|
(単位:%)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
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
|
|
売上高
|
15,944
|
17,564
|
23,599
|
21,047
|
24,343
|
26,423
|
30,953
|
26,177
|
27,753
|
31,807
|
28,036
|
30,924
|
31,009
|
32,052
|
29,266
|
29,467
|
28,269
|
32,277
|
-
|
29,732
|
33,438
|
44,543
|
39,886
|
42,722
|
48,752
|
50,020
|
54,579
|
59,224
|
58,388
|
57,000
|
57,160
|
68,223
|
66,440
|
61,053
|
61,348
|
50,944
|
58,865
|
59,360
|
61,097
|
67,176
|
67,423
|
60,023
|
58,994
|
67,799
|
69,832
|
64,642
|
64,380
|
65,936
|
67,333
|
65,098
|
68,693
|
57,290
|
37,788
|
33,043
|
34,041
|
38,629
|
41,416
|
22,017
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-49.2
|
-50.4
|
-32.6
|
9.6
|
-33.4
|
|
売上原価
|
10,987
|
12,515
|
16,344
|
15,278
|
17,635
|
19,899
|
22,718
|
20,145
|
21,228
|
23,109
|
21,806
|
23,225
|
23,703
|
22,938
|
22,353
|
22,299
|
21,555
|
23,809
|
-
|
22,705
|
26,162
|
35,472
|
31,838
|
33,765
|
39,960
|
39,038
|
44,849
|
48,759
|
46,546
|
44,750
|
46,525
|
54,159
|
53,929
|
49,012
|
49,560
|
41,072
|
46,849
|
47,851
|
48,838
|
55,170
|
54,813
|
49,376
|
45,018
|
52,330
|
54,457
|
49,646
|
48,745
|
51,158
|
52,332
|
49,835
|
56,151
|
46,297
|
29,346
|
26,556
|
26,766
|
29,567
|
33,726
|
24,352
|
|
売上総利益
|
4,957
|
5,049
|
7,255
|
5,769
|
6,708
|
6,524
|
8,235
|
6,032
|
6,525
|
8,698
|
6,230
|
7,699
|
7,306
|
9,114
|
6,913
|
7,168
|
6,714
|
8,468
|
-
|
7,027
|
7,276
|
9,071
|
8,048
|
8,957
|
8,792
|
10,982
|
9,730
|
10,465
|
11,842
|
12,250
|
10,635
|
14,064
|
12,511
|
12,041
|
11,788
|
9,872
|
12,016
|
11,509
|
12,259
|
12,006
|
12,610
|
10,647
|
11,831
|
12,948
|
12,840
|
13,393
|
14,138
|
13,096
|
13,373
|
14,873
|
12,542
|
10,993
|
8,442
|
6,487
|
7,275
|
9,062
|
7,690
|
-2,335
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.6
|
21.4
|
23.5
|
18.6
|
-10.6
|
|
販売管理費
|
4,137
|
4,368
|
5,464
|
5,022
|
5,634
|
5,290
|
6,116
|
5,371
|
5,747
|
6,298
|
5,921
|
6,271
|
6,329
|
6,786
|
6,096
|
6,179
|
6,014
|
5,805
|
-
|
5,763
|
6,360
|
7,604
|
7,058
|
7,452
|
7,477
|
8,576
|
8,458
|
9,196
|
8,996
|
11,799
|
8,394
|
9,306
|
8,940
|
10,230
|
9,771
|
7,370
|
8,145
|
8,049
|
9,011
|
9,585
|
9,426
|
8,758
|
9,254
|
10,084
|
10,614
|
11,183
|
10,456
|
10,605
|
11,284
|
11,328
|
9,616
|
9,541
|
8,558
|
9,558
|
5,872
|
7,934
|
9,187
|
9,203
|
|
営業利益
|
555
|
401
|
1,530
|
470
|
781
|
936
|
1,820
|
358
|
390
|
2,001
|
-103
|
1,010
|
547
|
1,835
|
349
|
513
|
229
|
2,172
|
-
|
780
|
430
|
826
|
485
|
971
|
828
|
1,806
|
730
|
-1,237
|
2,324
|
1,912
|
1,733
|
4,230
|
3,047
|
1,184
|
1,477
