Vicor Corporation【VICR】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 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 65,402 58,560 58,551 59,668 55,467 52,948 50,424 41,946 46,865 55,091 55,258 53,233 53,361 58,402 60,735 64,017 56,119 48,664 51,394 46,027 52,941 53,227 48,085 54,462 57,709 56,888 58,771 65,269 74,196 78,035 73,720 65,725 63,355 70,772 63,125 63,401 70,761 78,112 84,302 88,796 95,376 84,911 90,281 88,282 102,186 103,118 105,493 97,816 106,747 107,844 92,652 83,872 85,854 93,166 96,166 93,968 141,046 110,423 107,264
売上成長率(%) - - - - 3.8 12.0 64.3 18.5 11.5
売上原価 38,093 34,120 34,060 35,201 31,361 29,995 30,299 25,339 28,404 32,111 31,827 30,441 30,699 32,852 34,619 35,126 29,609 27,378 28,563 26,711 28,470 27,304 26,586 30,810 31,779 31,745 31,840 35,058 38,313 39,031 39,847 34,639 34,238 37,770 33,364 36,070 40,443 44,765 43,851 44,096 45,505 42,098 49,465 50,681 55,337 56,148 56,354 51,282 51,574 51,966 45,308 38,749 43,083 47,422 45,806 49,603 48,918 46,910 47,841
売上総利益 27,309 24,440 24,491 24,467 24,106 22,953 20,125 16,607 18,461 22,980 23,431 22,792 22,662 25,550 26,116 28,891 26,510 21,286 22,831 19,316 24,471 25,923 21,499 23,652 25,930 25,143 26,931 30,211 35,883 39,004 33,873 31,086 29,117 33,002 29,761 27,331 30,318 33,347 40,451 44,700 49,871 42,813 40,816 37,601 46,849 46,970 49,139 46,534 55,173 55,878 47,344 45,123 42,771 45,744 50,360 44,365 92,128 63,513 59,423
売上総利益率(%) 52.4 47.2 65.3 57.5 55.4
研究開発費 9,903 9,694 9,516 9,843 9,732 9,232 9,937 9,855 9,988 9,857 10,148 10,251 10,643 10,345 10,240 10,419 10,631 10,121 10,301 10,729 10,757 10,338 10,024 11,007 11,932 10,543 11,442 11,126 11,403 10,691 11,066 11,220 11,706 11,507 12,155 13,335 12,830 12,032 12,719 13,026 13,273 13,519 13,296 14,253 15,516 14,747 16,078 15,869 16,935 17,752 17,301 18,039 16,939 16,960 16,984 19,377 18,791 19,859 20,543
販売管理費 13,022 13,072 13,767 14,160 13,665 13,425 14,405 13,887 15,455 14,478 16,917 17,980 17,033 17,354 15,830 14,862 15,086 13,383 14,982 14,016 14,315 13,312 14,032 14,023 14,536 14,500 15,033 15,399 15,814 15,280 15,731 15,373 15,030 15,443 16,711 16,369 15,455 15,212 16,127 16,954 16,589 17,322 18,619 18,568 20,035 22,719 24,942 20,223 20,375 22,422 22,694 25,999 23,318 23,398 24,171 25,137 27,952 22,747 23,195
営業費用 22,925 22,766 23,283 24,003 23,397 22,657 24,379 25,103 25,443 24,335 27,065 28,231 27,676 29,682 26,294 25,281 25,717 23,504 25,283 24,745 25,072 23,650 24,056 25,030 26,468 25,043 26,475 26,525 27,567 25,961 26,859 26,593 26,736 26,950 28,866 29,704 28,285 27,244 28,846 29,980 29,862 30,841 31,915 32,821 35,551 43,966 41,020 36,092 37,310 40,174 39,995 61,238 42,557 40,358 41,155 44,514 46,743 42,606 43,738
