|
(単位:%)
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
売上高
|
72,669
|
79,350
|
97,876
|
93,653
|
90,639
|
102,185
|
115,262
|
110,966
|
108,469
|
113,612
|
135,284
|
118,057
|
126,676
|
136,832
|
168,603
|
138,288
|
145,913
|
168,525
|
185,053
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
24.6
|
17.1
|
15.2
|
23.2
|
9.8
|
|
売上原価
|
7,986
|
8,951
|
11,085
|
11,765
|
13,077
|
13,210
|
13,526
|
13,677
|
13,153
|
12,759
|
12,190
|
12,567
|
13,550
|
13,676
|
14,181
|
14,467
|
15,793
|
16,425
|
18,701
|
|
売上総利益
|
64,683
|
70,399
|
86,791
|
81,888
|
77,562
|
88,975
|
101,736
|
97,289
|
95,316
|
100,853
|
123,094
|
105,490
|
113,126
|
123,156
|
154,422
|
123,821
|
130,120
|
152,100
|
166,352
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
91.6
|
89.5
|
89.2
|
90.3
|
89.9
|
|
研究開発費
|
13,241
|
15,460
|
16,225
|
17,424
|
19,022
|
19,104
|
20,519
|
21,541
|
21,931
|
19,958
|
19,946
|
20,148
|
22,574
|
23,240
|
22,421
|
24,803
|
26,799
|
30,202
|
34,595
|
|
営業費用
|
39,808
|
45,448
|
51,002
|
53,967
|
55,880
|
56,874
|
63,252
|
64,448
|
65,633
|
67,061
|
64,543
|
63,638
|
67,073
|
70,014
|
74,497
|
75,141
|
75,603
|
88,419
|
94,456
|
|
営業利益
|
24,875
|
24,951
|
35,789
|
27,921
|
21,682
|
32,101
|
38,484
|
32,841
|
29,683
|
33,792
|
58,551
|
41,852
|
46,053
|
53,142
|
79,925
|
48,680
|
54,517
|
63,681
|
71,896
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47.4
|
35.2
|
37.4
|
37.8
|
38.9
|
|
経常(税引前)利益
|
24,920
|
25,371
|
35,809
|
27,905
|
22,486
|
33,009
|
40,945
|
36,716
|
34,522
|
39,695
|
63,032
|
47,953
|
53,169
|
62,171
|
89,840
|
58,394
|
64,147
|
72,939
|
80,798
|
|
経常(税引前)利益率(%)
|
34.3
|
32.0
|
36.6
|
29.8
|
24.8
|
32.3
|
35.5
|
33.1
|
31.8
|
34.9
|
46.6
|
40.6
|
42.0
|
45.4
|
53.3
|
42.2
|
44.0
|
43.3
|
43.7
|
|
法人税等合計
|
-1,402
|
-10,717
|
-19,838
|
-8,821
|
103
|
6,710
|
7,477
|
6,048
|
6,116
|
9,093
|
15,076
|
7,335
|
11,792
|
18,017
|
14,644
|
-4,064
|
10,827
|
10,880
|
19,240
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.3
|
-7.0
|
16.9
|
14.9
|
23.8
|
|
純利益
|
26,322
|
36,088
|
55,647
|
36,726
|
22,383
|
26,299
|
33,468
|
30,668
|
28,406
|
30,602
|
47,956
|
40,618
|
41,377
|
44,154
|
75,196
|
62,458
|
53,320
|
62,059
|
61,558
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44.6
|
45.2
|
36.5
|
36.8
|
33.3
|
|
一株あたり利益
|
0.12
|
0.19
|
0.3
|
0.2
|
0.12
|
0.14
|
0.17
|
0.15
|
0.15
|
0.16
|
0.26
|
0.22
|
0.22
|
0.24
|
0.4
|
0.33
|
0.28
|
0.33
|
0.33
|
|
希薄化後一株あたり利益
|
0.09
|
0.17
|
0.26
|
0.17
|
0.1
|
0.12
|
0.16
|
0.15
|
0.13
|
0.15
|
0.24
|
0.2
|
0.21
|
0.22
|
0.37
|
0.31
|
0.27
|
0.31
|
0.31
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82,580
|
51,509
|
57,311
|
67,150
|
75,885
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49.0
|
37.2
|
39.3
|
39.8
|
41.0
|