|
(単位:%)
|
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
|
|
売上高
|
31,334
|
32,040
|
30,542
|
32,642
|
37,962
|
42,283
|
44,379
|
46,625
|
51,632
|
69,880
|
74,398
|
78,539
|
84,829
|
88,577
|
96,803
|
96,454
|
102,663
|
103,367
|
118,435
|
131,821
|
141,708
|
149,155
|
155,480
|
157,786
|
167,417
|
175,614
|
182,862
|
198,011
|
201,116
|
203,156
|
210,080
|
199,666
|
224,445
|
236,080
|
239,936
|
246,539
|
235,313
|
252,559
|
263,819
|
275,105
|
288,738
|
303,053
|
319,621
|
321,363
|
318,852
|
306,695
|
292,874
|
298,707
|
312,434
|
316,847
|
317,632
|
324,950
|
348,273
|
345,949
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.3
|
8.5
|
8.8
|
11.5
|
9.2
|
|
売上原価
|
10,917
|
11,429
|
10,357
|
11,526
|
13,549
|
15,088
|
15,956
|
16,808
|
19,638
|
30,154
|
32,370
|
34,437
|
37,955
|
39,111
|
38,564
|
38,695
|
42,486
|
41,027
|
39,101
|
40,158
|
44,902
|
47,259
|
48,271
|
49,226
|
55,735
|
56,070
|
58,006
|
62,934
|
67,627
|
64,964
|
-
|
61,645
|
72,080
|
71,870
|
-
|
74,933
|
68,849
|
78,545
|
-
|
92,869
|
100,494
|
109,836
|
120,524
|
125,282
|
126,482
|
110,108
|
106,588
|
108,989
|
123,497
|
119,538
|
121,014
|
126,633
|
144,351
|
136,488
|
|
営業費用
|
28,183
|
28,814
|
28,097
|
31,410
|
39,094
|
41,363
|
42,357
|
46,037
|
49,875
|
68,143
|
72,968
|
74,468
|
80,663
|
82,625
|
89,740
|
89,772
|
96,197
|
95,039
|
120,919
|
144,581
|
148,038
|
150,446
|
158,543
|
161,140
|
164,674
|
171,266
|
170,179
|
198,749
|
201,111
|
199,761
|
198,577
|
208,403
|
244,702
|
236,208
|
226,887
|
254,156
|
231,305
|
240,903
|
252,425
|
258,290
|
277,807
|
288,918
|
320,961
|
328,084
|
350,575
|
307,741
|
319,408
|
309,764
|
327,746
|
316,246
|
496,345
|
316,242
|
423,820
|
338,943
|
|
営業利益
|
3,151
|
3,226
|
2,445
|
1,232
|
-1,132
|
920
|
2,022
|
588
|
1,757
|
1,737
|
1,430
|
4,071
|
4,166
|
5,952
|
7,063
|
6,682
|
6,466
|
8,328
|
-2,484
|
-12,760
|
-6,330
|
-1,291
|
-3,063
|
-3,354
|
2,743
|
4,348
|
12,683
|
-738
|
5
|
3,395
|
11,503
|
-8,737
|
-20,257
|
-128
|
13,049
|
-7,617
|
4,008
|
11,656
|
11,394
|
16,815
|
10,931
|
14,135
|
-1,340
|
-6,721
|
-31,723
|
-1,046
|
-26,534
|
-11,057
|
-15,312
|
601
|
-178,713
|
8,708
|
-75,547
|
7,006
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2
|
-56.3
|
2.7
|
-21.7
|
2.0
|
|
経常(税引前)利益
|
4,068
|
3,031
|
1,109
|
1,238
|
-1,118
|
923
|
2,025
|
593
|
1,943
|
1,741
|
1,435
|
4,152
|
6,005
|
5,941
|
6,409
|
4,479
|
4,215
|
5,981
|
-5,687
|
-16,709
|
-11,161
|
-5,725
|
-6,895
|
-8,837
|
-1,626
|
362
|
8,412
|
-5,992
|
-5,425
|
-2,723
|
4,978
|
-14,500
|
-27,769
|
-9,941
|
4,115
|
-9,154
|
-4,165
|
2,820
