|
(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
|
2022/2
|
2023/2
|
2024/2
|
2025/2
|
|
売上高
|
34,625
|
37,167
|
52,523
|
69,310
|
103,272
|
113,525
|
116,567
|
119,430
|
139,328
|
74,425
|
78,324
|
118,240
|
145,759
|
156,354
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
-46.58
|
5.24
|
50.96
|
23.27
|
7.27
|
|
売上原価
|
-
|
-
|
-
|
19,370
|
29,770
|
32,824
|
33,533
|
34,314
|
39,424
|
21,234
|
21,993
|
33,231
|
41,934
|
45,002
|
|
売上総利益
|
-
|
-
|
-
|
49,940
|
73,502
|
80,701
|
83,034
|
4,053
|
99,903
|
53,191
|
56,330
|
85,008
|
103,825
|
111,352
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
71.47
|
71.92
|
71.89
|
71.23
|
71.22
|
|
営業費用
|
-
|
-
|
-
|
45,775
|
66,752
|
74,844
|
76,620
|
2,508
|
92,743
|
75,896
|
72,115
|
83,131
|
94,175
|
101,126
|
|
営業利益
|
-
|
-
|
-
|
4,165
|
6,750
|
5,857
|
6,413
|
1,544
|
3,483
|
-355
|
7,633
|
5,083
|
1,510
|
1,757
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
-0.48
|
9.75
|
4.3
|
1.04
|
1.12
|
|
経常(税引前)利益
|
3,558
|
2,828
|
3,796
|
4,384
|
7,340
|
6,349
|
6,894
|
5,709
|
3,118
|
-302
|
7,134
|
4,565
|
3,026
|
3,123
|
|
経常(税引前)利益率(%)
|
10.28
|
7.61
|
7.23
|
6.33
|
7.11
|
5.59
|
5.91
|
4.78
|
2.24
|
-0.41
|
9.11
|
3.86
|
2.08
|
2.0
|
|
法人税等合計
|
-
|
-
|
-
|
1,625
|
2,451
|
1,496
|
2,669
|
220
|
1,300
|
549
|
474
|
686
|
1,023
|
1,431
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
1,314
|
1,317
|
1,811
|
6,496
|
3,322
|
4,074
|
3,557
|
1,321
|
1,278
|
-3,893
|
5,919
|
3,385
|
7,851
|
2,400
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
-5.23
|
7.56
|
2.86
|
5.39
|
1.53
|
|
一株あたり利益
|
9.54
|
11.94
|
20.41
|
68.82
|
35.19
|
34.89
|
26.5
|
16.47
|
6.85
|
-20.84
|
30.58
|
16.11
|
37.34
|
11.41
|
|
希薄化後一株あたり利益
|
9.54
|
11.94
|
20.37
|
64.88
|
32.96
|
34.61
|
26.43
|
16.19
|
6.82
|
-74.28
|
30.58
|
16.11
|
37.34
|
11.41
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-0.0
|
14.72
|
37.24
|
18.75
|
70.11
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
0
|
4.5
|
6
|
7
|
8
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|