Gogo Inc.【GOGO】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 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
売上高 85,379 92,554 95,694 99,529 104,035 109,233 115,511 121,191 126,407 137,779 141,746 147,539 147,267 159,998 165,406 172,800 172,874 188,010 231,825 227,458 217,257 217,224 199,549 213,685 201,182 221,310 184,475 96,640 66,525 77,634 73,869 82,375 87,172 92,300 92,750 97,836 105,318 108,163 98,597 103,221 97,949 97,810 104,322 102,059 100,529 137,799 230,307 226,038 223,585 230,561
売上成長率(%) - - - - 40.9 120.8 121.5 122.4 67.3
営業費用 96,277 106,961 105,014 110,407 119,318 124,421 125,301 129,759 137,970 152,700 150,338 154,635 156,041 162,173 180,104 190,136 190,675 202,437 233,996 234,907 224,867 226,915 188,101 204,019 193,964 212,918 235,535 151,070 44,305 61,938 46,089 52,769 56,259 59,973 57,801 65,496 68,976 69,468 66,669 69,176 64,633 72,934 69,648 80,378 81,458 161,954 195,120 190,077 194,842 216,369
営業利益 -10,898 -14,407 -9,320 -10,878 -15,283 -15,188 -9,790 -8,568 -11,563 -14,921 -8,592 -7,096 -8,774 -2,175 -14,698 -17,336 -17,801 -14,427 -2,171 -7,449 -7,610 -9,691 11,448 9,666 7,218 8,392 -51,060 -54,430 22,220 15,696 27,780 29,606 30,913 32,327 34,949 32,340 36,342 38,695 31,928 34,045 33,316 24,876 34,674 21,681 19,071 -24,155 35,187 35,961 28,743 14,192
営業利益率 (%) -17.5 15.3 15.9 12.9 6.2
経常(税引前)利益 -18,372 -21,886 -16,593 -18,273 -24,607 -23,882 -19,798 -24,350 -28,625 -33,602 -23,799 -39,973 -32,804 -26,615 -41,134 -43,847 -44,931 -44,080 -31,144 -37,136 -37,522 -59,522 -16,592 -83,659 -22,678 -22,069 -84,621 -85,862 -8,955 -16,442 -5,849 -66,117 19,861 21,464 24,133 22,719 28,156 30,709 24,837 26,022 27,641 19,103 41,411 971 12,152 -36,400 18,985 16,981 -563 -8,591
経常(税引前)利益率(%) -21.5 -23.6 -17.3 -18.4 -23.7 -21.9 -17.1 -20.1 -22.6 -24.4 -16.8 -27.1 -22.3 -16.6 -24.9 -25.4 -26.0 -23.4 -13.4 -16.3 -17.3 -27.4 -8.3 -39.2 -11.3 -10.0 -45.9 -88.8 -13.5 -21.2 -7.9 -80.3 22.8 23.3 26.0 23.2 26.7 28.4 25.2 25.2 28.2 19.5 39.7 1.0 12.1 -26.4 8.2 7.5 -0.3 -3.7
法人税等合計 346 219 273 389 292 229 294 422 245 277 307 221 469 317 233 362 350 -2,942 -3,725 71 195 166 207 304 213 282 157 117 -65 -362 35 277 131 -187,673 1,900 700 8,000 3,058 4,388 -63,827 6,728 4,636 10,921 132 1,522 -8,187 6,943 4,174 1,367 1,405
実効税率(%) 22.5 36.6 24.6 -242.8 -16.4
純利益 -18,718 -22,105 -16,866 -18,662 -24,899 -24,111 -20,092 -24,772 -28,870 -33,879 -24,106 -40,194 -33,273 -26,932 -41,367 -44,209 -45,281 -41,138 -27,419 -37,207 -37,717 -59,688 -16,799 -83,963 -22,891 -22,351 -84,778 -85,979 138,278 845 -5,884 -66,394 19,730 218,709 22,196 22,017 20,176 27,670 20,449 89,849 20,913 14,467 30,490 839 10,630 -28,213 12,042 12,807 -1,930 -9,996
純利益率(%) -20.5 5.2 5.7 -0.9 -4.3
一株あたり利益 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.1 2.11 0.2 0.18 0.16 0.22 0.16 0.69 0.16 0.11 0.24 0.01 0.08 -0.22 0.09 0.1 -0.01 -0.07
希薄化後一株あたり利益 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.16 1.93 0.18 0.17 0.15 0.21 0.15 0.67 0.16 0.11 0.23 0.01 0.08 -0.22 0.09 0.09 -0.01 -0.08
EBITDA -16,926 49,330 51,078 43,957 29,997
EBITDAマージン(%) -12.3 21.4 22.6 19.7 13.0