vs
ロゼッタストーン（STEP）とStrategic Education, Inc.（STRA）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
ロゼッタストーンの直近四半期売上が大きい（$586.5M vs $305.9M、Strategic Education, Inc.の約1.9倍）。Strategic Education, Inc.の純利益率が高く（10.7% vs -21.0%、差は31.8%）。ロゼッタストーンの前年同期比売上増加率が高い（73.0% vs 0.8%）。Strategic Education, Inc.の直近四半期フリーキャッシュフローが多い（$77.3M vs $26.7M）。過去8四半期でロゼッタストーンの売上複合成長率が高い（28.2% vs -1.0%）
ロゼッタストーンは米国発の教育テクノロジー企業で、言語学習、リテラシー向上、脳トレ向けソフトウェアを開発している。特に言語学習製品の知名度が高く、2013年に複数関連企業を買収し事業領域を拡大、2021年にIXL Learningの子会社となった。
Strategic Education, Inc.（SEI）は教育サービスを事業とする持ち株会社で、旧社名はStrayer Education, Inc.です。営利目的のオンライン大学であるカペラ大学、ストレイヤー大学を傘下に所有するほか、DevMountain、Hackbright Academy、Sophia Learningなどの非学位コースを提供する教育機関も運営しています。
STEP vs STRA — 直接比較
損益計算書 — Q3 FY2026 vs Q1 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $586.5M | $305.9M |
| 純利益 | $-123.5M | $32.8M |
| 粗利率 | — | — |
| 営業利益率 | -33.2% | 13.4% |
| 純利益率 | -21.0% | 10.7% |
| 売上前年比 | 73.0% | 0.8% |
| 純利益前年比 | 35.7% | 10.3% |
| EPS（希薄化後） | $-1.55 | $1.48 |
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 | — | $305.9M | ||
| Q4 25 | $586.5M | $323.2M | ||
| Q3 25 | $454.2M | $319.9M | ||
| Q2 25 | $364.3M | $321.5M | ||
| Q1 25 | $377.7M | $303.6M | ||
| Q4 24 | $339.0M | $311.5M | ||
| Q3 24 | $271.7M | $306.0M | ||
| Q2 24 | $186.4M | $312.3M |
| Q1 26 | — | $32.8M | ||
| Q4 25 | $-123.5M | $37.9M | ||
| Q3 25 | $-366.1M | $26.6M | ||
| Q2 25 | $-38.4M | $32.3M | ||
| Q1 25 | $-18.5M | $29.7M | ||
| Q4 24 | $-192.0M | $25.3M | ||
| Q3 24 | $17.6M | $27.7M | ||
| Q2 24 | $13.3M | $29.9M |
| Q1 26 | — | 13.4% | ||
| Q4 25 | -33.2% | 16.0% | ||
| Q3 25 | -148.8% | 11.6% | ||
| Q2 25 | -5.6% | 14.2% | ||
| Q1 25 | 2.6% | 13.1% | ||
| Q4 24 | -101.7% | 11.6% | ||
| Q3 24 | 21.3% | 11.9% | ||
| Q2 24 | 29.4% | 13.4% |
| Q1 26 | — | 10.7% | ||
| Q4 25 | -21.0% | 11.7% | ||
| Q3 25 | -80.6% | 8.3% | ||
| Q2 25 | -10.5% | 10.1% | ||
| Q1 25 | -4.9% | 9.8% | ||
| Q4 24 | -56.6% | 8.1% | ||
| Q3 24 | 6.5% | 9.1% | ||
| Q2 24 | 7.2% | 9.6% |
| Q1 26 | — | $1.48 | ||
| Q4 25 | $-1.55 | $1.65 | ||
| Q3 25 | $-4.66 | $1.15 | ||
| Q2 25 | $-0.49 | $1.37 | ||
| Q1 25 | $-0.37 | $1.24 | ||
| Q4 24 | $-2.61 | $1.05 | ||
| Q3 24 | $0.26 | $1.15 | ||
| Q2 24 | $0.20 | $1.24 |
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 | — | $150.3M |
| 総負債低いほど良い | $270.2M | — |
| 株主資本純資産 | $-378.8M | $1.6B |
| 総資産 | $5.2B | $2.1B |
| 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
| Q1 26 | — | $150.3M | ||
| Q4 25 | — | $148.1M | ||
| Q3 25 | — | $172.6M | ||
| Q2 25 | — | $164.9M | ||
| Q1 25 | — | $182.6M | ||
| Q4 24 | — | $184.0M | ||
| Q3 24 | — | $222.1M | ||
| Q2 24 | — | $256.2M |
| Q1 26 | — | — | ||
| Q4 25 | $270.2M | — | ||
| Q3 25 | $269.9M | — | ||
| Q2 25 | $269.6M | — | ||
| Q1 25 | $269.3M | — | ||
| Q4 24 | $168.9M | — | ||
| Q3 24 | $172.3M | — | ||
