|
(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
|
-
|
-
|
-
|
36,681
|
39,732
|
42,570
|
44,231
|
45,645
|
45,899
|
34,049
|
33,920
|
37,734
|
40,209
|
43,794
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-25.82
|
-0.38
|
11.24
|
6.56
|
8.92
|
|
売上原価
|
-
|
-
|
-
|
12,188
|
12,892
|
13,856
|
14,747
|
15,064
|
15,356
|
12,722
|
12,231
|
13,249
|
13,404
|
14,914
|
|
売上総利益
|
-
|
-
|
-
|
24,494
|
26,840
|
28,714
|
29,483
|
30,581
|
30,543
|
20,285
|
20,637
|
23,369
|
25,567
|
28,064
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
59.58
|
60.84
|
61.93
|
63.59
|
64.08
|
|
営業費用
|
-
|
-
|
-
|
23,725
|
25,404
|
26,705
|
28,110
|
29,470
|
30,369
|
26,730
|
23,154
|
24,777
|
25,801
|
27,187
|
|
営業利益
|
-
|
-
|
-
|
2,243
|
2,834
|
3,284
|
2,826
|
2,394
|
1,554
|
-5,403
|
-1,464
|
-292
|
1,004
|
1,694
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
-15.87
|
-4.32
|
-0.77
|
2.5
|
3.87
|
|
経常(税引前)利益
|
1,199
|
1,233
|
1,671
|
2,212
|
2,681
|
3,158
|
2,782
|
2,311
|
1,460
|
-5,561
|
1,966
|
263
|
1,115
|
1,582
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
6.03
|
6.75
|
7.42
|
6.29
|
5.06
|
3.18
|
-16.33
|
5.8
|
0.7
|
2.77
|
3.61
|
|
法人税等合計
|
-
|
-
|
-
|
755
|
1,132
|
1,032
|
817
|
544
|
286
|
1,396
|
251
|
307
|
172
|
377
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
-421
|
632
|
707
|
960
|
1,271
|
1,620
|
1,333
|
837
|
-211
|
-8,746
|
943
|
-404
|
752
|
823
|
|
純利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
-25.69
|
2.78
|
-1.07
|
1.87
|
1.88
|
|
一株あたり利益
|
-19.07
|
28.65
|
32.35
|
43.64
|
58.53
|
73.26
|
53.6
|
33.58
|
-8.46
|
-351.31
|
37.11
|
-15.56
|
29.03
|
37.38
|
|
希薄化後一株あたり利益
|
-19.07
|
28.65
|
32.35
|
43.64
|
58.53
|
73.26
|
53.6
|
33.58
|
-8.46
|
-351.31
|
37.11
|
-15.56
|
29.03
|
37.38
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-0.0
|
13.47
|
-0.0
|
34.45
|
32.1
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
0
|
5
|
0
|
10
|
12
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
-3,339
|
358
|
1,572
|
2,879
|
3,649
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
-9.81
|
1.06
|
4.17
|
7.16
|
8.33
|