Telos Corp【TLS】 業績推移・財務諸表

機能の使い方
(単位:%) 3Q11 4Q11 1Q12 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 52,982 47,784 54,429 66,916 48,413 47,578 55,214 49,279 55,324 30,144 29,009 38,507 29,902 28,019 32,028 33,662 26,925 27,078 26,798 54,940 26,052 23,110 21,096 28,243 35,278 32,401 34,943 34,695 35,977 31,166 36,048 45,531 46,473 38,980 48,610 47,440 44,887 55,757 52,559 70,066 64,050 50,160 55,791 63,593 47,343 35,222 32,911 36,186 41,059 29,619 28,498 23,783 26,372 30,616 35,968 51,444 46,777
売上成長率(%) - - - - -35.8 3.4 26.2 116.3 77.4
売上原価 41,285 35,158 40,375 52,013 37,167 39,560 46,330 40,480 42,425 23,702 23,613 31,003 24,292 21,241 24,858 24,988 18,875 16,496 17,346 40,402 17,178 14,667 13,705 18,981 19,808 22,169 22,865 18,408 21,512 22,190 26,033 29,218 29,433 26,738 31,037 30,878 28,845 41,400 32,002 43,998 39,004 31,289 34,862 42,648 29,045 21,740 20,552 23,173 26,971 18,658 18,791 20,640 15,754 18,434 24,036 30,898 30,420
売上総利益 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 20,929 20,945 18,298 13,482 12,359 13,013 14,088 10,961 9,707 3,143 10,618 12,182 11,932 20,546 16,357
売上総利益率(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 40.3 39.8 33.2 39.9 35.0
研究開発費 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 4,061 5,327 5,396 4,313 5,430 4,489 3,981 3,018 2,833 2,646 3,154 3,614 3,170 1,459 2,409 1,404 1,571 1,512 1,899 2,075
販売管理費 9,035 10,016 8,542 11,132 8,641 8,680 8,244 7,716 7,848 9,891 9,782 9,743 7,181 8,492 8,297 8,189 9,312 9,345 9,393 11,670 10,926 9,643 8,744 9,296 12,468 10,254 9,922 9,851 14,021 10,358 10,437 10,637 15,887 11,839 12,507 12,049 25,728 27,851 39,113 31,321 29,206 33,605 33,095 28,614 32,961 26,452 21,826 22,706 22,273 16,229 16,892 - - 19,633 20,303 21,115 17,874
営業費用 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 32,007 20,545 21,204 21,815 23,014 34,865
営業利益 2,662 2,610 5,512 3,771 2,605 -662 640 1,083 5,051 -3,449 -4,386 -2,239 -1,571 -1,714 -1,127 485 -1,261 1,237 59 2,868 -2,053 -1,200 -1,353 -34 3,001 -22 2,156 6,436 444 -1,382 -422 5,676 1,153 403 5,066 4,513 -9,685 -13,494 -18,556 -5,253 -4,160 -14,734 -12,166 -7,669 -14,663 -12,970 -9,467 -9,693 -8,185 -8,438 -8,644 -28,864 -9,927 -9,022 -9,883 -2,468 -18,508
営業利益率 (%) -37.6 -29.5 -27.5 -4.8 -39.6
経常(税引前)利益 1,047 919 3,724 2,404 6,219 -2,067 -502 -291 3,728 -4,786 -5,384 -3,611 -2,819 -3,030 -2,564 -959 -2,684 -149 -1,323 1,503 -3,366 -2,807 -3,011 -1,755 1,308 -1,693 450 4,722 -1,711 -3,137 -1,974 3,708 -838 -1,606 3,074 2,502 2,825 -14,744 -18,716 -5,428 -4,274 -14,912 -12,235 -7,332 -14,277 -10,723 -8,002 -8,649 -7,012 -7,361 -7,740 -28,038 -9,355 -8,608 -9,471 -2,093 -17,037
経常(税引前)利益率(%) 2.0 1.9 6.8 3.6 12.8 -4.3 -0.9 -0.6 6.7 -15.9 -18.6 -9.4 -9.4 -10.8 -8.0 -2.8 -10.0 -0.6 -4.9 2.7 -12.9 -12.1 -14.3 -6.2 3.7 -5.2 1.3 13.6 -4.8 -10.1 -5.5 8.1 -1.8 -4.1 6.3 5.3 6.3 -26.4 -35.6 -7.7 -6.7 -29.7 -21.9 -11.5 -30.2 -30.4 -24.3 -23.9 -17.1 -24.9 -27.2 -117.9 -35.5 -28.1 -26.3 -4.1 -36.4
法人税等合計 -137 1,068 1,723 1,136 2,643 -1,411 -1,572 -4,397 9,059 515 -1,381 -3,337 -1,786 -669 -518 -618 6,070 8 14 158 153 179 139 211 -3,296 59 6 -106 72 -197 20 -10 83 -146 2 8 90 34 13 -41 -34 71 54 8 -79 23 22 23 -32 17 17 17 -25 -4 46 21 -726
実効税率(%) 0.3 0.0 -0.5 -1.0 4.3
純利益 1,184 -149 2,001 1,268 3,577 -656 1,070 4,106 -5,331 -5,301 -4,003 -274 -1,034 -2,361 -2,046 -341 -8,754 -157 -1,337 1,345 -3,519 -2,986 -3,150 -1,966 4,604 -1,752 444 4,828 -1,783 -2,940 -1,741 3,718 -921 -1,460 3,072 2,494 3,865 -14,778 -18,729 -5,387 -4,240 -14,983 -12,289 -7,340 -14,198 -10,746 -8,024 -8,672 -6,980 -7,378 -7,757 -28,055 -9,330 -8,604 -9,517 -2,114 -16,311
純利益率(%) -35.4 -28.1 -26.5 -4.1 -34.9
一株あたり利益 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.08 -0.23 -0.28 -0.08 -0.06 -0.22 -0.18 -0.11 -0.21 -0.16 -0.12 -0.12 -0.1 -0.1 -0.11 -0.39 -0.13 -0.12 -0.13 -0.03 -0.22
希薄化後一株あたり利益 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.08 -0.23 -0.28 -0.08 -0.06 -0.22 -0.18 -0.11 -0.21 -0.16 -0.12 -0.12 -0.1 -0.1 -0.11 -0.39 -0.13 -0.12 -0.13 -0.03 -0.22
EBITDA - - -7,428 -6,686 -7,374 709 -15,079
EBITDAマージン(%) - - -28.2 -21.8 -20.5 1.4 -32.2