|
(単位:千ドル)
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
1Q26
|
|
売上高
|
26,342
|
-
|
63,690
|
82,619
|
74,486
|
46,648
|
57,864
|
63,452
|
59,491
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
141,366
|
136,670
|
116,459
|
87,658
|
49,544
|
63,059
|
58,406
|
67,988
|
60,148
|
87,492
|
127,331
|
126,341
|
133,008
|
124,451
|
100,277
|
118,110
|
117,875
|
103,675
|
141,349
|
163,755
|
-
|
157,682
|
227,015
|
257,008
|
193,660
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
売上原価
|
21,695
|
-
|
53,589
|
69,740
|
61,350
|
33,620
|
36,607
|
39,576
|
-
|
41,140
|
80,466
|
97,251
|
-
|
64,321
|
68,941
|
87,705
|
-
|
102,046
|
118,483
|
138,866
|
-
|
190,393
|
208,396
|
195,227
|
-
|
125,914
|
105,962
|
86,927
|
-
|
70,570
|
60,094
|
52,414
|
-
|
56,139
|
71,862
|
106,988
|
102,627
|
105,356
|
98,316
|
80,539
|
93,723
|
95,667
|
89,451
|
117,607
|
144,520
|
-
|
139,738
|
195,910
|
212,681
|
156,797
|
|
売上総利益
|
4,647
|
6,467
|
10,101
|
12,879
|
13,136
|
13,028
|
21,257
|
23,876
|
20,687
|
10,051
|
21,564
|
30,313
|
21,675
|
21,167
|
28,493
|
26,262
|
23,543
|
28,302
|
44,012
|
36,578
|
37,819
|
40,096
|
51,407
|
37,718
|
20,104
|
15,452
|
30,708
|
29,532
|
6,746
|
-21,026
|
2,965
|
5,992
|
5,249
|
4,009
|
15,630
|
20,343
|
23,714
|
27,652
|
26,135
|
19,738
|
24,387
|
22,208
|
14,224
|
23,742
|
19,235
|
-
|
17,944
|
31,105
|
44,327
|
36,863
|
|
売上総利益率(%)
|
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
販売管理費
|
2,374
|
2,735
|
3,028
|
3,297
|
3,780
|
3,443
|
1,601
|
3,545
|
-
|
3,379
|
4,481
|
5,473
|
-
|
5,540
|
4,848
|
5,590
|
-
|
7,047
|
7,534
|
9,848
|
-
|
9,489
|
10,799
|
10,119
|
-
|
9,637
|
10,378
|
11,147
|
-
|
9,588
|
10,038
|
12,135
|
-
|
10,344
|
9,085
|
9,398
|
9,892
|
10,331
|
11,590
|
10,575
|
10,984
|
12,667
|
10,591
|
10,501
|
11,375
|
-
|
11,425
|
12,428
|
13,995
|
12,521
|
|
営業利益
|
2,273
|
3,732
|
7,073
|
9,582
|
9,356
|
9,585
|
19,656
|
20,331
|
-
|
6,672
|
17,083
|
24,840
|
-
|
15,627
|
23,645
|
20,672
|
14,461
|
21,255
|
34,499
|
26,730
|
29,770
|
30,607
|
40,608
|
27,599
|
8,163
|
5,815
|
20,330
|
18,385
|
-4,293
|
-32,686
|
-7,073
|
-6,143
|
-9,938
|
-6,335
|
6,545
|
10,945
|
13,822
|
17,321
|
14,545
|
9,163
|
13,403
|
9,541
|
3,633
|
13,241
|
7,860
|
-
|
6,519
|
18,677
|
30,332
|
24,342
|
|
営業利益率 (%)
|
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
経常(税引前)利益
|
2,302
|
3,765
|
7,064
|
9,572
|
9,345
|
10,860
|
21,390
|
20,592
|
-
|
6,694
|
17,124
|
24,939
|
-
|
15,712
|
23,773
|
21,404
|
-
|
21,292
|
35,055
|
27,420
|
-
|
31,825
|
41,919
