Commvault Systems, Inc.【CVLT】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25 1Q26 2Q26 3Q26
売上高 66,300 75,226 83,629 89,621 91,527 97,458 103,640 114,014 111,267 118,162 128,147 138,274 134,408 141,863 153,250 156,819 152,643 151,144 153,021 150,735 139,123 140,742 155,696 159,565 152,413 159,333 165,841 172,931 165,972 168,140 180,366 184,915 176,177 169,078 184,275 181,427 162,203 167,582 176,351 164,749 173,000 171,139 187,992 191,341 183,421 177,840 202,381 205,949 197,981 188,057 195,074 203,478 198,150 200,997 216,808 223,292 224,672 233,278 262,630 275,039 281,978 276,188 313,832
売上成長率(%) - - - - 21.1 23.2 25.5 18.4 19.5
売上原価 9,520 9,517 10,154 11,824 12,043 13,074 13,610 14,680 15,290 15,343 16,463 17,856 17,778 18,156 18,498 19,869 20,927 20,286 19,941 20,914 20,547 20,939 20,429 20,797 20,995 21,657 21,166 21,374 21,661 23,267 24,957 28,267 27,606 26,873 28,853 33,674 28,720 31,241 30,523 26,594 24,551 26,799 28,412 29,611 25,275 26,574 29,963 32,047 33,757 32,302 34,538 34,805 35,550 37,853 39,061 39,146 39,788 42,862 48,619 47,766 50,777 55,044 59,295
売上総利益 56,780 65,709 73,475 77,797 79,484 84,384 90,030 99,334 95,977 102,819 111,684 120,418 116,630 123,707 134,752 136,950 131,716 130,858 133,080 129,821 118,576 119,803 135,267 138,768 131,418 137,676 144,675 151,557 144,311 144,873 155,409 156,648 148,571 142,205 155,422 147,753 133,483 136,341 145,828 138,155 148,449 144,340 159,580 161,730 158,146 151,266 172,418 173,902 164,224 155,755 160,536 168,673 162,600 163,144 177,747 184,146 184,884 190,416 214,011 227,273 231,201 221,144 254,537
売上総利益率(%) 81.5 82.6 82.0 80.1 81.1
研究開発費 8,640 8,615 9,600 10,099 9,271 9,591 10,087 10,987 10,951 11,431 12,367 12,607 12,851 13,344 13,597 15,342 15,040 15,835 16,468 16,800 16,778 16,135 17,963 18,411 19,228 20,221 21,227 22,867 22,545 22,925 23,981 24,713 24,794 24,507 22,916 20,430 23,580 23,227 30,503 32,710 31,142 30,955 35,727 35,577 36,135 37,726 39,257 40,497 40,113 37,053 32,505 32,176 31,431 31,261 34,392 35,244 33,104 33,839 40,010 39,333 40,062 39,859 42,230
営業費用 - - - - - - - - - - - - - - - - 113,502 119,954 128,183 125,052 124,831 124,357 131,758 129,469 133,966 138,433 143,433 149,265 148,672 149,528 151,931 152,056 155,380 141,199 144,978 147,486 140,157 144,510 146,307 140,341 141,766 186,292 156,912 151,392 142,652 149,000 160,057 162,457 156,775 146,442 155,518 206,338 144,120 145,510 156,696 165,956 166,456 175,448 200,396 200,546 206,110 208,653 234,767
