|
(単位:%)
|
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
|
75,903
|
68,642
|
65,561
|
73,222
|
76,059
|
71,752
|
63,028
|
93,981
|
101,164
|
91,016
|
82,646
|
99,439
|
156,341
|
148,650
|
142,015
|
145,658
|
144,161
|
135,246
|
121,182
|
131,622
|
128,809
|
118,539
|
113,668
|
131,617
|
126,386
|
119,940
|
118,251
|
140,710
|
146,489
|
142,733
|
125,389
|
127,416
|
124,479
|
115,128
|
103,978
|
121,172
|
124,492
|
116,129
|
110,643
|
138,741
|
146,966
|
147,143
|
136,718
|
170,572
|
177,739
|
169,203
|
172,344
|
168,777
|
158,682
|
140,010
|
128,090
|
133,205
|
123,638
|
149,859
|
152,238
|
168,299
|
178,980
|
175,938
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.0
|
18.9
|
26.4
|
44.8
|
17.4
|
|
売上原価
|
63,865
|
58,384
|
55,132
|
61,051
|
63,404
|
60,505
|
53,922
|
78,041
|
80,730
|
73,160
|
68,576
|
81,493
|
128,250
|
120,781
|
114,890
|
117,098
|
116,749
|
109,203
|
98,108
|
105,930
|
102,234
|
93,972
|
90,390
|
102,575
|
98,769
|
97,872
|
97,118
|
111,696
|
117,282
|
112,318
|
101,829
|
107,532
|
102,021
|
70,333
|
78,866
|
89,403
|
90,958
|
86,814
|
86,384
|
104,537
|
110,992
|
107,877
|
102,594
|
125,120
|
126,205
|
116,696
|
118,680
|
113,240
|
103,217
|
88,827
|
80,012
|
79,809
|
78,961
|
93,652
|
93,419
|
103,216
|
107,840
|
106,562
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,125
|
28,560
|
27,412
|
-
|
23,074
|
25,692
|
26,575
|
24,579
|
23,278
|
29,042
|
27,617
|
22,075
|
21,133
|
29,014
|
29,207
|
30,415
|
23,560
|
19,884
|
22,458
|
44,795
|
25,112
|
31,769
|
33,534
|
29,315
|
24,259
|
34,204
|
35,974
|
39,266
|
34,124
|
45,452
|
51,534
|
52,507
|
53,664
|
55,537
|
55,465
|
51,183
|
48,078
|
53,396
|
44,677
|
56,207
|
58,819
|
65,083
|
71,140
|
69,376
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37.5
|
38.6
|
38.7
|
39.7
|
39.4
|
|
研究開発費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,059
|
6,116
|
5,713
|
5,711
|
4,986
|
5,464
|
5,918
|
5,599
|
5,009
|
4,661
|
4,877
|
5,819
|
5,223
|
6,006
|
5,292
|
5,979
|
5,215
|
5,994
|
5,443
|
6,934
|
7,222
|
8,104
|
7,549
|
8,025
|
|
販売管理費
|
9,856
|
8,957
|
8,789
|
9,496
|
9,851
|
11,207
|
10,402
|
12,129
|
12,106
|
11,174
|
11,189
|
13,176
|
23,110
|
24,576
|
17,608
|
20,764
|
19,291
|
20,450
|
17,670
|
17,966
|
19,385
|
15,999
|
21,152
|
21,858
|
20,903
|
21,209
|
20,692
|
18,306
|
18,691
|
22,247
|
19,798
|
18,764
|
17,909
|
19,590
|
22,062
|
18,061
|
18,891
|
19,691
|
20,995
|
21,828
|
21,188
|
21,855
|
21,026
|
23,965
|
22,223
|
25,126
|
25,296
|
25,135
|
23,717
|
24,942
|
24,944
|
24,141
|
26,700
|
34,831
|
29,507
|
30,914
|
32,804
|
32,603
|
|
営業費用
|
73,965
|
67,558
|
64,127
|
70,859
|
75,034
|
74,869
|
64,448
|
91,433
|
92,836
|
85,399
|
79,765
|
95,725
|
151,669
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
