|
(単位:百万円)
|
2011/8
|
2012/8
|
2013/8
|
2014/8
|
2015/8
|
2016/8
|
2017/8
|
2018/8
|
2019/8
|
2020/8
|
2021/8
|
2022/8
|
2023/8
|
2024/8
|
2025/8
|
|
売上高
|
1,266
|
1,103
|
1,162
|
1,585
|
2,124
|
2,242
|
3,036
|
4,589
|
4,019
|
4,389
|
5,370
|
8,585
|
6,868
|
4,749
|
11,403
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
22.36
|
59.88
|
-19.99
|
-30.86
|
140.11
|
|
売上原価
|
-
|
-
|
-
|
1,137
|
1,468
|
1,495
|
1,923
|
2,810
|
2,949
|
3,008
|
3,552
|
5,427
|
5,285
|
3,917
|
7,855
|
|
売上総利益
|
-
|
-
|
-
|
448
|
655
|
747
|
1,112
|
1,778
|
1,069
|
1,380
|
1,817
|
3,158
|
1,583
|
832
|
3,548
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
33.85
|
36.79
|
23.05
|
17.52
|
31.12
|
|
営業費用
|
-
|
-
|
-
|
180
|
205
|
258
|
347
|
544
|
574
|
483
|
610
|
796
|
723
|
675
|
1,444
|
|
営業利益
|
-
|
-
|
-
|
267
|
450
|
488
|
764
|
1,234
|
495
|
896
|
1,207
|
2,362
|
859
|
156
|
2,103
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
22.48
|
27.51
|
12.51
|
3.3
|
18.44
|
|
経常(税引前)利益
|
-50
|
21
|
128
|
255
|
435
|
458
|
737
|
1,211
|
477
|
834
|
1,200
|
2,367
|
789
|
42
|
1,936
|
|
経常(税引前)利益率(%)
|
-3.93
|
1.95
|
11.06
|
16.12
|
20.52
|
20.43
|
24.28
|
26.39
|
11.87
|
19.01
|
22.35
|
27.57
|
11.49
|
0.9
|
16.98
|
|
法人税等合計
|
-
|
-
|
-
|
3
|
-110
|
186
|
200
|
349
|
149
|
286
|
319
|
615
|
291
|
23
|
579
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
-390
|
-63
|
81
|
302
|
559
|
363
|
538
|
866
|
436
|
690
|
902
|
1,817
|
706
|
19
|
1,350
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
16.81
|
21.16
|
10.29
|
0.41
|
11.84
|
|
一株あたり利益
|
-21262.96
|
-3603.42
|
46.93
|
57.8
|
106.32
|
69
|
50.74
|
72.01
|
33.45
|
53.34
|
70.51
|
142.58
|
55.92
|
1.55
|
107.11
|
|
希薄化後一株あたり利益
|
-21262.96
|
-3603.42
|
33.3
|
40.95
|
81.69
|
69
|
50.74
|
72.01
|
33.45
|
53.34
|
70.51
|
142.58
|
55.92
|
1.55
|
107.11
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
34.04
|
33.67
|
64.38
|
1935.48
|
37.34
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15
|
17
|
24
|
48
|
36
|
30
|
40
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
1,847
|
3,185
|
1,900
|
1,104
|
3,157
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
34.41
|
37.1
|
27.66
|
23.26
|
27.68
|