|
(単位:%)
|
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
|
135,654
|
74,139
|
100,404
|
31,503
|
142,200
|
78,400
|
103,100
|
57,000
|
137,400
|
103,000
|
75,600
|
44,900
|
99,700
|
7,000
|
8,500
|
12,200
|
12,900
|
15,000
|
76,500
|
41,100
|
98,500
|
71,400
|
62,400
|
93,600
|
122,300
|
86,500
|
72,500
|
101,500
|
133,400
|
86,000
|
72,600
|
106,800
|
147,700
|
105,500
|
77,500
|
132,700
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.2
|
10.7
|
22.7
|
6.8
|
24.3
|
|
売上原価
|
36,589
|
21,569
|
27,221
|
9,621
|
41,400
|
24,400
|
25,900
|
20,400
|
45,900
|
32,300
|
24,600
|
17,400
|
43,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
31,965
|
34,545
|
29,411
|
25,979
|
32,300
|
28,000
|
29,700
|
31,800
|
35,100
|
33,100
|
33,700
|
31,500
|
38,100
|
25,100
|
25,600
|
29,800
|
30,800
|
33,100
|
38,800
|
40,300
|
46,600
|
32,300
|
48,700
|
17,400
|
48,800
|
41,800
|
41,600
|
36,100
|
55,500
|
39,500
|
40,800
|
34,600
|
54,100
|
47,100
|
51,300
|
88,700
|
|
営業利益
|
56,525
|
7,198
|
39,443
|
-15,066
|
57,100
|
14,600
|
36,100
|
-112,100
|
43,200
|
24,400
|
-15,800
|
-76,500
|
-618,200
|
18,700
|
-17,500
|
-53,600
|
-19,600
|
-31,500
|
-7,100
|
-4,900
|
24,300
|
6,800
|
127,300
|
26,500
|
16,800
|
-1,000
|
-1,000
|
19,900
|
24,300
|
6,400
|
-4,700
|
20,800
|
35,800
|
10,200
|
-7,800
|
-15,700
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.5
|
24.2
|
9.7
|
-10.1
|
-11.8
|
|
経常(税引前)利益
|
46,877
|
-9,867
|
32,706
|
-22,916
|
50,600
|
7,300
|
28,800
|
-120,100
|
35,200
|
16,600
|
-23,300
|
-83,500
|
-624,900
|
13,100
|
-21,700
|
-57,700
|
-23,600
|
-35,600
|
-11,000
|
-9,200
|
20,400
|
2,200
|
121,200
|
19,300
|
9,800
|
-12,500
|
-11,600
|
11,400
|
14,500
|
-3,500
|
-14,800
|
11,300
|
20,700
|
600
|
-17,900
|
-25,000
|
|
経常(税引前)利益率(%)
|
34.6
|
-13.3
|
32.6
|
-72.7
|
35.6
|
9.3
|
27.9
|
-210.7
|
25.6
|
16.1
|
-30.8
|
-186.0
|
-626.8
|
187.1
|
-255.3
|
-473.0
|
-182.9
|
-237.3
|
-14.4
|
-22.4
|
20.7
|
3.1
|
194.2
|
20.6
|
8.0
|
-14.5
|
-16
|
11.2
|
10.9
|
-4.1
|
-20.4
|
10.6
|
14.0
|
0.6
|
-23.1
|
-18.8
|
|
法人税等合計
|
18,530
|
-4,053
|
13,499
|
-62,976
|
12,500
|
1,400
|
7,900
|
-30,100
|
8,700
|
5,200
|
-3,600
|
-15,300
|
-54,800
|
3,200
|
-6,400
|
400
|
-8,300
|
10,900
|
-2,000
|
-1,900
|
-2,200
|
2,900
|
28,200
|
-3,100
|
2,700
|
-4,400
|
-22,300
|
29,300
|
3,500
|
-700
|
-3,700
|
6,200
|
5,400
|
2,000
|
-3,500
|
5,200
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54.9
|
26.1
|
333.3
|
19.6
|
-20.8
|
|
純利益
|
28,347
|
-5,814
|
19,207
|
40,060
|
38,100
|
-
|
20,900
|
-90,000
|
26,500
|
11,400
|
-19,700
|
-68,200
|
-570,100
|
9,900
|
-15,300
|
-58,100
|
-15,300
|
-46,500
|
-9,000
|
-7,300
|
22,600
|
-7,200
|
93,000
|
22,400
|
7,100
|
-8,100
|
10,700
|
-17,900
|
11,000
|
-2,800
|
-11,100
|
5,100
|
15,300
|
-1,400
|
-14,400
|
-30,200
|
|
純利益率(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.8
|
10.4
|
-1.3
|
-18.6
|
-22.8
|
|
一株あたり利益
|
0.46
|
-0.08
|
0.27
|
0.57
|
0.52
|
0.08
|
0.29
|
-1.23
|
0.37
|
0.16
|
-0.27
|
-0.95
|
-7.99
|
0.13
|
-0.31
|
-0.91
|
-0.31
|
-0.75
|
-0.25
|
-0.24
|
0.07
|
-0.15
|
0.42
|
0.06
|
-0.04
|
-0.29
|
0
|
-0.45
|
0
|
-0.03
|
-0.05
|
0.04
|
0.08
|
-0.01
|
-0.07
|
-
|
|
希薄化後一株あたり利益
|
0.44
|
-0.08
|
0.25
|
0.54
|
0.5
|
0.08
|
0.28
|
-1.2
|
0.36
|
0.16
|
-0.27
|
-0.95
|
-7.99
|
0.13
|
-0.31
|
-0.91
|
-0.31
|
-0.75
|
-0.25
|
-0.24
|
0.07
|
-0.15
|
0.41
|
0.06
|
-0.04
|
-0.29
|
0
|
-0.45
|
0
|
-0.03
|
-0.05
|
0.04
|
0.08
|
-0.01
|
-0.07
|
-
|
|
一株あたり配当金
|
-
|
0.07
|
0.07
|
-
|
0.07
|
0.07
|
0.07
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,900
|
42,200
|
17,800
|
900
|
-7,400
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.1
|
28.6
|
16.9
|
1.2
|
-5.6
|