CryoPort, Inc.【CYRX】 業績推移・財務諸表

機能の使い方
(単位:%) 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 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
売上高 123 110 144 176 191 233 307 0 487 579 757 835 936 825 975 1,198 1,431 1,437 1,458 1,555 1,917 1,976 2,712 2,917 3,002 3,322 4,023 4,627 5,285 5,691 6,652 8,463 9,583 9,242 9,774 9,389 11,172 48,361 53,284 56,191 56,693 56,440 52,302 64,153 60,464 60,358 62,817 57,021 56,157 57,260 54,592 57,597 56,664 59,532 41,040 45,454 44,233 45,450
売上成長率(%) - - - - 4.0 -24.8 -21.1 -21.9 -23.7
売上原価 354 363 344 329 353 344 368 0 433 507 590 691 597 600 740 828 943 1,000 1,074 973 1,135 1,179 1,458 1,524 1,396 1,608 1,838 2,123 2,549 2,874 3,199 4,125 4,956 4,309 4,516 4,262 5,116 28,467 28,734 30,789 33,180 33,327 29,961 35,315 34,047 34,081 35,745 32,288 31,891 33,999 32,817 32,407 31,279 32,251 22,399 24,077 22,908 23,739
売上総利益 -231 -253 -201 -154 -163 -111 -62 -1 54 72 167 143 339 224 234 370 487 436 384 582 781 796 1,253 1,393 1,606 1,713 2,184 2,503 2,736 2,816 3,453 4,338 4,627 4,932 5,257 5,126 6,055 19,894 24,550 25,402 23,513 23,113 22,341 28,838 26,417 26,277 27,072 24,733 24,266 23,261 21,775 25,190 25,385 27,281 18,641 21,377 21,325 21,711
売上総利益率(%) 45.8 45.4 47.0 48.2 47.8
研究開発費 101 124 120 145 108 101 94 0 92 118 118 79 79 89 99 85 77 100 227 144 135 214 249 230 344 380 329 448 463 598 489 540 1,640 1,069 1,732 1,946 2,311 3,493 4,304 4,462 4,188 3,890 3,538 3,522 3,985 4,677 3,876 4,263 5,152 4,749 4,752 4,646 4,157 4,155 3,934 4,118 4,523 4,466
販売管理費 1,628 1,564 1,740 1,172 1,269 1,341 1,392 1 1,222 1,240 1,305 1,338 1,427 1,510 1,492 1,978 2,026 2,157 2,835 - - - - - - - - - - - - - - - - - - - 21,388 24,688 23,901 27,586 26,622 30,563 30,235 32,635 33,241 38,802 36,023 38,814 38,304 35,963 37,654 37,057 24,191 26,908 26,734 27,276
営業費用 1,729 1,689 1,861 1,318 1,378 1,442 1,487 1 1,314 1,358 1,424 1,417 1,507 1,599 1,591 2,063 2,104 2,258 3,063 3,205 2,761 2,957 3,022 3,257 3,594 3,984 3,982 4,968 4,897 5,036 5,594 6,642 16,978 5,810 8,844 10,972 16,787 29,739 25,692 29,150 28,089 31,476 30,160 34,085 34,220 37,312 37,117 43,065 41,175 93,132 43,056 104,418 41,811 41,212 28,125 31,026 31,257 31,742
営業利益 -1,961 -1,942 -2,062 -1,472 -1,541 -1,554 -1,550 -2 -1,261 -1,287 -1,257 -1,274 -1,168 -1,376 -1,358 -1,693 -1,617 -1,822 -2,679 -2,624 -1,980 -2,161 -1,770 -1,864 -1,989 -2,271 -1,799 -2,466 -2,162 -2,220 -2,141 -2,305 -12,352 -878 -3,587 -5,846 -10,733 -9,847 -1,142 -3,748 -4,576 -8,362 -7,819 -5,247 -7,803 -11,035 -10,045 -18,332 -16,909 -69,871 -21,281 -79,228 -16,426 -13,931 -9,484 -9,649 -9,932 -10,031
営業利益率 (%) -23.4 -23.1 -21.2 -22.5 -22.1
経常(税引前)利益 -2,053 -2,031 -2,080 -1,670 -1,546 -1,552 -1,568 -2 -1,324 -14,960 -1,841 -1,441 -2,296 -1,385 -1,408 -1,938 -1,921 -2,426 -2,761 -2,711 -3,933 -2,182 -1,785 -1,861 -1,980 -2,269 -2,682 -2,459 -2,142 -2,255 -2,388 -2,519 -12,467 -897 -3,910 -5,753 -11,447 -11,629 -2,489 -4,890 -5,502 -260,962 -13,063 -8,813 -5,259 -7,959 -5,082 -17,720 -12,798 -63,748 -18,680 -77,606 1,454 -18,648 -8,794 -11,740 -6,531 -7,395
経常(税引前)利益率(%) -1658.4 -1833.7 -1441.6 -943.6 -808.1 -664.0 -510.2 -466.6 -271.2 -2580.0 -243.0 -172.5 -245.1 -167.8 -144.4 -161.7 -134.2 -168.8 -189.2 -174.3 -205.1 -110.4 -65.8 -63.8 -65.9 -68.3 -66.7 -53.1 -40.5 -39.6 -35.9 -29.8 -130.1 -9.7 -40.0 -61.3 -102.5 -24.0 -4.7 -8.7 -9.7 -462.4 -25.0 -13.7 -8.7 -13.2 -8.1 -31.1 -22.8 -111.3 -34.2 -134.7 2.6 -31.3 -21.4 -25.8 -14.8 -16.3
法人税等合計 1 0 0 0 - 1 0 0 0 0 0 - 1 0 0 1 3 0 0 0 2 2 4 0 0 0 0 12 2 4 -1 9 1 51 33 49 -30 -99 1,038 499 1,024 -876 341 364 57 1,477 492 635 471 -1,359 215 383 649 29 234 274 165 1,126
実効税率(%) - - -0.2 -2.7 -2.3 -2.5 -15.2
純利益 -2,054 -2,031 -2,080 -1,670 -1,546 -1,553 -1,568 -2 -1,324 -14,960 -1,841 -1,441 -2,298 -1,385 -1,408 -1,937 -1,925 -2,426 -2,761 -2,711 -3,935 -2,185 -1,790 -1,861 -1,980 -2,270 -2,683 -2,471 -2,144 -2,258 -2,387 -2,529 -12,469 -948 -3,943 -5,803 -11,418 -11,530 -3,527 -5,389 -6,526 -260,086 -13,404 -9,177 -5,316 -9,436 -5,574 -18,355 -13,269 -62,389 -18,895 -77,989 805 -18,677 -11,981 105,180 -3,254 -11,644
純利益率(%) -31.4 -29.2 231.4 -7.4 -25.6
一株あたり利益 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -0.18 -5.7 -0.31 -0.23 -0.15 -0.24 -0.16 -0.42 -0.31 -1.32 -0.43 -1.62 -0.02 -0.42 -0.28 2.05 -0.18 -0.28
希薄化後一株あたり利益 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -0.17 -5.73 -0.31 -0.23 -0.15 -0.24 -0.16 -0.42 -0.31 -1.32 -0.43 -1.62 -0.02 -0.42 -0.28 2.05 -0.18 -0.28
EBITDA - -6,037 -1,838 -2,353 -3,517 -3,676
EBITDAマージン(%) - -10.1 -4.5 -5.2 -8.0 -8.1