|
(単位:百万円)
|
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
|
2Q26
|
|
売上高
|
-
|
25,422
|
19,961
|
10,927
|
17,749
|
24,831
|
33,663
|
11,746
|
21,983
|
14,011
|
46,775
|
17,204
|
26,123
|
17,943
|
38,761
|
17,938
|
19,334
|
15,636
|
28,683
|
23,722
|
18,337
|
22,808
|
7,145
|
48,423
|
21,572
|
18,168
|
21,891
|
25,232
|
5,209
|
30,604
|
46,259
|
43,858
|
31,076
|
49,777
|
46,231
|
29,597
|
26,805
|
32,451
|
80,751
|
45,502
|
35,650
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
13,470
|
12,960
|
8,238
|
11,748
|
17,319
|
19,133
|
7,354
|
13,193
|
8,139
|
31,209
|
8,558
|
16,099
|
11,215
|
26,937
|
6,409
|
8,343
|
7,149
|
18,742
|
9,098
|
7,767
|
12,192
|
2,654
|
19,089
|
11,574
|
7,895
|
15,298
|
8,793
|
9,059
|
2,666
|
20,366
|
13,587
|
15,491
|
17,071
|
27,627
|
11,099
|
11,958
|
15,256
|
32,533
|
14,495
|
13,788
|
|
売上総利益
|
-
|
11,953
|
7,001
|
2,688
|
6,001
|
7,512
|
14,530
|
4,391
|
8,790
|
5,873
|
15,565
|
8,646
|
10,023
|
6,729
|
11,824
|
11,528
|
10,992
|
8,486
|
9,941
|
14,624
|
10,569
|
10,617
|
16,931
|
29,333
|
9,999
|
18,391
|
13,406
|
16,439
|
14,775
|
2,071
|
25,893
|
30,271
|
15,584
|
32,706
|
18,603
|
18,497
|
14,848
|
17,195
|
48,217
|
31,006
|
21,862
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
4,192
|
5,576
|
3,415
|
3,558
|
4,108
|
5,999
|
3,607
|
4,572
|
3,865
|
6,538
|
3,539
|
4,622
|
3,776
|
7,141
|
3,825
|
4,702
|
4,030
|
5,562
|
3,912
|
3,418
|
4,098
|
4,991
|
5,729
|
4,678
|
4,102
|
5,507
|
4,378
|
3,094
|
5,276
|
4,660
|
6,224
|
5,795
|
6,327
|
9,226
|
5,608
|
7,010
|
6,901
|
13,461
|
6,408
|
7,127
|
|
営業利益
|
-
|
7,760
|
1,425
|
-726
|
2,441
|
3,404
|
8,531
|
784
|
4,217
|
2,008
|
9,028
|
5,106
|
5,402
|
2,953
|
4,683
|
7,703
|
6,289
|
4,456
|
4,379
|
10,711
|
7,152
|
6,519
|
10,214
|
23,604
|
5,320
|
6,172
|
7,813
|
12,061
|
9,834
|
11,437
|
17,480
|
24,047
|
9,788
|
13,869
|
9,377
|
12,889
|
7,837
|
10,294
|
34,757
|
24,597
|
14,736
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
7,749
|
708
|
-2,080
|
2,594
|
3,633
|
8,442
|
772
|
4,244
|
2,083
|
8,155
|
5,492
|
4,805
|
3,242
|
4,655
|
7,699
|
6,303
|
4,700
|
4,255
|
10,619
|
6,952
|
6,517
|
10,757
|
23,899
|
5,824
|
6,425
|
8,182
|
12,803
|
10,193
|
10,568
|
17,805
|
25,865
|
10,299
|
13,296
|
9,962
|
13,487
|
7,219
|
10,711
|
34,218
|
22,883
|
13,660
|
|
経常(税引前)利益率(%)
|
-
|
30.48
|
3.55
|
-19.04
|
14.61
|
14.63
|
25.08
|
6.57
|
19.31
|
14.87
|
17.43
|
31.92
|
18.39
|
18.07
|
12.01
|
42.92
|
32.6
|
30.06
|
14.83
|
44.76
|
37.91
|
28.57
|
150.55
|
49.35
|
27.0
|
35.36
|
37.38
|
50.74
|
195.68
|
34.53
|
38.49
|
58.97
|
33.14
|
26.71
|
21.55
|
45.57
|
26.93
|
33.01
|
42.37
|
50.29
|
38.32
|
|
法人税等合計
|
-
|
2,583
|
-84
|
-669
|
769
|
1,234
|
2,276
|
223
|
1,248
|
1,105
|
-1,110
|
1,575
|
1,455
|
912
|
1,276
|
2,279
|
1,866
|
1,479
|
1,317
|
2,803
|
1,768
|
1,984
|
3,350
|
6,557
|
3,701
|
1,716
|
1,827
|
3,797
|
3,059
|
-134
|
4,465
|
7,703
|
399
|
9,390
|
-3,021
|
3,653
|
1,918
|
2,825
|
8,809
|
5,602
|
3,251
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
5,055
|
739
|
-1,411
|
1,816
|
2,357
|
6,117
|
521
|
2,960
|
958
|
6,498
|
3,903
|
2,946
|
2,331
|
3,371
|
5,420
|
4,426
|
3,219
|
2,884
|
7,815
|
5,178
|
4,530
|
7,400
|
17,340
|
13,212
|
4,489
|
5,845
|
9,007
|
7,135
|
7,468
|
2,101
|
18,163
|
15,312
|
9,349
|
8,738
|
9,975
|
5,300
|
7,791
|
25,387
|
17,238
|
10,282
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
6.8
|
89.9
|
13.14
|
-25.11
|
32.6
|
43.04
|
-9.61
|
9.53
|
54.06
|
17.5
|
18.8
|
35.65
|
26.91
|
21.37
|
31.5
|
50.78
|
41.46
|
30.16
|
27.02
|
73.21
|
48.51
|
42.43
|
-105.78
|
81.22
|
22.85
|
21.03
|
27.38
|
42.19
|
34.17
|
35.73
|
62.64
|
86.86
|
34.07
|
44.7
|
-61.92
|
23.85
|
12.67
|
18.63
|
60.7
|
41.21
|
24.57
|
|
希薄化後一株あたり利益
|
6.8
|
89.9
|
13.14
|
-25.11
|
32.6
|
43.04
|
-9.61
|
9.53
|
54.06
|
17.5
|
18.8
|
35.65
|
26.91
|
21.37
|
31.5
|
50.78
|
41.46
|
30.16
|
27.02
|
73.21
|
48.51
|
42.43
|
-105.78
|
81.22
|
22.85
|
21.03
|
27.38
|
42.19
|
34.17
|
35.73
|
62.64
|
86.86
|
34.07
|
44.7
|
-61.92
|
23.85
|
12.67
|
18.63
|
60.7
|
41.21
|
24.57
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25
|
-
|
46
|
-
|
18
|
-
|
28
|
-
|
23
|
-
|
40
|
-
|
27
|
-
|
43
|
-
|
18
|
-
|
22
|
-
|
20
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|