|
1,963
|
3,341
|
2,939
|
2,718
|
1,887
|
2,675
|
-3,099
|
2,067
|
2,357
|
1,720
|
-757
|
3,150
|
1,997
|
1,541
|
2,710
|
9,572
|
5,893
|
-1,492
|
-13,050
|
1,036
|
715
|
-5,919
|
-12,734
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-39.5
|
3.0
|
1.9
|
-14.3
|
-57.8
|
|
経常(税引前)利益
|
533
|
376
|
1,482
|
501
|
694
|
932
|
1,874
|
340
|
367
|
2,136
|
-101
|
1,037
|
592
|
1,895
|
320
|
464
|
190
|
2,320
|
-
|
829
|
457
|
749
|
593
|
1,052
|
796
|
1,712
|
603
|
-1,359
|
2,100
|
1,696
|
1,599
|
4,235
|
2,842
|
741
|
1,257
|
1,929
|
3,315
|
2,772
|
2,646
|
1,753
|
2,688
|
-2,980
|
2,005
|
2,328
|
1,576
|
-1,008
|
2,818
|
1,644
|
1,325
|
1,346
|
9,035
|
5,622
|
-2,546
|
-13,581
|
576
|
119
|
-7,045
|
-14,203
|
|
経常(税引前)利益率(%)
|
3.3
|
2.1
|
6.3
|
2.4
|
2.9
|
3.5
|
6.1
|
1.3
|
1.3
|
6.7
|
-0.4
|
3.4
|
1.9
|
5.9
|
1.1
|
1.6
|
0.7
|
7.2
|
-
|
2.8
|
1.4
|
1.7
|
1.5
|
2.5
|
1.6
|
3.4
|
1.1
|
-2.3
|
3.6
|
3.0
|
2.8
|
6.2
|
4.3
|
1.2
|
2.0
|
3.8
|
5.6
|
4.7
|
4.3
|
2.6
|
4.0
|
-5.0
|
3.4
|
3.4
|
2.3
|
-1.6
|
4.4
|
2.5
|
2.0
|
2.1
|
13.2
|
9.8
|
-6.7
|
-41.1
|
1.7
|
0.3
|
-17.0
|
-64.5
|
|
法人税等合計
|
29
|
17
|
290
|
42
|
58
|
73
|
377
|
127
|
-139
|
-1,318
|
119
|
233
|
21
|
-1,321
|
151
|
200
|
83
|
384
|
-
|
226
|
-31
|
241
|
419
|
278
|
210
|
2,070
|
178
|
-262
|
419
|
1,080
|
558
|
1,428
|
760
|
833
|
335
|
624
|
870
|
-1,518
|
865
|
621
|
549
|
72
|
551
|
715
|
676
|
835
|
1,041
|
538
|
227
|
551
|
1,854
|
1,547
|
-2,314
|
130
|
114
|
120
|
1,719
|
2,120
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.0
|
19.8
|
100.8
|
-24.4
|
-14.9
|
|
純利益
|
509
|
359
|
1,206
|
459
|
718
|
859
|
1,497
|
213
|
523
|
3,454
|
-220
|
804
|
571
|
3,216
|
169
|
264
|
107
|
1,936
|
159
|
603
|
488
|
508
|
174
|
774
|
586
|
-358
|
425
|
-1,097
|
1,681
|
616
|
1,041
|
2,807
|
2,082
|
-92
|
922
|
1,305
|
2,445
|
4,290
|
1,781
|
1,132
|
2,139
|
-3,052
|
1,454
|
1,613
|
900
|
-1,843
|
1,777
|
1,106
|
1,098
|
2,138
|
7,181
|
4,075
|
-144
|
-13,260
|
462
|
-1
|
-8,764
|
-16,323
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-40.1
|
1.4
|
0.0
|
-21.2
|
-74.1
|
|
一株あたり利益
|
0.03
|
-
|
-
|
0.02
|
0.04
|
0.03
|
0.06
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.03
|
0.05
|
0
|
-0.11
|
0.04
|
0.03
|
0.01
|
0.09
|
0.28
|
0.15
|
-0.01
|
-0.56
|
0.02
|
0
|
-0.37
|
-0.69
|
|
希薄化後一株あたり利益
|
0.02
|
-
|
-
|
0.01
|
0.03
|
0.03
|
0.07
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.03
|
0.05
|
0
|
-0.11
|
0.04
|
0.03
|
0.01
|
0.08
|
0.28
|
0.15
|
-0.01
|
-0.56
|
0.02
|
0
|
-0.37
|
-0.69
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|