|
(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
|
71,376
|
71,563
|
75,488
|
81,630
|
92,914
|
86,337
|
90,568
|
92,530
|
89,859
|
52,730
|
65,039
|
34,400
|
41,251
|
48,120
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
-41.32
|
23.34
|
-47.11
|
19.92
|
16.65
|
|
売上原価
|
-
|
-
|
-
|
60,554
|
69,766
|
64,822
|
68,052
|
70,555
|
69,233
|
41,370
|
51,785
|
17,215
|
19,534
|
22,149
|
|
売上総利益
|
-
|
-
|
-
|
21,075
|
23,148
|
21,515
|
22,515
|
21,974
|
20,625
|
11,359
|
13,254
|
17,185
|
21,717
|
25,971
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
21.54
|
20.38
|
49.96
|
52.65
|
53.97
|
|
営業費用
|
-
|
-
|
-
|
18,896
|
20,457
|
20,274
|
20,393
|
20,132
|
19,662
|
15,263
|
15,534
|
16,837
|
18,742
|
21,485
|
|
営業利益
|
-
|
-
|
-
|
2,179
|
2,691
|
1,240
|
2,122
|
1,842
|
963
|
-3,904
|
-2,280
|
347
|
2,974
|
4,485
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
-7.4
|
-3.51
|
1.01
|
7.21
|
9.32
|
|
経常(税引前)利益
|
678
|
1,085
|
1,570
|
2,274
|
2,890
|
1,268
|
2,044
|
1,826
|
995
|
-3,957
|
-2,107
|
261
|
2,938
|
4,464
|
|
経常(税引前)利益率(%)
|
0.95
|
1.52
|
2.08
|
2.79
|
3.11
|
1.47
|
2.26
|
1.97
|
1.11
|
-7.5
|
-3.24
|
0.76
|
7.12
|
9.28
|
|
法人税等合計
|
-
|
-
|
-
|
898
|
947
|
214
|
643
|
375
|
114
|
387
|
500
|
763
|
169
|
1,313
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
4,126
|
600
|
1,335
|
1,304
|
1,185
|
773
|
1,256
|
1,375
|
873
|
-4,417
|
1,000
|
4,408
|
2,712
|
2,951
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
-8.38
|
1.54
|
12.81
|
6.57
|
6.13
|
|
一株あたり利益
|
77.86
|
11.32
|
25.2
|
24.62
|
22.37
|
14.61
|
23.72
|
25.96
|
16.17
|
-83.22
|
18.85
|
82.62
|
49.59
|
44.93
|
|
希薄化後一株あたり利益
|
77.86
|
11.32
|
25.2
|
24.62
|
22.37
|
14.61
|
23.72
|
25.96
|
16.17
|
-83.22
|
18.85
|
82.62
|
49.59
|
44.93
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-0.0
|
0
|
3.03
|
20.17
|
26.71
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8
|
0
|
0
|
2.5
|
10
|
12
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
-2,454
|
-907
|
1,727
|
4,387
|
5,958
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
-4.65
|
-1.39
|
5.02
|
10.63
|
12.38
|