|
(単位:百万円)
|
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
|
4Q25
|
1Q26
|
|
売上高
|
-
|
69,009
|
52,962
|
51,069
|
45,341
|
80,615
|
50,162
|
51,557
|
45,219
|
44,244
|
46,784
|
66,059
|
53,959
|
55,107
|
58,092
|
90,336
|
70,935
|
113,281
|
80,566
|
75,880
|
73,622
|
79,857
|
1,126
|
108,325
|
95,141
|
105,951
|
664
|
97,188
|
615
|
75,244
|
99,472
|
122,336
|
896
|
1,089
|
822
|
1,054
|
1,116
|
1,191
|
873
|
169,833
|
198,389
|
1,229
|
172,224
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.8
|
-4.5
|
58.3
|
3.2
|
23.4
|
|
売上原価
|
-
|
62,403
|
48,164
|
48,109
|
39,871
|
62,299
|
44,020
|
48,133
|
35,287
|
38,937
|
42,664
|
53,726
|
49,505
|
49,456
|
54,477
|
89,988
|
74,726
|
105,957
|
89,540
|
73,227
|
69,038
|
87,719
|
1,076
|
110,715
|
888
|
1,168
|
657
|
663
|
597
|
753
|
715
|
786
|
840
|
981
|
742
|
937
|
1,015
|
1,097
|
786
|
1,093
|
1,092
|
1,049
|
932
|
|
売上総利益
|
-
|
6,606
|
4,797
|
2,961
|
5,469
|
18,317
|
6,141
|
3,424
|
9,932
|
5,307
|
4,120
|
12,333
|
4,453
|
5,651
|
3,614
|
349
|
-3,791
|
7,323
|
-8,973
|
2,652
|
4,585
|
-7,862
|
49
|
-7
|
-17
|
-253
|
6
|
48
|
18
|
-6
|
28
|
56
|
56
|
107
|
79
|
117
|
101
|
93
|
86
|
107
|
184
|
179
|
144
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.0
|
9.0
|
14.4
|
14.6
|
13.4
|
|
営業費用
|
-
|
4,420
|
3,019
|
2,394
|
2,970
|
5,143
|
3,814
|
3,008
|
3,048
|
3,486
|
2,740
|
2,869
|
3,398
|
2,621
|
3,364
|
2,895
|
2,772
|
3,305
|
3,072
|
2,697
|
3,145
|
3,101
|
3,315
|
28
|
3,770
|
43
|
44
|
30
|
38
|
40
|
42
|
35
|
51
|
58
|
47
|
45
|
57
|
73
|
57
|
50
|
68
|
76
|
68
|
|
営業利益
|
-
|
2,186
|
1,778
|
566
|
2,500
|
13,174
|
2,327
|
416
|
6,884
|
1,821
|
1,379
|
9,465
|
1,055
|
3,029
|
250
|
-2,546
|
-6,562
|
4,017
|
-12,046
|
-44
|
1,439
|
-10,963
|
1,665
|
-5
|
-81
|
-264
|
-13
|
51
|
2
|
34
|
20
|
28
|
38
|
104
|
76
|
109
|
68
|
67
|
75
|
96
|
133
|
132
|
122
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.6
|
8.1
|
10.4
|
10.8
|
11.4
|
|
経常(税引前)利益
|
-
|
3,483
|
4,496
|
1,573
|
4,551
|
18,789
|
4,287
|
3,959
|
10,141
|
5,935
|
2,435
|
11,926
|
4,277
|
10,141
|
3,090
|
-803
|
-5,164
|
3,171
|
-10,340
|
1,405
|
3,762
|
-7,681
|
5,168
|
7
|
-69
|
-43,080
|
-2,488
|
45
|
6
|
23
|
20
|
5,202
|
39
|
-13,884
|
12,426
|
99
|
68
|
57
|
71
|
124
|
146
|
165
|
130
|
|
経常(税引前)利益率(%)
|
-
|
5.0
|
8.5
|
3.1
|
10.0
|
23.3
|
8.5
|
7.7
|
22.4
|
13.4
|
5.2
|
18.1
|
7.9
|
18.4
|
5.3
|
-0.9
|
-7.3
|
2.8
|
-12.8
|
1.9
|
5.1
|
-9.6
|
4.5
|
-2.8
|
-7.9
|
-40.7
|
-3.1
|
6.3
|
1.0
|
3.2
|
2.8
|
4.1
|
4.4
|
-1274.6
|
10.0
|
9.5
|
6.1
|
4.9
|
8.2
|
10.4
|
11.5
|
13.4
|
12.1
|
|
法人税等合計
|
-
|
3,640
|
856
|
376
|
671
|
6,261
|
1,756
|
730
|
3,130
|
-217
|
1,282
|
2,362
|
1,864
|
722
|
1,112
|
400
|
183
|
426
|
-573
|
923
|
1,295
|
-498
|
2
|
627
|
12
|
1
|
-4
|
13
|
8
|
-5
|
11
|
6
|
20
|
50
|
10
|
21
|
11
|
0
|
8
|
22
|
27
|
38
|
21
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.3
|
18.3
|
18.5
|
23.5
|
16.5
|
|
純利益
|
-
|
-820
|
3,639
|
1,198
|
3,880
|
12,986
|
2,540
|
3,966
|
7,014
|
6,639
|
1,153
|
9,563
|
2,543
|
9,419
|
1,977
|
-826
|
-5,346
|
-13,485
|
-10,066
|
481
|
4,600
|
-7,683
|
47
|
8
|
-82
|
-338
|
-17
|
4,345
|
-3
|
24
|
413
|
3,000
|
12
|
8,321
|
9,463
|
61
|
46
|
49
|
55
|
89
|
100
|
115
|
99
|
|
一株あたり利益
|
121.76
|
-14.54
|
62.33
|
15.76
|
64.21
|
230.22
|
45.03
|
67.12
|
117.73
|
115
|
20.42
|
160.59
|
45.1
|
162.12
|
34.71
|
-20.4
|
-96.29
|
-241.5
|
-178.66
|
7.47
|
81.64
|
-142.52
|
0.84
|
-45.28
|
-1.45
|
-5.99
|
-36.18
|
0.56
|
-5.49
|
0.43
|
7.34
|
53.11
|
0.18
|
0.96
|
138.54
|
0.9
|
0.68
|
0.73
|
0.81
|
1.31
|
1.47
|
1.69
|
1.45
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.84
|
0.14
|
-1.45
|
-5.99
|
-0.3
|
0.56
|
-3.29
|
0.43
|
7.33
|
53.76
|
27.72
|
0.96
|
138.47
|
153.74
|
65.16
|
0.73
|
0.81
|
185.67
|
1.47
|
1.69
|
1.45
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
27.4
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22.5
|
-
|
22.5
|
-
|
23.75
|
-
|
21.25
|
-
|
15
|
-
|
0
|
-
|
0
|
-
|
0
|
-
|
0
|
-
|
20
|
-
|
30
|
-
|
50
|
-
|
60
|
-
|
80
|
-
|