|
29,291
|
-
|
6,579
|
23,258
|
19,814
|
-
|
-30,434
|
-5,431
|
-2,565
|
-
|
-5,247
|
6,996
|
11,120
|
14,534
|
17,061
|
15,662
|
9,758
|
13,908
|
10,309
|
3,004
|
17,359
|
11,593
|
-
|
11,313
|
24,281
|
36,978
|
29,786
|
|
経常(税引前)利益率(%)
|
8.74
|
-
|
11.09
|
11.59
|
12.55
|
23.28
|
36.97
|
32.45
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.65
|
17.02
|
17.01
|
-
|
-61.43
|
-8.61
|
-4.39
|
-
|
-8.72
|
8.0
|
8.73
|
11.5
|
12.83
|
12.58
|
9.73
|
11.78
|
8.75
|
2.9
|
12.28
|
7.08
|
-
|
7.17
|
10.7
|
14.39
|
15.38
|
|
法人税等合計
|
782
|
1,460
|
2,517
|
3,591
|
3,632
|
3,920
|
7,467
|
8,143
|
-
|
1,894
|
5,104
|
8,180
|
-
|
4,861
|
7,939
|
7,045
|
-
|
7,172
|
11,756
|
8,194
|
-
|
11,076
|
14,601
|
12,062
|
-
|
1,737
|
6,314
|
-12,560
|
-
|
-521
|
-6,411
|
1,996
|
-
|
-4,454
|
1,397
|
1,666
|
3,768
|
4,191
|
3,269
|
2,273
|
9,686
|
2,551
|
895
|
4,592
|
6,129
|
-
|
3,431
|
6,083
|
8,968
|
7,236
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
純利益
|
2,070
|
2,012
|
4,438
|
6,201
|
6,065
|
6,940
|
13,923
|
12,449
|
10,032
|
4,800
|
12,020
|
16,759
|
9,876
|
10,851
|
15,834
|
14,359
|
9,160
|
14,120
|
23,299
|
19,226
|
20,781
|
20,749
|
27,318
|
17,229
|
7,050
|
4,842
|
16,972
|
32,434
|
-2,207
|
-29,800
|
1,154
|
-4,561
|
-7,188
|
-763
|
5,609
|
9,454
|
10,766
|
12,870
|
12,393
|
7,485
|
4,222
|
7,758
|
2,109
|
12,767
|
5,464
|
-
|
7,882
|
18,198
|
28,010
|
22,550
|
|
純利益率(%)
|
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
一株あたり利益
|
0.15
|
0.15
|
0.32
|
0.45
|
0.44
|
0.46
|
0.9
|
0.85
|
0.64
|
0.24
|
0.59
|
0.86
|
0.41
|
0.51
|
0.77
|
0.73
|
0.45
|
0.82
|
1.32
|
1.19
|
1.33
|
1.33
|
1.75
|
1.11
|
0.45
|
0.31
|
1.09
|
2.08
|
-0.14
|
-1.91
|
0.07
|
-0.44
|
-0.46
|
-0.05
|
0.36
|
0.6
|
0.68
|
0.82
|
0.79
|
0.5
|
0.3
|
0.56
|
0.16
|
0.95
|
0.41
|
-
|
0.59
|
1.36
|
2.07
|
1.65
|
|
希薄化後一株あたり利益
|
0.15
|
0.15
|
0.32
|
0.45
|
0.43
|
0.45
|
0.89
|
0.83
|
0.63
|
0.24
|
0.58
|
0.84
|
0.4
|
0.5
|
0.75
|
0.72
|
0.45
|
0.81
|
1.29
|
1.16
|
1.29
|
1.31
|
1.72
|
1.09
|
0.45
|
0.31
|
1.08
|
2.07
|
-0.14
|
-1.91
|
0.07
|
-0.44
|
-0.46
|
-0.05
|
0.36
|
0.6
|
0.67
|
0.81
|
0.78
|
0.5
|
0.3
|
0.56
|
0.16
|
0.94
|
0.4
|
-
|
0.58
|
1.31
|
2
|
1.6
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
0.5
|
-
|
-
|
0.6
|
-
|
-
|
0.75
|
-
|
-
|
-
|
0.7
|
-
|
-
|
-
|
0.7
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
0.25
|
0.25
|
0.25
|
-
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
1.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.25
|
0.3
|
0.3
|
0.3
|
0.3
|
0.38
|
0.38
|