営業利益 3,670 9,230 10,485 12,386 10,013 13,081 12,320 13,885 16,416 22,353 20,227 21,899 21,397 26,420 27,723 24,880 18,214 10,904 4,897 4,769 -6,255 -4,554 3,509 9,299 -2,548 -757 1,242 2,292 -4,361 -4,655 3,478 4,592 -6,809 1,006 10,444 267 -6,674 -8,169 -479 -2,186 6,683 -41,952 2,668 10,338 15,494 2,266 12,361 11,445 7,449 9,313 5,018 -37,665 18,480 17,634 21,051 18,190 18,428 14,968 13,615 26,727 25,091 12,491 19,770
営業利益率 (%) 5.2 9.7 8.9 4.5 6.3
経常(税引前)利益 3,762 9,358 10,620 12,575 10,152 13,212 12,506 14,122 16,652 22,614 20,526 22,162 21,639 26,633 27,943 25,095 18,409 10,881 4,871 4,731 -6,298 -4,589 3,482 9,250 -2,625 -884 1,021 1,965 -4,121 -4,512 3,676 1,457 -5,918 2,154 12,165 2,026 -4,751 -6,608 307 -1,494 7,026 -41,703 2,835 10,607 15,628 2,555 13,026 12,205 7,216 9,653 5,400 -37,631 19,505 18,737 22,316 23,055 20,654 16,660 15,106 28,633 26,883 15,100 27,024
経常(税引前)利益率(%) 5.7 12.4 12.7 14.0 11.1 13.6 12.1 12.4 15.0 19.1 16.0 16.0 16.1 18.8 18.2 16.0 12.1 7.2 3.2 3.1 -4.5 -3.3 2.2 5.8 -1.7 -0.6 0.6 1.1 -2.5 -2.7 2.0 0.8 -3.4 1.3 6.6 1.1 -2.9 -3.9 0.2 -0.9 4.1 -24.4 1.5 5.5 8.5 1.4 6.4 5.9 3.6 5.1 2.8 -18.5 9.8 9.3 10.3 10.3 9.2 7.1 5.8 10.4 9.5 5.5 8.6
法人税等合計 264 3,939 3,368 7,740 3,113 5,313 5,346 4,280 6,527 8,715 8,326 5,177 8,177 9,279 10,352 9,438 5,680 4,385 1,798 1,379 -4,998 4,647 -1,396 3,456 -581 -322 1,063 -1,223 -3,837 -3,502 62,621 3,118 2,649 1,263 -1,235 4,189 2,095 476 957 -10,429 4,743 -532 1,162 4,346 1,731 824 3,018 4,217 3,705 5,135 5,710 5,862 6,876 5,720 5,176 -103,065 2,127 1,095 4,085 -2,360 3,387 370 9,242
実効税率(%) 27.0 -8.2 12.6 2.5 34.2
純利益 3,498 5,419 7,252 4,835 7,039 7,899 7,160 9,842 10,125 13,899 12,200 16,985 13,462 17,354 17,591 15,657 12,729 6,496 3,073 3,352 -1,300 -9,236 4,878 5,794 -2,044 -562 -42 3,188 -284 -1,010 -58,945 -1,661 -8,567 891 13,400 -2,163 -6,846 -7,084 -650 8,935 2,283 -41,171 1,673 6,261 13,897 1,731 10,008 7,988 3,511 4,518 -310 -43,493 12,629 13,017 17,140 126,120 18,527 15,565 11,021 30,993 23,496 14,730 17,782
純利益率(%) 4.2 11.3 8.3 5.3 5.7
一株あたり利益 0.08 0.13 0.17 0.12 0.16 0.18 0.16 0.22 0.23 0.31 0.27 0.37 0.29 0.37 0.37 0.33 0.28 0.14 0.07 0.07 -0.03 -0.2 0.11 0.13 -0.05 -0.01 0 0.07 -0.01 -0.02 -1.3 -0.04 -0.19 0.02 0.29 -0.05 -0.15 -0.16 -0.01 0.19 0.05 -0.89 0.04 0.14 0.3 0.04 0.22 0.18 0.08 0.1 -0.01 -0.97 0.29 0.3 0.39 2.88 0.42 0.36 0.25 0.71 0.53 0.33 0.4
希薄化後一株あたり利益 0.08 0.12 0.16 0.1 0.15 0.17 0.15 0.21 0.21 0.29 0.25 0.35 0.27 0.35 0.35 0.32 0.27 0.14 0.07 0.07 -0.03 -0.2 0.1 0.13 -0.05 -0.01 0 0.07 -0.01 -0.02 -1.3 -0.04 -0.19 0.02 0.28 -0.05 -0.15 -0.16 -0.01 0.19 0.05 -0.89 0.03 0.14 0.29 0.04 0.21 0.17 0.08 0.1 -0.01 -0.97 0.28 0.29 0.38 2.8 0.41 0.35 0.24 0.68 0.52 0.33 0.4
EBITDA 16,374 29,156 27,783 15,472 23,552
EBITDAマージン(%) 6.2 10.6 9.9 5.6 7.5