営業利益 4,384 1,674 1,208 464 709 296 -4,254 -8,496 -6,982 -1,355 -3,634 -5,439 -5,014 -4,132 -178 3,610 793 -2,218 -2,452 -5,429 -601 2,273 -2,557 -1,378 -538 100 456 3,686 8,316 13,043 7,014 4,493 2,381 6,052 895 -2,373 2,033 6,103 11,605 14,720 20,009 11,972 8,901 4,780 11,298 3,004 8,119 10,442 17,863 15,704 7,349 -16,115 214 5,386 9,205 -149 45,385 20,907 15,685
営業利益率 (%) 9.6 -0.2 32.2 18.9 14.6
経常(税引前)利益 4,930 1,674 1,206 517 791 366 -4,265 -8,481 -7,036 -1,304 -3,644 -5,409 -4,932 -4,196 42 3,581 832 -2,217 -2,438 -5,354 -537 2,484 -2,623 -1,053 -178 409 724 4,116 8,272 13,275 7,270 4,732 2,669 6,198 1,288 -2,225 2,266 6,437 11,983 14,952 20,382 12,366 9,105 4,942 11,382 2,436 9,927 12,392 19,639 17,621 10,592 -13,391 3,021 9,099 11,758 2,985 49,042 23,314 19,230
経常(税引前)利益率(%) 7.5 2.9 2.1 0.9 1.4 0.7 -8.5 -20.2 -15.0 -2.4 -6.6 -10.2 -9.2 -7.2 0.1 5.6 1.5 -4.6 -4.7 -11.6 -1.0 4.7 -5.5 -1.9 -0.3 0.7 1.2 6.3 11.1 17.0 9.9 7.2 4.2 8.8 2.0 -3.5 3.2 8.2 14.2 16.8 21.4 14.6 10.1 5.6 11.1 2.4 9.4 12.7 18.4 16.3 11.4 -16.0 3.5 9.8 12.2 3.2 34.8 21.1 17.9
法人税等合計 1,726 499 445 176 547 86 398 -3,495 -2,436 -406 9,376 17 0 -527 85 139 61 174 -775 22 13 133 63 -99 267 371 -895 134 363 227 363 426 113 266 -27 -494 -406 651 788 -143 999 -886 206 -48 802 641 1,866 1,141 2,537 1,038 1,928 1,071 4,216 -2,455 1,516 424 7,842 -4,988 -27,303
実効税率(%) 12.9 14.2 16.0 -21.4 -142.0
純利益 3,204 1,175 761 341 244 280 -4,663 -4,986 -4,600 -898 -13,020 -5,378 -4,835 -3,669 0 3,442 805 2,609 -1,663 -5,351 -544 2,351 -2,686 -954 -445 38 1,619 3,982 7,909 13,048 6,910 4,306 2,563 5,937 1,315 -1,731 2,672 5,786 11,195 15,095 19,394 13,259 8,899 4,999 10,593 1,795 8,062 11,251 17,102 16,583 8,668 -14,462 -1,195 11,554 10,246 2,561 41,200 28,302 46,533
純利益率(%) 10.7 2.7 29.2 25.6 43.4
一株あたり利益 0.07 0.03 0.01 0.01 0.01 0 -0.12 -0.12 -0.12 -0.02 -0.33 -0.14 -0.13 -0.1 0 0.09 0.02 0.06 -0.04 -0.14 -0.01 0.06 -0.07 -0.02 -0.01 0 0.04 0.1 0.2 0.32 0.17 0.11 0.06 0.15 0.03 -0.04 0.06 0.13 0.26 0.35 0.45 0.3 0.2 0.11 0.24 0.04 0.18 0.25 0.39 0.37 0.2 -0.33 -0.03 0.26 0.23 0.06 0.92 0.63 1.03
希薄化後一株あたり利益 0.07 0.03 0.01 0.01 0.01 0 -0.12 -0.12 -0.12 -0.02 -0.33 -0.14 -0.13 -0.1 0 0.09 0.02 0.06 -0.04 -0.14 -0.01 0.06 -0.07 -0.02 -0.01 0 0.04 0.1 0.19 0.32 0.17 0.1 0.06 0.14 0.03 -0.04 0.06 0.13 0.25 0.34 0.43 0.29 0.2 0.11 0.24 0.04 0.18 0.25 0.38 0.37 0.19 -0.33 -0.03 0.26 0.23 0.06 0.91 0.63 1.02
配当性向(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
一株あたり配当金 - 0.15 0 - - 0 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
EBITDA - - - - - - - 13,815 5,040 50,575 26,143 20,856
EBITDAマージン(%) - - - - - - - 14.4 5.4 35.9 23.7 19.4