|
(単位:%)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
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
|
123
|
110
|
144
|
176
|
191
|
233
|
307
|
0
|
487
|
579
|
757
|
835
|
936
|
825
|
975
|
1,198
|
1,431
|
1,437
|
1,458
|
1,555
|
1,917
|
1,976
|
2,712
|
2,917
|
3,002
|
3,322
|
4,023
|
4,627
|
5,285
|
5,691
|
6,652
|
8,463
|
9,583
|
9,242
|
9,774
|
9,389
|
11,172
|
48,361
|
53,284
|
56,191
|
56,693
|
56,440
|
52,302
|
64,153
|
60,464
|
60,358
|
62,817
|
57,021
|
56,157
|
57,260
|
54,592
|
57,597
|
56,664
|
59,532
|
41,040
|
45,454
|
44,233
|
45,450
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.0
|
-24.8
|
-21.1
|
-21.9
|
-23.7
|
|
売上原価
|
354
|
363
|
344
|
329
|
353
|
344
|
368
|
0
|
433
|
507
|
590
|
691
|
597
|
600
|
740
|
828
|
943
|
1,000
|
1,074
|
973
|
1,135
|
1,179
|
1,458
|
1,524
|
1,396
|
1,608
|
1,838
|
2,123
|
2,549
|
2,874
|
3,199
|
4,125
|
4,956
|
4,309
|
4,516
|
4,262
|
5,116
|
28,467
|
28,734
|
30,789
|
33,180
|
33,327
|
29,961
|
35,315
|
34,047
|
34,081
|
35,745
|
32,288
|
31,891
|
33,999
|
32,817
|
32,407
|
31,279
|
32,251
|
22,399
|
24,077
|
22,908
|
23,739
|
|
売上総利益
|
-231
|
-253
|
-201
|
-154
|
-163
|
-111
|
-62
|
-1
|
54
|
72
|
167
|
143
|
339
|
224
|
234
|
370
|
487
|
436
|
384
|
582
|
781
|
796
|
1,253
|
1,393
|
1,606
|
1,713
|
2,184
|
2,503
|
2,736
|
2,816
|
3,453
|
4,338
|
4,627
|
4,932
|
5,257
|
5,126
|
6,055
|
19,894
|
24,550
|
25,402
|
23,513
|
23,113
|
22,341
|
28,838
|
26,417
|
26,277
|
27,072
|
24,733
|
24,266
|
23,261
|
21,775
|
25,190
|
25,385
|
27,281
|
18,641
|
21,377
|
21,325
|
21,711
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45.8
|
45.4
|
47.0
|
48.2
|
47.8
|
|
研究開発費
|
101
|
124
|
120
|
145
|
108
|
101
|
94
|
0
|
92
|
118
|
118
|
79
|
79
|
89
|
99
|
85
|
77
|
100
|
227
|
144
|
135
|
214
|
249
|
230
|
344
|
380
|
329
|
448
|
463
|
598
|
489
|
540
|
1,640
|
1,069
|
1,732
|
1,946
|
2,311
|
3,493
|
4,304
|
4,462
|
4,188
|
3,890
|
3,538
|
3,522
|
3,985
|
4,677
|
3,876
|
4,263
|
5,152
|
4,749
|
4,752
|
4,646
|
4,157
|
4,155
|
3,934
|
4,118
|
4,523
|
4,466
|
|
販売管理費
|
1,628
|
1,564
|
1,740
|
1,172
|
1,269
|
1,341
|
1,392
|
1
|
1,222
|
1,240
|
1,305
|
1,338
|
1,427
|
1,510
|
1,492
|
1,978
|
2,026
|
2,157
|
2,835
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21,388
|
24,688
|
23,901
|
27,586
|
26,622
|
30,563
|
30,235
|
32,635
|
33,241
|
38,802
|
36,023
|
38,814
|
38,304
|
35,963
|
37,654
|
37,057
|
24,191
|
26,908
|
26,734
|
27,276
|
|
営業費用
|
1,729
|
1,689
|
1,861
|
1,318
|
1,378
|
1,442
|
1,487
|
1
|
1,314
|
1,358
|
1,424
|
1,417
|
1,507
|
1,599
|
1,591
|
2,063
|
2,104
|
2,258
|
3,063
|
3,205
|
2,761
|
2,957
|
3,022
|
3,257
|
3,594
|
3,984
|
3,982
|
4,968
|
4,897
|
5,036
|
5,594
|
6,642
|
16,978
|
5,810
|
8,844
|
10,972
|
16,787
|
29,739
|
25,692
|
29,150
|
28,089
|
31,476
|
30,160
|
34,085
|
34,220
|
37,312
|
37,117
|
43,065
|
41,175
|
93,132
|
43,056
|
104,418
|
41,811
|
41,212
|
28,125
|
31,026
|
31,257
|
31,742
|
|
営業利益
|
-1,961
|
-1,942
|
-2,062
|
-1,472
|
-1,541
|
-1,554
|
-1,550
|
-2
|
-1,261
|
-1,287
|
-1,257
|
-1,274
|
-1,168
|
-1,376
|
-1,358
|
-1,693
|
-1,617
|
