Paycom Software, Inc.【PAYC】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 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 33,306 36,598 44,040 55,222 48,973 55,340 65,118 90,126 73,880 77,325 87,810 119,508 98,227 101,287 114,025 153,916 128,800 133,288 150,332 199,943 169,313 175,006 193,409 242,368 181,587 196,532 220,947 272,198 242,146 256,194 284,986 353,519 316,924 334,167 370,608 451,637 401,139 406,303 434,595 499,881 437,512 451,934 493,873 530,500 483,600 493,300 544,300
売上成長率(%) - - - - 13.6 6.1 10.5 9.2 10.2
売上原価 6,365 6,436 7,595 8,281 8,021 8,909 10,262 11,971 11,865 14,748 15,482 17,146 17,876 17,826 19,180 23,605 20,931 22,125 24,102 29,318 25,239 26,392 28,798 30,046 29,558 30,912 33,030 36,273 36,410 42,680 46,523 48,484 50,082 55,104 59,071 65,232 67,428 68,941 74,689 78,631 83,884 88,353 83,732 84,600 87,500 85,400 87,800
研究開発費 937 1,059 1,447 1,867 1,907 2,349 2,504 3,860 4,202 6,232 6,672 6,797 8,095 8,112 7,426 11,250 10,731 11,526 12,740 18,489 16,775 19,605 18,211 21,621 21,778 21,772 25,073 24,711 28,224 31,077 34,414 31,605 36,803 40,366 39,569 42,669 49,118 51,864 55,300 50,509 62,371 63,047 66,673 62,300 74,800 74,100 72,200
販売管理費 23,847 25,484 31,658 36,403 30,144 39,576 48,622 49,451 46,011 61,995 59,647 63,697 71,262 72,024 75,411 79,291 64,832 74,918 82,817 108,137 91,188 98,058 104,317 123,058 125,453 131,584 151,670 141,379 158,646 170,209 169,837 178,768 194,529 204,798 205,703 225,973 246,445 240,461 253,183 135,436 258,488 258,707 261,669 260,800 283,800 295,300 299,400
営業費用 30,212 31,920 39,253 44,684 38,165 48,485 58,884 61,422 57,876 76,743 75,129 80,843 89,138 89,850 94,591 102,896 85,763 97,043 106,919 137,455 116,427 124,450 133,115 153,104 155,011 162,496 184,700 177,652 195,056 212,889 216,360 227,252 244,611 259,902 264,774 291,205 313,873 309,402 327,872 214,067 342,372 347,060 345,401 345,400 371,300 380,700 387,200
営業利益 - - - 10,538 10,808 6,855 6,234 28,704 16,004 582 12,681 38,665 9,089 11,437 19,434 51,020 43,037 36,245 43,413 62,488 52,886 50,556 60,294 89,264 26,576 34,036 36,247 94,546 47,090 43,305 68,626 126,267 72,313 74,265 105,834 160,432 87,266 96,901 106,723 285,814 95,140 104,874 148,472 185,100 112,300 112,600 157,100
営業利益率 (%) - - - 30.1 34.9 23.2 22.8 28.9
経常(税引前)利益 -1,037 4,379 4,471 10,239 10,435 6,610 6,241 28,427 15,950 117 12,749 38,503 8,957 11,335 17,852 52,050 43,518 36,444 42,699 62,112 52,365 50,491 61,119 88,318 26,735 34,282 36,601 95,175 47,236 43,549 70,002 127,464 72,837 75,288 113,989 165,599 92,847 102,041 111,912 290,041 99,145 108,314 151,500 190,300 117,200 152,800 159,100
経常(税引前)利益率(%) -3.1 12.0 10.2 18.5 21.3 11.9 9.6 31.5 21.6 0.2 14.5 32.2 9.1 11.2 15.7 33.8 33.8 27.3 28.4 31.1 30.9 28.9 31.6 36.4 14.7 17.4 16.6 35.0 19.5 17.0 24.6 36.1 23.0 22.5 30.8 36.7 23.1 25.1 25.8 58.0 22.7 24.0 30.7 35.9 24.2 31.0 29.2
法人税等合計 -444 1,689 1,965 4,244 4,489 2,763 1,084 9,839 5,529 -6,081 4,116 12,889 -5,264 -2,732 4,947 10,890 7,796 7,675 11,285 14,830 3,603 11,339 15,739 25,303 -1,854 6,800 12,234 30,559 -5,042 13,170 21,315 35,534 15,482 23,135 34,038 46,303 28,331 26,822 30,155 42,854 31,175 35,036 37,935 50,900 27,700 42,100 45,300
実効税率(%) 25.0 26.7 23.6 27.6 28.5
純利益 -593 2,690 2,506 5,995 5,946 3,847 5,157 18,588 10,421 6,198 8,633 25,614 14,221 14,067 12,905 41,160 35,722 28,769 31,414 47,282 48,762 39,152 45,380 63,015 28,589 27,482 24,367 64,616 52,278 30,379 48,687 91,930 57,355 52,153 79,951 119,296 64,516 75,219 81,757 247,187 67,970 73,278 113,565 139,400 89,500 110,700 113,800
純利益率(%) 23.0 26.3 18.5 22.4 20.9
一株あたり利益 -0.01 0.05 0.05 0.11 0.1 0.07 0.09 0.32 0.18 0.11 0.15 0.44 0.24 0.24 0.22 0.71 0.62 0.5 0.55 0.82 0.85 0.68 0.79 1.09 0.5 0.48 0.42 1.12 0.9 0.52 0.84 1.58 0.99 0.9 1.38 2.06 1.11 1.3 1.43 4.37 1.2 1.31 2.03 2.49 1.59 1.97 2.07
希薄化後一株あたり利益 -0.01 0.05 0.05 0.11 0.1 0.07 0.09 0.31 0.18 0.1 0.15 0.43 0.24 0.24 0.22 0.7 0.61 0.49 0.54 0.81 0.83 0.67 0.78 1.08 0.49 0.47 0.42 1.11 0.9 0.52 0.84 1.58 0.99 0.9 1.38 2.06 1.11 1.3 1.42 4.37 1.2 1.31 2.03 2.48 1.58 1.96 2.06
配当性向(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -36.9 - - - 0.0
一株あたり配当金 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.38 0.38 - 0.38 0.38 0.38 -0.75 0.38 0.38 0.38 0
EBITDA - - - - - 225,000 154,300 157,600 206,500
EBITDAマージン(%) - - - - - 42.4 31.9 31.9 37.9