|
(単位:%)
|
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
|
1Q26
|
2Q26
|
|
売上高
|
117,198
|
239,845
|
179,659
|
179,555
|
120,868
|
253,016
|
192,624
|
168,989
|
123,048
|
266,337
|
179,591
|
187,369
|
126,703
|
534,275
|
232,237
|
228,291
|
156,041
|
548,381
|
234,207
|
234,395
|
165,829
|
554,553
|
233,715
|
239,528
|
157,349
|
526,093
|
238,545
|
229,934
|
169,496
|
571,316
|
248,413
|
259,398
|
187,263
|
605,642
|
278,776
|
417,956
|
283,772
|
877,256
|
474,234
|
486,983
|
309,373
|
943,044
|
469,576
|
485,892
|
303,604
|
897,877
|
417,566
|
398,806
|
269,050
|
822,054
|
379,405
|
360,912
|
242,090
|
775,492
|
331,454
|
336,622
|
215,200
|
702,179
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5.7
|
-12.6
|
-6.7
|
-11.1
|
-9.5
|
|
売上原価
|
70,636
|
139,519
|
106,620
|
105,523
|
71,231
|
148,531
|
112,221
|
98,322
|
71,751
|
155,360
|
106,048
|
107,513
|
73,390
|
293,850
|
136,915
|
130,156
|
88,532
|
295,798
|
137,486
|
133,750
|
94,442
|
297,559
|
140,134
|
141,209
|
90,071
|
290,834
|
145,090
|
136,901
|
100,956
|
316,489
|
150,893
|
154,164
|
111,117
|
336,470
|
171,324
|
248,530
|
168,292
|
479,010
|
289,535
|
288,979
|
183,859
|
564,594
|
315,485
|
322,209
|
202,146
|
530,111
|
277,126
|
250,944
|
167,122
|
466,357
|
240,688
|
222,501
|
149,771
|
439,899
|
226,455
|
217,261
|
138,438
|
406,713
|
|
売上総利益
|
46,562
|
100,326
|
73,039
|
74,032
|
49,637
|
104,485
|
80,403
|
70,667
|
51,297
|
110,977
|
73,543
|
79,856
|
53,313
|
240,425
|
95,322
|
98,135
|
67,509
|
252,583
|
96,721
|
100,645
|
71,387
|
256,994
|
93,581
|
98,319
|
67,278
|
235,259
|
93,455
|
93,033
|
68,540
|
254,827
|
97,520
|
105,234
|
76,146
|
269,172
|
107,452
|
169,426
|
115,480
|
398,246
|
184,699
|
198,004
|
125,514
|
378,450
|
154,091
|
163,683
|
101,458
|
367,766
|
140,440
|
147,862
|
101,928
|
355,697
|
138,717
|
138,411
|
92,319
|
335,593
|
104,999
|
119,361
|
76,762
|
295,466
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43.3
|
31.7
|
35.5
|
35.7
|
42.1
|
|
営業費用
|
54,295
|
75,735
|
72,884
|
71,625
|
56,084
|
78,487
|
76,307
|
68,528
|
58,378
|
82,278
|
76,423
|
74,888
|
59,941
|
165,592
|
111,560
|
112,485
|
89,780
|
158,200
|
109,957
|
116,239
|
94,496
|
160,443
|
109,866
|
109,117
|
86,881
|
150,793
|
105,894
|
104,409
|
91,506
|
160,142
|
112,149
|
117,216
|
96,799
|
169,601
|
118,340
|
157,092
|
128,941
|
250,644
|
185,008
|
182,749
|
145,838
|
262,721
|
180,347
|
190,731
|
142,818
|
252,641
|
225,084
|
171,994
|
139,505
|
264,447
|
166,646
|
166,227
|
139,300
|
244,516
|
298,429
|
174,840
|
127,275
|
221,141
|
|
営業利益
|
-7,733
|
28,380
|
155
|
2,407
|
-6,447
|
25,998
|
4,096
|
2,139
|
-7,081
|
28,699
|
-2,880
|
4,968
|
-6,628
|
74,833
|
-16,238
|
-14,350
|
-22,271
|
94,383
|
-13,236
|
-15,594
|
-23,109
|
96,551
|
-16,285
|
-10,798
|
-19,603
|
84,466
|
-12,439
|
-11,376
|
-22,966
|
94,685
|
-14,629
|
-11,982
|
-20,653
|
99,571
|
-10,888
|
12,334
|
-13,461
|
147,602
|
-309
|
15,255
|
-20,324
|
115,729
|
-26,256
|
-27,048
|
-41,360
|
115,125
|
