $732.6M | ||
| Q2 25 | $1.9B | $731.8M | ||
| Q1 25 | $1.8B | $708.7M | ||
| Q4 24 | — | $746.4M | ||
| Q3 24 | $1.8B | $734.0M | ||
| Q2 24 | $1.7B | $756.8M |
| Q1 26 | — | — | ||
| Q4 25 | — | 0.15× | ||
| Q3 25 | — | 0.15× | ||
| Q2 25 | — | 0.18× | ||
| Q1 25 | — | 0.18× | ||
| Q4 24 | — | 0.18× | ||
| Q3 24 | — | 0.18× | ||
| Q2 24 | — | 0.23× |
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 | $42.9M | $20.0M |
| フリーキャッシュフロー営業CF - 設備投資 | $30.0M | $14.9M |
| FCFマージンFCF / 売上 | 11.0% | 6.2% |
| 設備投資強度設備投資 / 売上 | 4.8% | 2.1% |
| キャッシュ転換率営業CF / 純利益 | 0.88× | 1.65× |
| 直近12ヶ月FCF直近4四半期 | $161.5M | $68.4M |
8四半期トレンド — 暦四半期で整列
| Q1 26 | $42.9M | — | ||
| Q4 25 | $69.6M | $20.0M | ||
| Q3 25 | $60.4M | $33.2M | ||
| Q2 25 | $38.7M | $20.3M | ||
| Q1 25 | $66.7M | $10.1M | ||
| Q4 24 | — | $16.6M | ||
| Q3 24 | $62.3M | $28.6M | ||
| Q2 24 | $49.0M | $18.7M |
| Q1 26 | $30.0M | — | ||
| Q4 25 | $49.4M | $14.9M | ||
| Q3 25 | $51.6M | $27.6M | ||
| Q2 25 | $30.5M | $17.6M | ||
| Q1 25 | $61.3M | $8.4M | ||
| Q4 24 | — | $13.2M | ||
| Q3 24 | $57.1M | $27.5M | ||
| Q2 24 | $41.5M | $17.6M |
| Q1 26 | 11.0% | — | ||
| Q4 25 | 18.9% | 6.2% | ||
| Q3 25 | 20.5% | 10.7% | ||
| Q2 25 | 12.9% | 7.3% | ||
| Q1 25 | 28.1% | 3.8% | ||
| Q4 24 | — | 6.1% | ||
| Q3 24 | 28.5% | 11.4% | ||
| Q2 24 | 21.8% | 7.8% |
| Q1 26 | 4.8% | — | ||
| Q4 25 | 7.7% | 2.1% | ||
| Q3 25 | 3.5% | 2.2% | ||
| Q2 25 | 3.5% | 1.1% | ||
| Q1 25 | 2.4% | 0.8% | ||
| Q4 24 | — | 1.5% | ||
| Q3 24 | 2.6% | 0.5% | ||
| Q2 24 | 3.9% | 0.5% |
| Q1 26 | 0.88× | — | ||
| Q4 25 | 1.54× | 1.65× | ||
| Q3 25 | 1.65× | 1.36× | ||
| Q2 25 | 1.22× | 1.02× | ||
| Q1 25 | — | 0.66× | ||
| Q4 24 | — | 1.15× | ||
| Q3 24 | 2.12× | 1.33× | ||
| Q2 24 | 2.46× | 1.19× |
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
MTSI
| Industrial Defense | $117.7M | 43% |
| Data Center | $85.8M | 32% |
| Telecom | $68.1M | 25% |
OSW
| Services | $197.3M | 82% |
| Products | $44.8M | 18% |
