|
(単位:百万円)
|
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
|
|
売上高
|
-
|
128,667
|
110,815
|
100,545
|
118,761
|
134,404
|
106,745
|
99,141
|
258,696
|
287,251
|
227,535
|
213,828
|
252,858
|
274,568
|
227,185
|
198,733
|
234,978
|
261,053
|
195,246
|
198,715
|
187,964
|
230,094
|
175,182
|
168,399
|
200,909
|
220,222
|
196,306
|
168,853
|
207,095
|
236,373
|
195,109
|
182,063
|
222,046
|
259,715
|
204,756
|
186,528
|
224,927
|
265,157
|
216,069
|
189,760
|
228,182
|
265,581
|
|
売上原価
|
-
|
62,403
|
54,379
|
48,469
|
57,352
|
64,392
|
51,631
|
47,179
|
125,480
|
138,178
|
111,536
|
103,317
|
122,492
|
132,883
|
-
|
-
|
-
|
-
|
111,286
|
105,297
|
102,123
|
119,326
|
102,294
|
94,239
|
111,801
|
122,668
|
106,624
|
96,842
|
115,968
|
132,194
|
110,671
|
103,322
|
123,990
|
141,917
|
115,135
|
105,087
|
125,164
|
142,839
|
117,141
|
106,665
|
127,864
|
143,038
|
|
売上総利益
|
-
|
66,263
|
56,436
|
52,076
|
61,409
|
70,012
|
55,114
|
51,962
|
133,215
|
149,073
|
115,999
|
110,511
|
130,365
|
141,685
|
-
|
-
|
-
|
-
|
83,959
|
93,418
|
85,841
|
110,768
|
72,889
|
74,161
|
89,108
|
97,554
|
89,682
|
72,011
|
91,127
|
104,179
|
84,438
|
78,741
|
98,056
|
117,799
|
89,621
|
81,441
|
99,763
|
122,319
|
98,927
|
83,095
|
100,318
|
122,544
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
-
|
57,187
|
53,681
|
49,866
|
54,736
|
59,869
|
52,996
|
49,794
|
118,285
|
127,565
|
114,025
|
107,348
|
118,306
|
124,891
|
-
|
-
|
-
|
-
|
88,700
|
99,645
|
84,253
|
97,984
|
77,762
|
85,426
|
91,869
|
96,574
|
89,882
|
84,892
|
96,383
|
97,047
|
86,973
|
88,002
|
95,211
|
104,748
|
93,061
|
89,288
|
94,683
|
104,565
|
100,998
|
89,368
|
92,231
|
99,616
|
|
営業利益
|
-
|
9,077
|
2,755
|
2,209
|
6,674
|
10,142
|
2,118
|
2,167
|
14,931
|
21,508
|
1,973
|
3,162
|
12,059
|
16,795
|
-
|
-
|
-
|
-
|
-7,024
|
-7,881
|
-5,228
|
6,776
|
-5,388
|
-15,142
|
-3,107
|
-1,728
|
-993
|
-9,670
|
-4,761
|
7,379
|
-4,460
|
-9,160
|
2,631
|
12,650
|
-2,680
|
-3,070
|
4,277
|
16,385
|
-4,202
|
-10,069
|
-82,101
|
22,110
|
|
経常(税引前)利益
|
-
|
8,999
|
2,429
|
2,069
|
6,561
|
9,690
|
2,282
|
1,947
|
14,848
|
21,081
|
1,983
|
3,042
|
11,654
|
16,500
|
-5,185
|
-12,715
|
-52,798
|
13,665
|
-3,571
|
-8,063
|
-5,182
|
6,700
|
-5,519
|
-15,414
|
-3,060
|
-1,920
|
-1,288
|
-10,031
|
-5,090
|
7,174
|
-4,544
|
-9,151
|
2,571
|
12,527
|
-2,723
|
-3,342
|
4,215
|
16,365
|
-4,342
|
-10,121
|
-82,138
|
22,059
|
|
法人税等合計
|
-
|
3,246
|
-278
|
1,094
|
2,116
|
3,349
|
845
|
513
|
6,166
|
7,270
|
87
|
1,499
|
4,716
|
3,551
|
-
|
-
|
-
|
-
|
-2,445
|
-2,374
|
-4,410
|
4,908
|
-3,043
|
-4,216
|
-1,388
|
-735
|
-315
|
-3,467
|
-1,757
|
2,468
|
-1,676
|
-2,697
|
49
|
4,705
|
-736
|
-466
|
1,606
|
6,021
|
-1,654
|
-3,672
|
-22,743
|
4,873
|
|
純利益
|
-
|
5,490
|
-4,377
|
975
|
3,690
|
6,008
|
-5,370
|
956
|
8,750
|
14,105
|
1,447
|
1,542
|
7,327
|
5,094
|
-
|
-8,002
|
-56,563
|
8,872
|
-2,259
|
-5,690
|
-761
|
1,807
|
-71
|
1,316
|
-1,670
|
-1,181
|
-968
|
-6,568
|
-3,331
|
4,705
|
-2,876
|
-6,459
|
2,513
|
7,808
|
-1,991
|
-2,897
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり利益
|
92.63
|
50.29
|
-40.1
|
8.73
|
33.72
|
54.91
|
-49.32
|
8.63
|
48.48
|
69.05
|
1.09
|
7.49
|
38.2
|
27.19
|
-14.82
|
-44.22
|
-315.37
|
49.47
|
-12.82
|
-31.73
|
-4.24
|
10.08
|
-0.39
|
7.34
|
-9.31
|
-6.58
|
-5.4
|
-36.62
|
-18.57
|
26.24
|
-16.04
|
-36.02
|
14.01
|
43.52
|
-11.1
|
-16.14
|
14.49
|
57.44
|
-15.03
|
-36.67
|
-341.35
|
95.67
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43.23
|
-11.02
|
-
|
-
|
-
|
-14.93
|
-
|
-
|
-
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25
|
-
|
25
|
-
|
0
|
-
|
25
|
-
|
25
|
-
|
25
|
-
|
25
|
-
|
25
|
-
|
25
|
-
|
25
|
-
|
25
|
-
|
28
|
-
|
28
|
-
|