Imax Corporation【IMAX】 業績推移・財務諸表

機能の使い方
(単位:%) 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
売上高 45,160 - - - 55,596 70,210 80,711 77,773 49,869 82,293 51,742 104,033 48,197 79,145 60,742 102,457 62,211 107,160 85,101 119,333 92,128 91,743 86,550 106,913 68,657 87,758 98,800 125,552 84,984 98,345 82,108 108,964 80,198 104,797 86,390 124,279 34,902 8,855 37,256 55,990 38,754 50,955 56,602 108,572 60,036 73,968 68,755 98,046 86,946 97,979 103,896 86,018 79,123 88,961 91,452 92,672 86,667 91,684 106,654 125,207
売上成長率(%) - - - - - - - 7.7 9.5 3.1 16.6 35.1
売上原価 11,377 - - - 28,735 31,377 35,961 35,484 23,830 38,717 24,484 36,303 21,789 31,351 25,300 38,713 26,230 38,125 42,712 47,450 39,952 41,466 41,651 51,587 32,886 38,299 58,932 65,404 34,292 37,941 39,917 54,322 35,058 45,244 39,270 61,920 29,816 16,543 33,427 35,677 21,473 25,352 29,115 44,537 28,265 29,932 37,054 49,199 36,895 40,092 41,181 42,330 32,234 45,034 40,433 44,307 33,491 38,082 39,383 53,066
売上総利益 20,646 - - - 26,861 38,833 44,750 42,289 26,039 43,576 27,258 67,730 26,408 47,794 35,442 63,744 35,981 69,035 42,389 71,883 52,176 50,277 44,899 55,326 35,771 49,459 39,868 60,148 50,692 60,404 42,191 54,642 45,140 59,553 47,120 62,359 5,086 -7,688 3,829 20,313 17,281 25,603 27,487 64,035 31,771 44,036 31,701 48,847 50,051 57,887 62,715 43,688 46,889 43,927 51,019 48,365 53,176 53,602 67,271 72,141
売上総利益率(%) - - - 52.2 61.4 58.5 63.1 57.6
研究開発費 1,868 - - - 2,630 2,465 2,528 3,788 3,634 3,659 3,974 3,504 3,599 3,309 4,560 4,628 4,542 2,347 2,722 3,119 3,708 3,435 4,460 4,712 4,334 5,678 4,626 6,217 3,592 3,922 4,028 2,186 1,136 1,222 1,359 1,486 2,200 1,232 1,130 1,056 1,471 2,200 2,025 1,248 1,196 1,356 1,115 1,633 1,855 2,762 2,771 2,722 2,187 2,031 -265 1,150 1,318 1,542 1,505 1,451
販売管理費 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 32,905 37,862 34,148 38,906 36,282 35,070 31,257 37,564 31,466 32,414 33,462 35,302 34,219 35,472
営業利益 -465 - - - 4,542 15,566 22,489 15,785 4,565 17,379 2,873 40,283 808 19,592 6,902 30,568 2,652 36,529 13,659 34,931 16,267 15,467 7,724 18,710 -291 1,990 4,500 24,727 16,972 14,598 9,483 4,123 13,999 24,050 14,409 24,820 -38,439 -41,500 -27,390 -14,492 -10,845 -2,952 -853 25,634 -8,032 -101 -4,238 7,537 11,401 14,226 22,032 2,739 12,067 2,872 19,411 9,512 16,734 14,346 29,045 24,104
営業利益率 (%) - - - 10.3 19.3 15.6 27.2 19.3
経常(税引前)利益 - - - - 4,040 15,117 22,138 16,483 4,233 17,043 2,572 39,962 558 19,348 6,782 30,663 2,594 36,385 13,418 34,681 16,336 15,389 7,625 18,503 -518 1,835 4,225 24,469 16,725 13,990 9,156 3,734 13,728 19,282 13,760 26,075 -43,377 -40,295 -27,806 -17,646 -7,432 -4,166 -1,942 24,527 -9,340 -1,118 -5,409 6,098 10,008 13,074 21,574 1,461 10,579 1,076 17,719 8,324 15,435 13,433 27,821 6,604
経常(税引前)利益率(%) - - - - 7.3 21.5 27.4 21.2 8.5 20.7 5.0 38.4 1.2 24.4 11.2 29.9 4.2 34.0 15.8 29.1 17.7 16.8 8.8 17.3 -0.8 2.1 4.3 19.5 19.7 14.2 11.2 3.4 17.1 18.4 15.9 21.0 -124.3 -455.1 -74.6 -31.5 -19.2 -8.2 -3.4 22.6 -15.6 -1.5 -7.9 6.2 11.5 13.3 20.8 1.7 13.4 1.2 19.4 9.0 17.8 14.7 26.1 5.3
法人税等合計 -309 - - - 993 3,792 6,814 -26,678 1,152 4,793 619 10,065 72 5,407 1,188 7,799 675 9,256 2,477 7,644 3,718 3,366 2,551 6,577 114 -238 -1,009 17,675 -4,453 -3,635 -1,452 19,058 -3,648 5,300 3,000 4,782 15,500 -10,200 19,300 1,904 3,100 1,946 4,402 11,148 2,610 3,133 2,348 2,017 4,885 3,461 6,555 -1,850 5,200 -4,000 2,400 1,496 7,300 1,200 5,200 4,067
実効税率(%) - - - - 18.0 47.3 8.9 18.7 61.6
純利益 -1,003 1,825 8,392 6,329 2,588 11,080 14,990 12,679 2,861 11,816 1,609 27,829 579 13,779 5,297 22,514 1,485 26,380 10,514 26,245 12,177 10,683 4,384 12,076 75 1,809 2,898 8,698 12,067 10,255 7,502 3,771 12,487 13,836 10,896 21,352 -49,354 -25,967 -47,209 -19,544 -10,500 -6,112 -6,344 13,379 -11,950 2,851 -7,757 4,081 5,123 9,613 15,019 3,311 5,420 5,073 15,343 6,866 8,150 12,235 22,616 2,525
純利益率(%) - - - 7.4 9.4 13.3 21.2 2.0
一株あたり利益 - - - - 0.04 0.17 0.23 0.19 0.04 0.18 0.02 0.42 0.01 0.19 0.07 0.31 0 0.34 0.12 0.32 0.14 0.11 0.04 0.14 0 -0.03 -0.01 0.08 0.13 0.12 0.08 0.03 0.13 - - - - - - - - - - - - -0.05 -0.16 0.04 0.05 0.15 0.22 0.05 0.06 0.07 0.26 0.1 0.04 0.21 0.38 0.01
希薄化後一株あたり利益 - - - - 0.04 0.16 0.22 0.19 0.04 0.17 0.02 0.4 0.01 0.19 0.07 0.29 0 0.34 0.12 0.32 0.14 0.11 0.04 0.13 0 -0.03 -0.01 0.08 0.13 0.12 0.08 0.03 0.13 - - - - - - - - - - - - -0.05 -0.16 0.04 0.04 0.15 0.22 0.05 0.06 0.07 0.26 0.09 0.04 0.2 0.37 0.01
EBITDA - - - 26,113 31,647 30,242 44,651 40,135
EBITDAマージン(%) - - - 28.2 36.5 33.0 41.9 32.1