|
(単位:百万円)
|
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
|
30,719
|
27,462
|
45,439
|
34,590
|
30,586
|
30,799
|
47,909
|
35,243
|
34,194
|
30,986
|
49,159
|
37,102
|
33,160
|
38,502
|
48,886
|
43,838
|
49,332
|
40,654
|
63,874
|
46,447
|
40,745
|
57,819
|
137,994
|
54,477
|
43,071
|
43,376
|
69,603
|
65,806
|
46,711
|
47,486
|
84,484
|
67,868
|
53,189
|
53,712
|
94,070
|
76,969
|
52,563
|
69,292
|
112,433
|
102,767
|
80,116
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
22,810
|
20,150
|
34,271
|
26,948
|
22,280
|
22,853
|
37,182
|
27,591
|
25,752
|
23,489
|
38,148
|
29,264
|
24,996
|
29,900
|
37,642
|
34,962
|
37,039
|
32,177
|
50,831
|
38,944
|
32,349
|
46,991
|
118,836
|
46,302
|
32,316
|
30,675
|
55,922
|
56,360
|
36,250
|
38,399
|
69,292
|
58,002
|
41,183
|
44,459
|
78,023
|
66,540
|
41,679
|
57,443
|
94,260
|
91,286
|
67,049
|
|
売上総利益
|
7,908
|
7,313
|
11,168
|
7,642
|
8,306
|
7,946
|
10,726
|
7,653
|
8,442
|
7,497
|
11,010
|
7,838
|
8,163
|
8,603
|
11,243
|
8,876
|
12,293
|
8,476
|
13,043
|
7,503
|
8,396
|
10,827
|
19,159
|
8,174
|
10,754
|
9,060
|
13,682
|
9,445
|
10,461
|
9,086
|
15,192
|
9,867
|
12,005
|
9,253
|
16,048
|
10,428
|
10,883
|
11,849
|
18,174
|
11,481
|
13,067
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
7,514
|
7,357
|
7,801
|
7,871
|
7,808
|
7,679
|
8,169
|
7,933
|
7,934
|
7,623
|
8,227
|
8,062
|
8,073
|
8,008
|
8,391
|
8,600
|
8,189
|
8,664
|
8,679
|
8,541
|
8,192
|
8,612
|
9,591
|
9,797
|
8,189
|
8,547
|
8,815
|
9,207
|
8,466
|
8,222
|
9,028
|
9,908
|
9,011
|
9,261
|
9,662
|
10,455
|
9,346
|
9,769
|
9,996
|
11,102
|
10,059
|
|
営業利益
|
394
|
-44
|
3,367
|
-229
|
497
|
268
|
2,556
|
-280
|
507
|
-126
|
2,784
|
-225
|
90
|
595
|
2,851
|
277
|
4,103
|
-187
|
4,364
|
-1,038
|
203
|
2,216
|
9,567
|
-1,623
|
2,565
|
220
|
4,866
|
239
|
1,994
|
320
|
6,164
|
-42
|
2,994
|
-8
|
6,385
|
-26
|
1,537
|
2,080
|
8,177
|
380
|
3,008
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
423
|
111
|
3,479
|
-117
|
634
|
288
|
2,687
|
-231
|
551
|
-55
|
2,875
|
-121
|
136
|
682
|
2,914
|
423
|
4,167
|
-30
|
4,477
|
-780
|
390
|
2,530
|
9,605
|
-1,507
|
2,860
|
82
|
4,801
|
100
|
2,159
|
533
|
6,289
|
180
|
3,239
|
194
|
6,476
|
226
|
1,743
|
2,323
|
8,263
|
797
|
3,295
|
|
経常(税引前)利益率(%)
|
1.38
|
0.4
|
7.66
|
-0.34
|
2.07
|
0.94
|
5.61
|
-0.66
|
1.61
|
-0.18
|
5.85
|
-0.33
|
0.41
|
1.77
|
5.96
|
0.96
|
8.45
|
-0.07
|
7.01
|
-1.68
|
0.96
|
4.38
|
6.96
|
-2.77
|
6.64
|
0.19
|
6.9
|
0.15
|
4.62
|
1.12
|
7.44
|
0.27
|
6.09
|
0.36
|
6.88
|
0.29
|
3.32
|
3.35
|
7.35
|
0.78
|
4.11
|
|
法人税等合計
|
191
|
34
|
1,119
|
-128
|
233
|
136
|
844
|
175
|
180
|
127
|
873
|
34
|
76
|
253
|
923
|
177
|
1,335
|
263
|
1,461
|
331
|
180
|
80
|
-1,743
|
-473
|
883
|
129
|
1,917
|
615
|
746
|
432
|
1,945
|
323
|
996
|
101
|
-351
|
442
|
540
|
780
|
2,590
|
702
|
978
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
231
|
58
|
2,140
|
-35
|
401
|
153
|
1,843
|
-145
|
370
|
-80
|
1,989
|
-194
|
59
|
428
|
1,989
|
231
|
2,832
|
-685
|
2,522
|
-526
|
210
|
39
|
6,525
|
-1,076
|
1,977
|
-13
|
2,884
|
52
|
1,412
|
-564
|
4,210
|
502
|
2,242
|
94
|
4,371
|
310
|
1,203
|
1,542
|
5,674
|
1,448
|
2,316
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
3.9
|
0.12
|
41.65
|
177.59
|
4.38
|
13.9
|
174.12
|
-14.51
|
27.91
|
-11.93
|
195.38
|
-24.11
|
1.12
|
37.54
|
194.96
|
13.43
|
253.14
|
-70.03
|
236.42
|
-62.73
|
8.83
|
149.11
|
579.98
|
-109.23
|
153.74
|
-1.43
|
298.46
|
5.1
|
143.68
|
26.41
|
428.08
|
49.18
|
227.33
|
9.46
|
444.15
|
29.92
|
122.2
|
156.31
|
573.57
|
145.18
|
234.52
|
|
希薄化後一株あたり利益
|
3.9
|
0.12
|
41.65
|
177.59
|
4.38
|
13.9
|
174.12
|
-14.51
|
27.91
|
-11.93
|
195.38
|
-24.11
|
1.12
|
37.54
|
194.96
|
13.43
|
253.14
|
-70.03
|
236.42
|
-62.73
|
8.83
|
149.11
|
579.98
|
-109.23
|
153.74
|
-1.43
|
298.46
|
5.1
|
143.68
|
26.41
|
428.08
|
49.18
|
227.33
|
9.46
|
444.15
|
29.92
|
122.2
|
156.31
|
573.57
|
145.18
|
234.52
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
90
|
-
|
-
|
-
|
120
|
-
|
-
|
-
|
140
|
-
|
-
|
-
|
140
|
-
|
-
|
-
|
190
|
-
|
-
|
-
|
220
|
-
|
-
|
-
|
300
|
-
|