|
(単位:百万円)
|
3Q15
|
4Q15
|
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
|
-
|
118,612
|
84,971
|
96,464
|
107,054
|
106,526
|
85,960
|
101,811
|
107,117
|
109,132
|
87,112
|
102,139
|
105,358
|
113,225
|
91,099
|
109,534
|
105,535
|
108,772
|
61,521
|
3,322
|
12,543
|
45,369
|
-17,055
|
16,035
|
41,511
|
47,398
|
35,013
|
52,199
|
54,532
|
81,685
|
63,736
|
63,833
|
60,683
|
63,784
|
57,221
|
68,844
|
65,578
|
80,148
|
59,946
|
73,456
|
73,091
|
|
売上成長率(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
96,434
|
68,866
|
79,139
|
87,501
|
88,214
|
69,546
|
83,829
|
87,601
|
90,673
|
71,410
|
84,917
|
86,689
|
94,299
|
73,922
|
89,156
|
86,257
|
90,597
|
268,795
|
4,724
|
9,487
|
2,381
|
16,634
|
13,927
|
5,050
|
36,930
|
25,135
|
41,851
|
43,091
|
49,871
|
48,370
|
50,807
|
43,338
|
59,743
|
44,371
|
55,992
|
53,318
|
65,140
|
47,125
|
59,465
|
59,509
|
|
売上総利益
|
-
|
22,178
|
16,104
|
17,325
|
19,553
|
18,311
|
16,414
|
17,982
|
19,515
|
18,459
|
15,702
|
17,221
|
18,669
|
18,926
|
17,177
|
20,378
|
19,278
|
18,174
|
9,454
|
-1,401
|
-454
|
10,299
|
10,020
|
2,107
|
8,538
|
10,468
|
-8,225
|
10,348
|
11,441
|
14,029
|
15,365
|
13,025
|
12,335
|
13,946
|
12,851
|
12,851
|
12,261
|
15,007
|
12,822
|
13,991
|
13,582
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
17,643
|
18,755
|
17,338
|
17,353
|
17,208
|
16,736
|
17,114
|
17,667
|
16,903
|
16,796
|
17,161
|
17,202
|
17,422
|
17,676
|
17,678
|
18,604
|
17,399
|
30,747
|
12,850
|
11,983
|
19,017
|
10,908
|
9,538
|
9,517
|
9,742
|
9,806
|
9,612
|
9,271
|
10,933
|
10,497
|
10,492
|
11,388
|
9,798
|
12,038
|
11,043
|
11,831
|
11,886
|
12,140
|
12,001
|
12,593
|
|
営業利益
|
-
|
4,535
|
-2,651
|
-13
|
2,199
|
1,104
|
-322
|
868
|
1,848
|
1,555
|
-1,094
|
60
|
1,467
|
1,504
|
-499
|
2,700
|
673
|
775
|
-5,756
|
-14,252
|
-15,748
|
-3,015
|
-888
|
-7,431
|
-9,218
|
725
|
-16,204
|
735
|
1,290
|
6,493
|
2,892
|
2,533
|
773
|
3,154
|
812
|
1,807
|
430
|
3,122
|
681
|
1,989
|
989
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
4,609
|
-2,645
|
52
|
2,161
|
1,083
|
-251
|
922
|
1,799
|
1,644
|
-1,023
|
163
|
1,548
|
1,564
|
-441
|
2,674
|
721
|
1,030
|
-5,840
|
-9,405
|
-6,329
|
-1,752
|
759
|
-6,022
|
97
|
1,453
|
-12,931
|
1,074
|
-83
|
6,517
|
3,013
|
2,611
|
882
|
4,252
|
1,139
|
1,920
|
666
|
3,266
|
924
|
2,307
|
1,218
|
|
経常(税引前)利益率(%)
|
-
|
3.89
|
-3.11
|
0.05
|
2.02
|
1.02
|
-0.29
|
0.91
|
1.68
|
1.51
|
-1.17
|
0.16
|
1.47
|
1.38
|
-0.48
|
2.44
|
0.68
|
0.95
|
-9.49
|
-283.11
|
-50.46
|
-3.86
|
-4.45
|
-37.56
|
0.23
|
3.07
|
-36.93
|
2.06
|
-0.15
|
7.98
|
4.73
|
4.09
|
1.45
|
6.67
|
1.99
|
2.79
|
1.02
|
4.07
|
1.54
|
3.14
|
1.67
|
|
法人税等合計
|
-
|
1,132
|
-805
|
326
|
667
|
564
|
-820
|
553
|
500
|
556
|
-111
|
-991
|
935
|
527
|
-681
|
1,005
|
340
|
532
|
2,567
|
-110
|
242
|
-228
|
739
|
52
|
281
|
227
|
241
|
-80
|
0
|
264
|
-1,511
|
6
|
118
|
198
|
-588
|
141
|
-83
|
265
|
-376
|
355
|
56
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
3,364
|
-1,842
|
-275
|
1,459
|
706
|
-3,218
|
365
|
1,232
|
935
|
-1,116
|
1,037
|
615
|
953
|
-1,324
|
1,673
|
382
|
526
|
-10,023
|
-9,804
|
-10,404
|
-14,779
|
-6,839
|
-6,442
|
-8,035
|
1,050
|
31
|
1,177
|
1,387
|
6,316
|
5,930
|
2,068
|
695
|
3,107
|
1,683
|
1,778
|
747
|
3,029
|
2,134
|
1,943
|
1,183
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
4.53
|
12.42
|
-6.79
|
-1.02
|
5.38
|
2.6
|
-55.83
|
1.34
|
45.11
|
34.06
|
-40.83
|
37.96
|
22.53
|
34.68
|
-48.36
|
61.23
|
14.01
|
18.94
|
-366.61
|
-358.85
|
-257.74
|
-174.52
|
-250.39
|
-235.78
|
-15.06
|
38.37
|
1.23
|
43.09
|
50.79
|
238.37
|
99.3
|
75.69
|
25.25
|
113.56
|
61.49
|
65.07
|
27.28
|
110.8
|
77.97
|
71.14
|
26.2
|
|
希薄化後一株あたり利益
|
4.53
|
12.34
|
1.61
|
-1.02
|
5.38
|
2.6
|
-55.83
|
1.34
|
45.11
|
34.06
|
-40.83
|
37.96
|
22.53
|
34.68
|
-48.36
|
61.23
|
14.01
|
18.94
|
-366.61
|
-358.85
|
-257.74
|
-174.52
|
-250.39
|
-235.78
|
-15.06
|
38.37
|
1.23
|
43.09
|
50.79
|
238.37
|
99.3
|
75.69
|
25.25
|
113.56
|
61.49
|
65.07
|
27.28
|
110.8
|
77.97
|
71.14
|
26.2
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
0
|
-
|
0
|
-
|
0
|
-
|
0
|
-
|
0
|
-
|
0
|
-
|
0
|
-
|
0
|
-
|
0
|
-
|
0
|
-
|
0
|
-
|
0
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|