|
(単位:百万円)
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
2Q25
|
3Q25
|
4Q25
|
2Q26
|
|
売上高
|
-
|
24,894
|
20,512
|
21,126
|
17,282
|
22,452
|
17,092
|
18,655
|
16,124
|
21,428
|
16,544
|
17,886
|
14,433
|
18,523
|
13,973
|
15,863
|
-
|
13,541
|
17,575
|
13,295
|
11,718
|
-
|
8,961
|
14,726
|
12,346
|
14,650
|
-
|
12,253
|
16,368
|
13,301
|
14,676
|
-
|
13,844
|
19,402
|
13,907
|
14,660
|
-
|
12,057
|
17,425
|
13,594
|
15,426
|
-
|
12,955
|
18,415
|
13,837
|
-
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
売上原価
|
-
|
19,918
|
16,918
|
16,708
|
14,182
|
18,270
|
14,393
|
15,346
|
13,469
|
17,614
|
14,051
|
14,190
|
11,954
|
14,880
|
11,300
|
12,582
|
-
|
10,922
|
14,068
|
10,844
|
9,151
|
-
|
9,147
|
11,725
|
6,223
|
11,560
|
-
|
10,123
|
13,551
|
11,564
|
11,921
|
-
|
11,208
|
15,719
|
15,598
|
11,316
|
-
|
9,476
|
12,249
|
11,093
|
11,856
|
-
|
10,321
|
14,364
|
11,331
|
-
|
|
売上総利益
|
-
|
4,976
|
3,594
|
4,417
|
3,101
|
4,182
|
2,699
|
3,308
|
2,655
|
3,814
|
2,493
|
3,695
|
2,479
|
3,643
|
2,674
|
3,281
|
-
|
2,618
|
3,507
|
4,185
|
2,566
|
-
|
2,105
|
3,001
|
2,658
|
3,089
|
-
|
2,130
|
2,818
|
717
|
2,755
|
-
|
2,619
|
3,683
|
2,072
|
3,343
|
-
|
2,582
|
3,791
|
2,501
|
3,569
|
-
|
2,635
|
4,051
|
2,505
|
-
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
営業費用
|
-
|
3,592
|
3,496
|
3,511
|
3,239
|
3,308
|
3,248
|
3,399
|
3,380
|
3,359
|
3,282
|
3,252
|
3,047
|
3,131
|
2,957
|
3,019
|
-
|
2,879
|
3,094
|
2,970
|
2,745
|
-
|
2,630
|
2,842
|
2,761
|
2,963
|
-
|
2,805
|
3,243
|
3,051
|
2,843
|
-
|
2,786
|
3,098
|
2,883
|
2,927
|
-
|
2,828
|
2,936
|
2,817
|
2,914
|
-
|
2,785
|
2,895
|
2,854
|
-
|
|
営業利益
|
-
|
1,372
|
109
|
908
|
-134
|
868
|
-541
|
-93
|
-724
|
449
|
-780
|
443
|
-564
|
505
|
-283
|
262
|
-
|
-259
|
407
|
440
|
-173
|
-
|
-526
|
156
|
-98
|
124
|
-
|
-672
|
-375
|
-1,305
|
-87
|
-
|
-251
|
77
|
-152
|
415
|
-
|
-246
|
520
|
-317
|
655
|
-
|
-150
|
1,156
|
-349
|
-
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
経常(税引前)利益
|
-
|
1,367
|
-249
|
840
|
-118
|
918
|
-551
|
-45
|
-689
|
452
|
-817
|
472
|
-512
|
521
|
-272
|
274
|
-
|
-229
|
438
|
400
|
-142
|
-
|
-490
|
233
|
-22
|
195
|
-
|
-644
|
-632
|
-1,261
|
24
|
-
|
-143
|
585
|
-818
|
446
|
-
|
-197
|
872
|
-330
|
678
|
-
|
-129
|
1,162
|
-353
|
-
|
|
経常(税引前)利益率(%)
|
-
|
5.49
|
-1.21
|
3.98
|
-0.68
|
4.09
|
-3.22
|
-0.24
|
-4.27
|
2.11
|
-4.94
|
2.64
|
-3.55
|
2.81
|
-1.95
|
1.73
|
-
|
-1.69
|
2.49
|
3.01
|
-1.21
|
-
|
-5.47
|
1.58
|
-0.18
|
1.33
|
-
|
-5.26
|
-3.86
|
-9.48
|
0.16
|
-
|
-1.03
|
3.02
|
-5.88
|
3.04
|
-
|
-1.63
|
5.0
|
-2.43
|
4.4
|
-
|
-1.0
|
6.31
|
-2.55
|
-
|
|
法人税等合計
|
-
|
463
|
-119
|
265
|
-58
|
316
|
-122
|
1,249
|
-188
|
141
|
-156
|
152
|
-149
|
364
|
-103
|
72
|
-
|
11
|
19
|
-60
|
28
|
-
|
34
|
75
|
5
|
63
|
-
|
34
|
30
|
15
|
42
|
-
|
40
|
24
|
14
|
92
|
-
|
-16
|
134
|
-180
|
124
|
-
|
-2
|
182
|
-55
|
-
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
純利益
|
-
|
932
|
-381
|
574
|
-163
|
603
|
-338
|
2,809
|
-501
|
311
|
-660
|
320
|
-384
|
-1,220
|
-337
|
215
|
-
|
-135
|
303
|
755
|
-249
|
-
|
-861
|
16
|
-411
|
132
|
-
|
-527
|
-426
|
-2,188
|
-36
|
-
|
-1,006
|
629
|
-445
|
540
|
-
|
-142
|
683
|
-343
|
555
|
-
|
-126
|
956
|
-278
|
-
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
一株あたり利益
|
5.76
|
20.01
|
108.77
|
12.32
|
-3.48
|
12.92
|
50.8
|
60.24
|
-53.7
|
33.31
|
-70.77
|
34.38
|
-41.3
|
-130.76
|
-36.12
|
23.12
|
-
|
-14.47
|
32.49
|
-36.28
|
-26.75
|
-
|
-51.11
|
1.64
|
-44.14
|
14.32
|
-
|
-75.26
|
-46.12
|
-112.36
|
-4.02
|
-
|
-46.74
|
68.56
|
-48.55
|
58.67
|
-
|
-15.4
|
77.46
|
-37.06
|
61.14
|
-
|
-13.74
|
106.11
|
-30.01
|
-
|
|
希薄化後一株あたり利益
|
5.76
|
19.77
|
107.46
|
12.18
|
-3.45
|
12.75
|
50.16
|
59.45
|
184.62
|
32.77
|
-69.8
|
33.87
|
-41.3
|
-130.76
|
-36.12
|
22.77
|
-
|
-14.25
|
31.99
|
-35.72
|
-26.75
|
-
|
-51.11
|
1.64
|
-44.14
|
14.13
|
-
|
-75.26
|
-46.12
|
-112.36
|
-4.02
|
-
|
-46.74
|
68.56
|
-48.55
|
58.33
|
-
|
-15.31
|
77.02
|
-36.85
|
60.78
|
-
|
-13.74
|
106.11
|
-30.01
|
-
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20
|
-
|
-
|
20
|
-
|
10
|
-
|
-
|
10
|
-
|
10
|
-
|
-
|
10
|
-
|
10
|
-
|
-
|
10
|
-
|
10
|
-
|
-
|
15
|
-
|
15
|
-
|
-
|
20
|
20
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|