1,938
|
1,084
|
1,434
|
2,363
|
1,025
|
-3,117
|
-1,420
|
2,548
|
8,328
|
5,617
|
2,881
|
3,714
|
4,672
|
2,826
|
9,359
|
7,452
|
7,307
|
4,795
|
-103,407
|
9,964
|
9,309
|
7,623
|
2,093
|
7,004
|
6,532
|
708
|
437
|
10,667
|
10,499
|
8,008
|
2,816
|
4,953
|
-4,623
|
-2,662
|
-3,137
|
7,548
|
8,819
|
5,437
|
4,453
|
6,635
|
8,873
|
11,295
|
8,089
|
16,795
|
22,061
|
18,202
|
19,638
|
27,359
|
24,512
|
16,467
|
17,854
|
22,623
|
11,447
|
12,373
|
25,023
|
29,860
|
30,337
|
25,776
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.3
|
16.4
|
17.7
|
16.9
|
14.7
|
|
経常(税引前)利益
|
2,058
|
1,160
|
1,510
|
1,962
|
791
|
-3,225
|
-1,383
|
2,614
|
8,441
|
5,523
|
2,902
|
3,538
|
2,824
|
1,127
|
7,582
|
5,475
|
9,793
|
3,194
|
-105,568
|
8,643
|
8,014
|
6,360
|
723
|
5,412
|
5,084
|
-1,576
|
-978
|
9,033
|
9,151
|
6,409
|
1,170
|
3,388
|
-5,900
|
-5,960
|
-4,576
|
5,996
|
6,392
|
4,325
|
4,198
|
6,027
|
7,181
|
9,921
|
6,628
|
14,292
|
20,688
|
17,451
|
18,736
|
27,296
|
23,769
|
13,499
|
20,352
|
22,883
|
11,188
|
7,385
|
23,785
|
33,699
|
28,003
|
9,563
|
|
経常(税引前)利益率(%)
|
2.7
|
1.7
|
2.3
|
2.7
|
1.0
|
-4.5
|
-2.2
|
2.8
|
8.3
|
6.1
|
3.5
|
3.6
|
1.8
|
0.8
|
5.3
|
3.8
|
6.8
|
2.4
|
-87.1
|
6.6
|
6.2
|
5.4
|
0.6
|
4.1
|
4.0
|
-1.3
|
-0.8
|
6.4
|
6.2
|
4.5
|
0.9
|
2.7
|
-4.7
|
-5.2
|
-4.4
|
4.9
|
5.1
|
3.7
|
3.8
|
4.3
|
4.9
|
6.7
|
4.8
|
8.4
|
11.6
|
10.3
|
10.9
|
16.2
|
15.0
|
9.6
|
15.9
|
17.2
|
9.0
|
4.9
|
15.6
|
20.0
|
15.6
|
5.4
|
|
法人税等合計
|
1,046
|
1,078
|
634
|
499
|
-1,809
|
-688
|
-830
|
187
|
605
|
-696
|
399
|
473
|
1,317
|
-893
|
2,014
|
-587
|
4,873
|
299
|
-4,872
|
-14,133
|
-1,696
|
2,983
|
-23
|
2,292
|
60
|
19,211
|
325
|
2,399
|
-2,201
|
2,384
|
39
|
421
|
590
|
392
|
-772
|
423
|
-1,083
|
774
|
999
|
-1,853
|
1,447
|
1,913
|
1,564
|
-2,746
|
4,140
|
3,411
|
4,164
|
-479
|
4,321
|
1,463
|
4,478
|
4,077
|
3,108
|
953
|
5,463
|
6,906
|
5,448
|
3,122
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.9
|
23.0
|
20.5
|
19.5
|
32.6
|
|
純利益
|
1,012
|
82
|
876
|
1,463
|
2,600
|
-2,537
|
-553
|
2,427
|
7,836
|
7,397
|
2,503
|
3,065
|
1,507
|
2,020
|
5,568
|
6,062
|
4,920
|
2,895
|
-100,696
|
22,776
|
9,710
|
3,377
|
746
|
3,120
|
5,024
|
-20,787
|
-1,303
|
6,634
|
11,352
|
4,025
|
1,131
|
2,967
|
-6,490
|
-6,352
|
-3,804
|
5,573
|
7,475
|
3,551
|
3,199
|
7,880
|
5,734
|
8,008
|
5,064
|
17,038
|
16,548
|
14,040
|
14,572
|
27,775
|
19,448
|
12,036
|
15,874
|
18,806
|
8,080
|
-1,800
|
18,322
|
26,793
|
22,555
|
6,441
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.2
|
12.0
|
15.9
|
12.6
|
3.7
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,071
|
31,707
|
36,460
|
36,989
|
32,432
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.1
|
20.8
|
21.7
|
20.7
|
18.4
|