|
(単位:%)
|
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
|
28,089
|
21,742
|
21,473
|
32,667
|
40,274
|
35,542
|
44,496
|
63,029
|
75,741
|
70,253
|
79,418
|
73,095
|
60,839
|
38,343
|
27,728
|
35,520
|
42,403
|
33,022
|
43,866
|
57,698
|
68,111
|
60,314
|
69,494
|
83,567
|
113,285
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60.6
|
82.7
|
58.4
|
44.8
|
66.3
|
|
売上原価
|
-
|
11,766
|
11,490
|
15,765
|
19,203
|
16,725
|
17,669
|
21,334
|
23,619
|
25,020
|
26,744
|
25,799
|
23,080
|
15,302
|
12,290
|
15,603
|
18,710
|
15,361
|
22,343
|
28,231
|
32,267
|
29,978
|
33,442
|
38,850
|
49,404
|
|
売上総利益
|
13,448
|
9,976
|
9,983
|
16,902
|
21,071
|
18,817
|
26,827
|
41,695
|
52,122
|
45,233
|
52,674
|
47,296
|
37,759
|
23,041
|
15,438
|
19,917
|
23,693
|
17,661
|
21,523
|
29,467
|
35,844
|
30,336
|
36,052
|
44,717
|
63,881
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52.6
|
50.3
|
51.9
|
53.5
|
56.4
|
|
研究開発費
|
-
|
7,024
|
7,398
|
8,484
|
8,746
|
11,180
|
12,067
|
13,005
|
15,852
|
20,595
|
22,017
|
23,878
|
23,798
|
24,457
|
26,567
|
23,647
|
22,918
|
25,544
|
25,490
|
26,489
|
29,332
|
30,026
|
30,563
|
30,009
|
28,295
|
|
販売管理費
|
-
|
7,808
|
7,856
|
8,978
|
10,251
|
11,123
|
12,686
|
14,616
|
16,090
|
18,578
|
18,376
|
19,886
|
19,693
|
20,733
|
21,276
|
21,447
|
20,515
|
23,913
|
25,190
|
25,359
|
27,695
|
26,856
|
28,228
|
30,603
|
30,815
|
|
営業費用
|
12,418
|
14,832
|
15,254
|
17,462
|
18,997
|
22,303
|
24,753
|
27,621
|
31,942
|
39,173
|
40,393
|
43,764
|
43,491
|
45,190
|
47,843
|
45,094
|
51,161
|
52,699
|
53,843
|
54,330
|
58,863
|
58,444
|
60,663
|
60,738
|
62,117
|
|
営業利益
|
1,030
|
-4,856
|
-5,271
|
-560
|
2,074
|
-3,486
|
2,074
|
14,074
|
20,180
|
6,060
|
12,281
|
3,532
|
-5,732
|
-22,149
|
-32,405
|
-25,177
|
-27,468
|
-35,038
|
-32,320
|
-24,863
|
-23,019
|
-28,108
|
-24,611
|
-16,021
|
1,764
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-33.8
|
-46.6
|
-35.4
|
-19.2
|
1.6
|
|
経常(税引前)利益
|
-
|
-5,091
|
-5,604
|
-667
|
1,991
|
-3,525
|
2,046
|
13,964
|
19,870
|
6,208
|
12,911
|
5,786
|
-1,569
|
-16,420
|
-25,899
|
-18,076
|
-19,988
|
-28,691
|
-26,787
|
-19,196
|
-18,441
|
-23,810
|
-20,144
|
-7,903
|
9,552
|
|
経常(税引前)利益率(%)
|
-
|
-23.4
|
-26.1
|
-2.0
|
4.9
|
-9.9
|
4.6
|
22.2
|
26.2
|
8.8
|
16.3
|
7.9
|
-2.6
|
-42.8
|
-93.4
|
-50.9
|
-47.1
|
-86.9
|
-61.1
|
-33.3
|
-27.1
|
-39.5
|
-29.0
|
-9.5
|
8.4
|
|
法人税等合計
|
-
|
2
|
-1
|
0
|
0
|
40
|
23
|
4
|
11
|
68
|
52
|
3
|
-18
|
70
|
23
|
49
|
10
|
13
|
-18
|
119
|
372
|
67
|
35
|
111
|
385
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.0
|
-0.3
|
-0.2
|
-1.4
|
4.0
|
|
純利益
|
633
|
-5,093
|
-5,603
|
-667
|
1,991
|
-3,565
|
2,023
|
13,960
|
19,859
|
6,140
|
12,859
|
5,783
|
-1,528
|
-16,490
|
-25,922
|
-18,125
|
-19,998
|
-28,704
|
-26,769
|
-19,315
|
-18,813
|
-23,877
|
-20,179
|
-8,014
|
9,167
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-27.6
|
-39.6
|
-29.0
|
-9.6
|
8.1
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
0.11
|
0.73
|
1.03
|
0.29
|
0.61
|
0.27
|
-0.08
|
-0.76
|
-1.17
|
-0.81
|
-0.89
|
-1.26
|
-1.16
|
-0.83
|
-0.8
|
-1.01
|
-0.84
|
-0.31
|
0.4
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1
|
0.66
|
0.93
|
0.27
|
0.57
|
0.26
|
-0.06
|
-0.76
|
-1.17
|
-0.81
|
-0.89
|
-1.26
|
-1.16
|
-0.83
|
-0.8
|
-1.01
|
-0.84
|
-0.31
|
0.4
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-14,379
|
-19,071
|
-14,834
|
-6,077
|
13,195
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-21.1
|
-31.6
|
-21.3
|
-7.3
|
11.6
|