|
2,454
|
9,347
|
7,147
|
10,584
|
-6,717
|
-12,688
|
-30,101
|
-6,392
|
-29,238
|
-18,992
|
-22,714
|
-3,768
|
-187,523
|
2,044
|
-80,335
|
2,729
|
|
経常(税引前)利益率(%)
|
13.0
|
9.5
|
3.6
|
3.8
|
-2.9
|
2.2
|
4.6
|
1.3
|
3.8
|
2.5
|
1.9
|
5.3
|
7.1
|
6.7
|
6.6
|
4.6
|
4.1
|
5.8
|
-4.8
|
-12.7
|
-7.9
|
-3.8
|
-4.4
|
-5.6
|
-1.0
|
0.2
|
4.6
|
-3.0
|
-2.7
|
-1.3
|
2.4
|
-7.3
|
-12.4
|
-4.2
|
1.7
|
-3.7
|
-1.8
|
1.1
|
0.9
|
3.4
|
2.5
|
3.5
|
-2.1
|
-3.9
|
-9.4
|
-2.1
|
-10.0
|
-6.4
|
-7.3
|
-1.2
|
-59.0
|
0.6
|
-23.1
|
0.8
|
|
法人税等合計
|
1,621
|
1,106
|
-720
|
498
|
-450
|
372
|
2,183
|
52
|
825
|
435
|
740
|
1,284
|
2,355
|
2,173
|
2,716
|
1,968
|
1,679
|
2,679
|
-1,774
|
-5,716
|
-3,218
|
-1,668
|
25,679
|
4,298
|
4,844
|
1,682
|
-9,233
|
-13,994
|
566
|
-5,234
|
5,490
|
3,768
|
-28,382
|
-6,977
|
698
|
-1,964
|
1,306
|
497
|
-5,240
|
-5,588
|
15,516
|
-854
|
-1,407
|
2,020
|
-5,833
|
2,271
|
8,603
|
23,769
|
418
|
-8,824
|
-2,586
|
1,505
|
-652
|
2,864
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
234.2
|
1.4
|
73.6
|
0.8
|
104.9
|
|
純利益
|
2,447
|
1,925
|
1,829
|
740
|
-668
|
551
|
-158
|
541
|
1,118
|
1,306
|
695
|
2,868
|
3,650
|
3,768
|
3,693
|
2,511
|
2,536
|
3,302
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,320
|
17,645
|
8,002
|
-5,991
|
2,511
|
-512
|
-18,268
|
613
|
-2,964
|
3,417
|
-7,190
|
-4,924
|
2,323
|
7,694
|
14,946
|
-8,281
|
11,740
|
-5,109
|
-13,859
|
-23,285
|
-7,290
|
-36,505
|
-41,228
|
-21,416
|
7,091
|
-183,171
|
2,513
|
-79,201
|
-1,661
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.2
|
-57.7
|
0.8
|
-22.7
|
-0.5
|
|
一株あたり利益
|
0.08
|
0.06
|
0.06
|
0.02
|
-0.02
|
0.02
|
-0.01
|
0.02
|
0.03
|
0.04
|
0.02
|
0.09
|
0.11
|
0.11
|
0.11
|
0.07
|
0.07
|
0.09
|
-0.1
|
-0.26
|
-0.19
|
-0.09
|
-0.75
|
-0.3
|
-0.15
|
-0.03
|
0.4
|
0.18
|
-0.12
|
0.06
|
0
|
-0.38
|
0.02
|
-0.06
|
0.07
|
-0.14
|
-0.09
|
0.04
|
0.13
|
0.28
|
-0.15
|
0.22
|
-0.1
|
-0.25
|
-0.42
|
-0.13
|
-0.66
|
-0.76
|
-0.39
|
0.13
|
-3.36
|
0.05
|
-1.44
|
-0.03
|
|
希薄化後一株あたり利益
|
0.07
|
0.06
|
0.05
|
0.02
|
-0.02
|
0.02
|
-0.01
|
0.02
|
0.03
|
0.04
|
0.01
|
0.08
|
0.1
|
0.1
|
0.1
|
0.07
|
0.07
|
0.09
|
-0.1
|
-0.26
|
-0.19
|
-0.09
|
-0.75
|
-0.3
|
-0.15
|
-0.03
|
0.38
|
0.17
|
-0.12
|
0.06
|
0
|
-0.38
|
0.02
|
-0.06
|
0.07
|
-0.14
|
-0.09
|
0.03
|
0.13
|
0.27
|
-0.15
|
0.21
|
-0.09
|
-0.25
|
-0.42
|
-0.13
|
-0.78
|
-0.76
|
-0.39
|
0.13
|
-3.36
|
0.05
|
-1.44
|
-0.03
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,912
|
-149,467
|
42,600
|
-29,814
|
42,536
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.0
|
-47.1
|
13.1
|
-8.6
|
12.3
|