Kratos Defense & Security Solutions, Inc.【KTOS】 業績推移・財務諸表

(単位:千ドル) 2Q11 3Q11 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 1Q22 2Q22 3Q22 1Q23 2Q23 3Q23 1Q24 2Q24 3Q24 1Q25 2Q25
売上高 171,100 211,000 215,000 219,800 276,300 263,600 252,800 235,200 226,400 235,700 200,100 229,300 217,100 221,500 182,500 160,500 161,700 177,500 153,000 168,200 165,400 182,100 167,800 185,700 196,200 202,200 143,000 151,200 159,400 164,400 160,400 187,900 184,100 185,100 168,900 170,400 202,000 206,400 194,200 205,100 200,600 196,200 224,200 228,600 231,800 256,900 274,600 277,200 300,100 275,900 302,600 351,500
売上成長率(%) - - - -
売上原価 125,700 150,800 157,100 162,100 202,200 - 187,100 174,800 174,100 - 147,500 172,900 164,100 - 135,600 119,600 121,300 - 117,100 123,000 139,500 - 122,700 138,300 148,100 - 102,200 111,900 115,300 - 115,500 139,800 135,500 - 123,100 124,400 144,900 - 143,200 153,100 140,000 144,300 166,400 173,700 172,400 193,000 201,200 206,200 222,900 206,700 229,000 277,700
売上総利益 45,400 60,200 57,900 57,700 74,100 68,000 65,700 60,400 52,300 61,500 52,600 56,400 53,000 56,200 46,900 40,900 40,400 42,200 35,900 45,200 25,900 46,600 45,100 47,400 48,100 56,700 40,800 39,300 44,100 45,500 44,900 48,100 48,600 48,400 45,800 46,000 57,100 54,300 51,000 52,000 60,600 51,900 57,800 54,900 59,400 63,900 73,400 71,000 77,200 69,200 73,600 73,800
売上総利益率(%)
研究開発費 1,200 3,300 3,800 4,800 4,500 - 4,900 4,800 4,800 - 5,200 5,900 5,900 - 4,800 4,300 3,500 - 2,900 4,000 3,200 - 4,400 4,100 4,200 - 3,600 3,600 4,400 - 3,900 4,500 4,600 - 5,700 6,000 7,700 - 8,000 10,200 8,000 9,200 9,200 9,600 10,200 9,900 10,300 9,600 10,200 9,900 10,000 10,200
販売管理費 33,700 43,200 45,000 42,600 54,500 - 49,200 48,000 47,800 - 43,400 44,900 45,800 - 42,600 40,300 34,900 - 37,700 36,400 35,500 - 38,700 40,600 40,700 - 29,800 30,100 29,500 - 31,500 33,700 32,500 - 34,900 36,000 36,300 - 37,900 38,200 41,800 43,300 44,500 48,500 47,800 47,300 50,900 54,400 54,500 52,600 57,000 59,900
営業利益 8,700 10,000 8,200 7,400 14,100 -80,300 11,500 8,900 6,100 5,400 3,300 4,700 1,200 10,700 -1,500 -3,700 1,600 1,500 -10,200 0 -13,000 4,600 1,700 2,600 3,100 -13,200 7,000 2,600 10,100 10,800 8,200 9,000 11,500 9,300 4,700 2,900 12,700 9,000 4,900 3,300 10,500 -1,200 -1,900 -3,600 500 6,700 12,200 7,000 12,500 6,500 6,600 3,700
営業利益率 (%)
経常(税引前)利益 -4,400 -5,300 -7,400 -8,300 -3,100 - -5,400 -7,200 -9,300 - -12,600 -48,200 -11,300 - -14,100 -13,600 -11,000 - -18,600 -8,500 -21,600 - -8,400 -4,400 -4,000 - 2,200 -3,700 4,800 - 2,200 3,800 5,400 - -1,200 -2,400 7,600 - -800 -2,400 4,600 -20,000 -4,800 -8,800 -5,100 1,800 6,800 4,000 12,700 5,800 5,400 4,600
経常(税引前)利益率(%) -2.57 -2.51 -3.44 -3.78 -1.12 - -2.14 -3.06 -4.11 - -6.3 -21.02 -5.2 - -7.73 -8.47 -6.8 - -12.16 -5.05 -13.06 - -5.01 -2.37 -2.04 - 1.54 -2.45 3.01 - 1.37 2.02 2.93 - -0.71 -1.41 3.76 - -0.41 -1.17 2.29 -10.19 -2.14 -3.85 -2.2 0.7 2.48 1.44 4.23 2.1 1.78 1.31
法人税等合計 900 1,600 -4,200 6,600 1,300 -5,400 2,800 -100 200 -2,900 2,300 1,600 -200 1,400 2,400 2,300 -15,300 -300 3,600 1,800 1,900 800 1,500 1,800 200 -11,700 900 100 3,400 200 -1,500 2,500 2,800 1,000 -1,400 -1,800 5,000 -75,300 -2,700 -3,600 5,700 -4,300 500 -800 700 2,400 3,800 2,700 4,800 2,600 900 1,700
実効税率(%) - - - - - - - - -
純利益 -5,200 - - -17,200 -4,200 -90,000 -10,300 -9,600 -9,900 -7,400 -15,000 -49,900 -10,900 -2,200 -16,300 -15,000 55,100 -4,000 -22,200 -10,400 -23,600 -4,300 -10,000 -6,200 -4,300 -22,200 -2,200 -7,700 1,700 4,700 3,100 4,300 2,600 3,000 -200 -700 2,400 78,100 1,900 1,100 -1,900 -15,900 -4,400 -8,000 -5,800 -400 3,000 1,300 7,900 3,200 4,500 2,900
純利益率(%) - -
一株あたり利益 -0.22 -0.22 -0.09 -0.41 -0.07 -1.59 -0.18 -0.17 -0.17 - - - - - - - 0.93 -0.07 -0.37 -0.17 -0.39 -0.07 - -0.07 -0.05 -0.21 - -0.07 0.02 0.05 - - - 0.03 - - - 0.63 - 0.01 -0.02 -0.12 -0.04 -0.06 -0.05 -0.02 -0.01 0.01 0.05 0.02 0.03 0.02
希薄化後一株あたり利益 -0.22 -0.22 -0.09 -0.41 -0.07 -1.59 -0.18 -0.17 -0.17 - - - - - - - 0.92 -0.07 -0.37 -0.17 -0.39 -0.07 - -0.07 -0.05 -0.21 -0.02 -0.07 0.02 0.04 0.03 0.04 0.02 0.03 - -0.01 0.02 0.62 0.01 0.01 -0.02 -0.12 -0.04 -0.06 -0.05 -0.02 -0.01 0.01 0.05 0.02 0.03 0.02
EBITDA - - - - - - - - - - - - - - - - - - - - - -
EBITDAマージン(%) - - - - - - - - - - - - - - - - - - - - - -