|
(単位:百万円)
|
2011/9
|
2012/9
|
2013/9
|
2014/9
|
2015/9
|
2016/9
|
2017/9
|
2018/9
|
2019/9
|
2020/9
|
2021/9
|
2022/9
|
2023/9
|
2024/9
|
2025/9
|
|
売上高
|
439
|
914
|
2,595
|
2,766
|
2,542
|
2,646
|
3,300
|
4,487
|
4,198
|
5,949
|
7,291
|
6,004
|
4,387
|
3,516
|
2,897
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
22.56
|
-17.65
|
-26.93
|
-19.85
|
-17.61
|
|
売上原価
|
-
|
-
|
-
|
2,054
|
2,511
|
2,191
|
2,898
|
4,683
|
4,140
|
5,426
|
6,804
|
5,776
|
4,014
|
3,302
|
2,724
|
|
売上総利益
|
-
|
-
|
-
|
711
|
31
|
455
|
402
|
-196
|
58
|
523
|
487
|
228
|
373
|
214
|
174
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
6.69
|
3.8
|
8.51
|
6.11
|
6.01
|
|
営業費用
|
-
|
-
|
-
|
767
|
957
|
1,046
|
817
|
1,153
|
982
|
815
|
1,042
|
1,029
|
929
|
667
|
641
|
|
営業利益
|
-
|
-
|
-
|
-57
|
-927
|
-592
|
-416
|
-1,350
|
-924
|
-292
|
-554
|
-801
|
-556
|
-452
|
-467
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-7.6
|
-13.34
|
-12.67
|
-12.86
|
-16.12
|
|
経常(税引前)利益
|
106
|
176
|
715
|
-83
|
-935
|
-648
|
-381
|
-1,362
|
-943
|
-198
|
-348
|
-740
|
-522
|
-416
|
-442
|
|
経常(税引前)利益率(%)
|
24.18
|
19.29
|
27.57
|
-2.97
|
-36.78
|
-24.46
|
-11.53
|
-30.34
|
-22.45
|
-3.33
|
-4.77
|
-12.33
|
-11.9
|
-11.83
|
-15.26
|
|
法人税等合計
|
-
|
-
|
-
|
21
|
81
|
204
|
136
|
23
|
6
|
6
|
4
|
7
|
25
|
4
|
-8
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
61
|
112
|
450
|
-149
|
-1,017
|
-1,527
|
-606
|
-1,403
|
-1,079
|
-140
|
-389
|
-781
|
-421
|
-453
|
-480
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
-5.33
|
-13.0
|
-9.59
|
-12.86
|
-16.57
|
|
一株あたり利益
|
17.65
|
16.93
|
67.75
|
-17.7
|
-113.59
|
-171.28
|
-54.52
|
-107.15
|
-77.25
|
-8.03
|
-22.34
|
-44.85
|
-23.23
|
-22.01
|
-12.83
|
|
希薄化後一株あたり利益
|
17.65
|
16.93
|
61.33
|
-17.7
|
-113.59
|
-171.28
|
-54.52
|
-107.15
|
-77.25
|
-8.03
|
-22.34
|
-44.85
|
-23.23
|
-22.01
|
-12.83
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-0.0
|
-0.0
|
-0.0
|
-0.0
|
-0.0
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-544
|
-793
|
-554
|
-450
|
-465
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-7.46
|
-13.19
|
-12.61
|
-12.79
|
-16.04
|