| Q2 24 | $172.1M | — |
| Q1 26 | — | $1.6B | ||
| Q4 25 | $-378.8M | $1.6B | ||
| Q3 25 | $-233.5M | $1.7B | ||
| Q2 25 | $153.9M | $1.7B | ||
| Q1 25 | $179.4M | $1.6B | ||
| Q4 24 | $209.8M | $1.7B | ||
| Q3 24 | $397.5M | $1.7B | ||
| Q2 24 | $366.9M | $1.7B |
| Q1 26 | — | $2.1B | ||
| Q4 25 | $5.2B | $2.0B | ||
| Q3 25 | $5.3B | $2.1B | ||
| Q2 25 | $4.8B | $2.1B | ||
| Q1 25 | $4.6B | $2.1B | ||
| Q4 24 | $4.3B | $2.0B | ||
| Q3 24 | $4.0B | $2.2B | ||
| Q2 24 | $3.8B | $2.2B |
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 1.75× | — | ||
| Q1 25 | 1.50× | — | ||
| Q4 24 | 0.81× | — | ||
| Q3 24 | 0.43× | — | ||
| Q2 24 | 0.47× | — |
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 | $27.2M | $87.4M |
| フリーキャッシュフロー営業CF - 設備投資 | $26.7M | $77.3M |
| FCFマージンFCF / 売上 | 4.6% | 25.3% |
| 設備投資強度設備投資 / 売上 | 0.1% | — |
| キャッシュ転換率営業CF / 純利益 | — | 2.66× |
| 直近12ヶ月FCF直近4四半期 | $18.6M | $173.9M |
8四半期トレンド — 暦四半期で整列
| Q1 26 | — | $87.4M | ||
| Q4 25 | $27.2M | $39.2M | ||
| Q3 25 | $16.2M | $60.1M | ||
| Q2 25 | $46.3M | $31.2M | ||
| Q1 25 | $-66.5M | $67.7M | ||
| Q4 24 | $27.6M | $15.9M | ||
| Q3 24 | $53.7M | $51.5M | ||
| Q2 24 | $50.2M | $24.3M |
| Q1 26 | — | $77.3M | ||
| Q4 25 | $26.7M | $27.0M | ||
| Q3 25 | $15.9M | $49.3M | ||
| Q2 25 | $45.2M | $20.4M | ||
| Q1 25 | $-69.2M | $57.3M | ||
| Q4 24 | $27.0M | $4.7M | ||
| Q3 24 | $52.4M | $42.1M | ||
| Q2 24 | $49.6M | $13.6M |
| Q1 26 | — | 25.3% | ||
| Q4 25 | 4.6% | 8.3% | ||
| Q3 25 | 3.5% | 15.4% | ||
| Q2 25 | 12.4% | 6.3% | ||
| Q1 25 | -18.3% | 18.9% | ||
| Q4 24 | 8.0% | 1.5% | ||
| Q3 24 | 19.3% | 13.8% | ||
| Q2 24 | 26.6% | 4.3% |
| Q1 26 | — | — | ||
| Q4 25 | 0.1% | 3.8% | ||
| Q3 25 | 0.1% | 3.4% | ||
| Q2 25 | 0.3% | 3.4% | ||
| Q1 25 | 0.7% | 3.4% | ||
| Q4 24 | 0.2% | 3.6% | ||
| Q3 24 | 0.5% | 3.1% | ||
| Q2 24 | 0.3% | 3.4% |
| Q1 26 | — | 2.66× | ||
| Q4 25 | — | 1.03× | ||
| Q3 25 | — | 2.26× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | 2.27× | ||
| Q4 24 | — | 0.63× | ||
| Q3 24 | 3.05× | 1.86× | ||
| Q2 24 | 3.76× | 0.81× |
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
STEP
| Other | $210.1M | 36% |
| Management And Advisory Fees Net Focused Commingled Funds | $143.3M | 24% |
| Carried Interest Allocation Focused Commingled Funds | $85.1M | 15% |
| Carried Interest Allocation Separately Managed Accounts | $63.6M | 11% |
| Carried Interest Allocation Realized | $46.7M | 8% |
| Management And Advisory Fees Net Advisory And Other Services | $18.3M | 3% |
| Legacy Carried Interest Allocation Focused Commingled Funds | $10.3M | 2% |
| Income Based Incentive Fees | $6.0M | 1% |
| Management And Advisory Fees Net Fund Reimbursement Revenues | $3.1M | 1% |
STRA
| U.S. Higher Education | $212.6M | 69% |
| Australia/New Zealand | $51.8M | 17% |
| Education Technology Services | $41.5M | 14% |
