|
(単位:百万円)
|
2011/3
|
2012/3
|
2013/3
|
2014/3
|
2014/12
|
2015/12
|
2016/12
|
2017/12
|
2018/12
|
2019/12
|
2020/12
|
2021/12
|
2022/12
|
2023/12
|
2024/12
|
|
売上高
|
1,629
|
1,593
|
1,766
|
1,797
|
1,650
|
1,911
|
2,197
|
2,855
|
2,902
|
3,268
|
5,304
|
8,004
|
9,327
|
10,235
|
11,182
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
62.28
|
50.9
|
16.53
|
9.74
|
9.25
|
|
売上原価
|
-
|
-
|
-
|
-
|
622
|
714
|
842
|
1,134
|
1,074
|
1,063
|
1,592
|
2,445
|
2,916
|
3,747
|
4,359
|
|
売上総利益
|
-
|
-
|
-
|
-
|
1,027
|
1,197
|
1,354
|
1,720
|
1,827
|
2,205
|
3,712
|
5,559
|
6,412
|
6,489
|
6,824
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
69.99
|
69.45
|
68.75
|
63.4
|
61.03
|
|
営業費用
|
-
|
-
|
-
|
-
|
847
|
1,044
|
1,160
|
1,312
|
1,358
|
1,599
|
2,202
|
3,026
|
3,561
|
4,060
|
4,463
|
|
営業利益
|
-
|
-
|
-
|
-
|
180
|
153
|
194
|
407
|
469
|
605
|
1,510
|
2,532
|
2,851
|
2,428
|
2,361
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
28.47
|
31.63
|
30.57
|
23.72
|
21.11
|
|
経常(税引前)利益
|
-381
|
-268
|
54
|
55
|
202
|
147
|
197
|
408
|
436
|
593
|
1,506
|
2,556
|
2,894
|
2,467
|
2,367
|
|
経常(税引前)利益率(%)
|
-23.38
|
-16.78
|
3.09
|
3.08
|
12.29
|
7.69
|
9.01
|
14.3
|
15.03
|
18.15
|
28.39
|
31.93
|
31.03
|
24.1
|
21.17
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
21
|
13
|
43
|
-57
|
173
|
164
|
568
|
839
|
899
|
886
|
836
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
-454
|
-480
|
54
|
50
|
172
|
132
|
159
|
464
|
263
|
448
|
925
|
1,499
|
1,641
|
1,469
|
1,448
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
17.44
|
18.73
|
17.59
|
14.35
|
12.95
|
|
一株あたり利益
|
-8655.27
|
-92.24
|
10.52
|
9.72
|
31.96
|
24.5
|
29.25
|
42.96
|
24.48
|
42.33
|
78.56
|
38.11
|
41.7
|
33.9
|
25.79
|
|
希薄化後一株あたり利益
|
-8655.27
|
-92.24
|
10.31
|
9.59
|
31.85
|
24.38
|
29.22
|
42.96
|
24.48
|
42.33
|
78.56
|
38.11
|
41.7
|
33.9
|
25.79
|
|
配当性向(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
10.18
|
15.74
|
14.39
|
35.4
|
46.53
|
|
一株あたり配当金
|
-
|
-
|
300
|
3
|
6
|
10
|
8
|
6
|
6
|
6
|
8
|
6
|
6
|
12
|
12
|
|
EBITDA
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
1,555
|
2,597
|
2,923
|
2,507
|
2,448
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
29.32
|
32.45
|
31.34
|
24.5
|
21.89
|