-1,822
|
-2,679
|
-2,624
|
-1,980
|
-2,161
|
-1,770
|
-1,864
|
-1,989
|
-2,271
|
-1,799
|
-2,466
|
-2,162
|
-2,220
|
-2,141
|
-2,305
|
-12,352
|
-878
|
-3,587
|
-5,846
|
-10,733
|
-9,847
|
-1,142
|
-3,748
|
-4,576
|
-8,362
|
-7,819
|
-5,247
|
-7,803
|
-11,035
|
-10,045
|
-18,332
|
-16,909
|
-69,871
|
-21,281
|
-79,228
|
-16,426
|
-13,931
|
-9,484
|
-9,649
|
-9,932
|
-10,031
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-23.4
|
-23.1
|
-21.2
|
-22.5
|
-22.1
|
|
経常(税引前)利益
|
-2,053
|
-2,031
|
-2,080
|
-1,670
|
-1,546
|
-1,552
|
-1,568
|
-2
|
-1,324
|
-14,960
|
-1,841
|
-1,441
|
-2,296
|
-1,385
|
-1,408
|
-1,938
|
-1,921
|
-2,426
|
-2,761
|
-2,711
|
-3,933
|
-2,182
|
-1,785
|
-1,861
|
-1,980
|
-2,269
|
-2,682
|
-2,459
|
-2,142
|
-2,255
|
-2,388
|
-2,519
|
-12,467
|
-897
|
-3,910
|
-5,753
|
-11,447
|
-11,629
|
-2,489
|
-4,890
|
-5,502
|
-260,962
|
-13,063
|
-8,813
|
-5,259
|
-7,959
|
-5,082
|
-17,720
|
-12,798
|
-63,748
|
-18,680
|
-77,606
|
1,454
|
-18,648
|
-8,794
|
-11,740
|
-6,531
|
-7,395
|
|
経常(税引前)利益率(%)
|
-1658.4
|
-1833.7
|
-1441.6
|
-943.6
|
-808.1
|
-664.0
|
-510.2
|
-466.6
|
-271.2
|
-2580.0
|
-243.0
|
-172.5
|
-245.1
|
-167.8
|
-144.4
|
-161.7
|
-134.2
|
-168.8
|
-189.2
|
-174.3
|
-205.1
|
-110.4
|
-65.8
|
-63.8
|
-65.9
|
-68.3
|
-66.7
|
-53.1
|
-40.5
|
-39.6
|
-35.9
|
-29.8
|
-130.1
|
-9.7
|
-40.0
|
-61.3
|
-102.5
|
-24.0
|
-4.7
|
-8.7
|
-9.7
|
-462.4
|
-25.0
|
-13.7
|
-8.7
|
-13.2
|
-8.1
|
-31.1
|
-22.8
|
-111.3
|
-34.2
|
-134.7
|
2.6
|
-31.3
|
-21.4
|
-25.8
|
-14.8
|
-16.3
|
|
法人税等合計
|
1
|
0
|
0
|
0
|
-
|
1
|
0
|
0
|
0
|
0
|
0
|
-
|
1
|
0
|
0
|
1
|
3
|
0
|
0
|
0
|
2
|
2
|
4
|
0
|
0
|
0
|
0
|
12
|
2
|
4
|
-1
|
9
|
1
|
51
|
33
|
49
|
-30
|
-99
|
1,038
|
499
|
1,024
|
-876
|
341
|
364
|
57
|
1,477
|
492
|
635
|
471
|
-1,359
|
215
|
383
|
649
|
29
|
234
|
274
|
165
|
1,126
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.2
|
-2.7
|
-2.3
|
-2.5
|
-15.2
|
|
純利益
|
-2,054
|
-2,031
|
-2,080
|
-1,670
|
-1,546
|
-1,553
|
-1,568
|
-2
|
-1,324
|
-14,960
|
-1,841
|
-1,441
|
-2,298
|
-1,385
|
-1,408
|
-1,937
|
-1,925
|
-2,426
|
-2,761
|
-2,711
|
-3,935
|
-2,185
|
-1,790
|
-1,861
|
-1,980
|
-2,270
|
-2,683
|
-2,471
|
-2,144
|
-2,258
|
-2,387
|
-2,529
|
-12,469
|
-948
|
-3,943
|
-5,803
|
-11,418
|
-11,530
|
-3,527
|
-5,389
|
-6,526
|
-260,086
|
-13,404
|
-9,177
|
-5,316
|
-9,436
|
-5,574
|
-18,355
|
-13,269
|
-62,389
|
-18,895
|
-77,989
|
805
|
-18,677
|
-11,981
|
105,180
|
-3,254
|
-11,644
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-31.4
|
-29.2
|
231.4
|
-7.4
|
-25.6
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.18
|
-5.7
|
-0.31
|
-0.23
|
-0.15
|
-0.24
|
-0.16
|
-0.42
|
-0.31
|
-1.32
|
-0.43
|
-1.62
|
-0.02
|
-0.42
|
-0.28
|
2.05
|
-0.18
|
-0.28
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.17
|
-5.73
|
-0.31
|
-0.23
|
-0.15
|
-0.24
|
-0.16
|
-0.42
|
-0.31
|
-1.32
|
-0.43
|
-1.62
|
-0.02
|
-0.42
|
-0.28
|
2.05
|
-0.18
|
-0.28
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6,037
|
-1,838
|
-2,353
|
-3,517
|
-3,676
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-10.1
|
-4.5
|
-5.2
|
-8.0
|
-8.1
|