|
(単位:百万円)
|
2012/2
|
2013/2
|
2014/2
|
2015/2
|
2016/2
|
2017/2
|
2018/2
|
2019/2
|
2020/2
|
2021/2
|
2021/2
|
2022/2
|
2023/2
|
2024/2
|
2025/2
|
|
売上高
|
27,978
|
39,653
|
36,293
|
31,875
|
27,302
|
24,693
|
23,262
|
23,269
|
24,084
|
-
|
18,257
|
17,907
|
17,513
|
15,941
|
15,040
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
-
|
-24.2
|
-1.92
|
-2.2
|
-8.98
|
-5.65
|
|
売上原価
|
-
|
-
|
-
|
14,642
|
12,379
|
10,971
|
10,362
|
10,308
|
10,714
|
-
|
8,863
|
8,553
|
8,372
|
7,664
|
7,145
|
|
売上総利益
|
-
|
-
|
-
|
17,234
|
14,923
|
13,722
|
12,900
|
12,960
|
13,370
|
-
|
9,394
|
9,354
|
9,141
|
8,278
|
7,896
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
51.45
|
52.24
|
52.2
|
51.93
|
52.5
|
|
営業費用
|
-
|
-
|
-
|
17,959
|
14,787
|
13,094
|
12,159
|
12,260
|
12,865
|
-
|
10,720
|
10,064
|
8,614
|
7,915
|
7,681
|
|
営業利益
|
-
|
-
|
-
|
-726
|
136
|
627
|
741
|
700
|
504
|
-
|
-1,325
|
-709
|
527
|
362
|
214
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
-7.26
|
-3.96
|
3.01
|
2.27
|
1.42
|
|
経常(税引前)利益
|
671
|
637
|
-430
|
-663
|
188
|
645
|
768
|
712
|
494
|
-
|
-1,321
|
-674
|
580
|
336
|
162
|
|
経常(税引前)利益率(%)
|
2.4
|
1.61
|
-1.18
|
-2.08
|
0.69
|
2.62
|
3.3
|
3.06
|
2.05
|
-
|
-7.24
|
-3.76
|
3.31
|
2.11
|
1.08
|
|
法人税等合計
|
-
|
-
|
-
|
239
|
151
|
203
|
-73
|
46
|
33
|
-
|
73
|
62
|
-97
|
37
|
9
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
-193
|
1,030
|
-2,244
|
-2,186
|
-314
|
324
|
949
|
553
|
350
|
-
|
-1,881
|
-1,394
|
562
|
411
|
-48
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
-
|
-10.3
|
-7.78
|
3.21
|
2.58
|
-0.32
|
|
一株あたり利益
|
-26.54
|
85.49
|
-186.27
|
-181.5
|
-26.01
|
26.93
|
78.82
|
45.96
|
29.09
|
-
|
-157
|
-116.88
|
46.82
|
34.24
|
-3.96
|
|
希薄化後一株あたり利益
|
-26.54
|
85.49
|
-186.27
|
-181.5
|
-26.01
|
26.93
|
78.82
|
45.79
|
28.91
|
-
|
-157
|
-116.88
|
41.13
|
28.36
|
-3.96
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-0.0
|
-0.0
|
0
|
0
|
-0.0
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
-1,065
|
-446
|
747
|
596
|
375
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
-5.83
|
-2.49
|
4.27
|
3.74
|
2.5
|