-84,644
|
-24,132
|
-37,577
|
91,250
|
-27,929
|
-27,816
|
-46,981
|
91,077
|
-193,430
|
-55,479
|
-50,513
|
74,325
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.7
|
-58.4
|
-16.5
|
-23.5
|
10.6
|
|
経常(税引前)利益
|
-8,555
|
27,531
|
-164
|
2,085
|
-6,749
|
25,439
|
3,869
|
2,236
|
-7,373
|
28,322
|
-3,129
|
4,570
|
-7,381
|
72,195
|
-17,869
|
-16,631
|
-8,624
|
91,979
|
-14,620
|
-17,288
|
-24,410
|
94,396
|
-17,055
|
3,078
|
-20,374
|
83,326
|
-13,132
|
-11,798
|
-23,682
|
91,989
|
-13,314
|
-12,010
|
-21,332
|
99,561
|
-13,640
|
13,253
|
-13,502
|
147,932
|
-917
|
15,602
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
経常(税引前)利益率(%)
|
-7.3
|
11.5
|
-0.1
|
1.2
|
-5.6
|
10.1
|
2.0
|
1.3
|
-6.0
|
10.6
|
-1.7
|
2.4
|
-5.8
|
13.5
|
-7.7
|
-7.3
|
-5.5
|
16.8
|
-6.2
|
-7.4
|
-14.7
|
17.0
|
-7.3
|
1.3
|
-12.9
|
15.8
|
-5.5
|
-5.1
|
-14.0
|
16.1
|
-5.4
|
-4.6
|
-11.4
|
16.4
|
-4.9
|
3.2
|
-4.8
|
16.9
|
-0.2
|
3.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,798
|
-1,391
|
1,813
|
-2,803
|
26,655
|
-7,056
|
-5,866
|
-3,188
|
30,495
|
-5,494
|
-6,234
|
-8,639
|
31,467
|
-5,925
|
-4,935
|
-7,152
|
12,627
|
-4,669
|
-3,575
|
-6,416
|
23,411
|
-5,073
|
-3,705
|
-6,061
|
25,409
|
-3,983
|
3,479
|
-3,740
|
34,255
|
-2,344
|
2,292
|
-8,057
|
27,995
|
-8,080
|
-10,366
|
-11,411
|
28,304
|
-16,767
|
-2,186
|
-10,291
|
26,468
|
-8,333
|
-7,641
|
-14,384
|
23,497
|
-18,475
|
-4,002
|
481
|
-443
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,725
|
3,052
|
-4,578
|
45,540
|
-10,813
|
-10,765
|
-5,436
|
61,484
|
-9,126
|
-11,054
|
-15,771
|
62,929
|
-11,130
|
8,013
|
-13,222
|
70,699
|
-8,463
|
-
|
-17,266
|
68,578
|
-8,241
|
-8,305
|
-15,271
|
74,152
|
-9,657
|
9,774
|
-9,762
|
113,677
|
1,427
|
13,310
|
-13,199
|
88,468
|
-23,409
|
-22,250
|
-33,692
|
82,530
|
-70,993
|
-22,547
|
-31,242
|
62,907
|
-16,903
|
-20,867
|
-34,190
|
64,348
|
-178,244
|
-51,907
|
-52,957
|
70,553
|
|
純利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.3
|
-53.8
|
-15.4
|
-24.6
|
10.0
|
|
一株あたり利益
|
-
|
0.26
|
0
|
0.03
|
-0.07
|
0.25
|
0.04
|
-0.03
|
-
|
0.28
|
-0.02
|
0.05
|
-
|
0.71
|
-0.16
|
-0.17
|
-
|
0.95
|
-0.14
|
-0.17
|
-
|
0.97
|
-0.17
|
0.13
|
-
|
1.09
|
-0.13
|
-0.13
|
-
|
1.07
|
-0.13
|
-0.13
|
-
|
1.15
|
-0.15
|
0.16
|
-
|
1.76
|
0.02
|
0.2
|
-
|
-
|
-0.36
|
-0.34
|
-0.52
|
1.28
|
-1.1
|
-0.35
|
-0.48
|
0.97
|
-0.26
|
-0.32
|
-0.53
|
1.01
|
-2.8
|
-0.81
|
-0.83
|
1.11
|
|
希薄化後一株あたり利益
|
-
|
0.25
|
0
|
0.03
|
-0.07
|
0.24
|
0.04
|
-0.02
|
-
|
0.27
|
-0.02
|
0.05
|
-
|
0.68
|
-0.16
|
-0.16
|
-
|
0.92
|
-0.14
|
-0.16
|
-
|
0.93
|
-0.17
|
0.12
|
-
|
1.06
|
-0.13
|
-0.12
|
-
|
1.04
|
-0.13
|
-0.13
|
-
|
1.12
|
-0.15
|
0.15
|
-
|
1.71
|
0.02
|
0.2
|
-
|
1.34
|
-0.36
|
-0.34
|
-0.52
|
1.27
|
-1.1
|
-0.35
|
-0.48
|
0.97
|
-0.26
|
-0.32
|
-0.53
|
1
|
-2.8
|
-0.81
|
-0.83
|
1.1
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
105,207
|
-180,311
|
-42,148
|
-37,611
|
87,894
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.6
|
-54.4
|
-12.5
|
-17.5
|
12.5
|