|
(単位:千ドル)
|
3Q10
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
177,853
|
230,189
|
247,756
|
214,624
|
266,637
|
253,875
|
227,041
|
247,833
|
248,127
|
213,177
|
238,673
|
277,256
|
220,157
|
-
|
288,748
|
268,042
|
-
|
278,721
|
294,394
|
247,752
|
-
|
318,401
|
301,909
|
252,054
|
-
|
325,453
|
272,528
|
256,613
|
325,780
|
304,802
|
255,807
|
288,848
|
265,299
|
231,404
|
238,900
|
284,400
|
278,000
|
267,000
|
291,200
|
318,200
|
315,200
|
347,900
|
350,000
|
303,100
|
309,200
|
345,500
|
291,400
|
329,400
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
135,913
|
175,485
|
185,785
|
168,224
|
205,991
|
197,645
|
177,598
|
189,266
|
192,685
|
167,390
|
181,916
|
215,078
|
176,896
|
-
|
222,703
|
205,809
|
-
|
206,765
|
220,942
|
192,363
|
-
|
242,630
|
236,385
|
212,970
|
-
|
247,448
|
271,420
|
198,329
|
249,254
|
221,352
|
203,947
|
214,827
|
205,684
|
180,967
|
-
|
215,900
|
211,000
|
204,700
|
225,100
|
257,600
|
249,800
|
258,700
|
267,100
|
233,500
|
232,300
|
264,200
|
224,600
|
237,000
|
|
売上総利益
|
41,940
|
54,704
|
61,971
|
46,400
|
60,646
|
56,230
|
49,443
|
58,567
|
55,442
|
45,787
|
56,757
|
62,178
|
43,261
|
-
|
66,045
|
62,233
|
-
|
71,956
|
73,452
|
55,389
|
-
|
75,771
|
65,524
|
39,084
|
-
|
78,005
|
1,108
|
58,284
|
76,526
|
83,450
|
51,860
|
74,021
|
59,615
|
50,437
|
56,900
|
68,500
|
67,000
|
62,300
|
66,100
|
60,600
|
65,400
|
89,200
|
82,900
|
69,600
|
76,900
|
81,300
|
66,800
|
92,400
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,300
|
7,000
|
6,700
|
7,000
|
7,500
|
8,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
47,643
|
56,167
|
42,762
|
48,828
|
-
|
51,700
|
48,000
|
48,600
|
52,700
|
53,700
|
55,000
|
67,900
|
64,500
|
74,300
|
71,400
|
71,100
|
65,600
|
71,900
|
|
営業費用
|
31,808
|
39,489
|
38,789
|
37,362
|
41,887
|
40,376
|
40,003
|
40,367
|
37,795
|
36,635
|
43,424
|
40,247
|
38,867
|
-
|
43,804
|
43,308
|
-
|
43,806
|
44,961
|
43,950
|
-
|
53,121
|
44,220
|
45,494
|
-
|
52,078
|
51,263
|
51,054
|
58,348
|
52,969
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
10,132
|
15,215
|
21,012
|
9,038
|
18,759
|
15,854
|
9,440
|
18,200
|
17,647
|
9,152
|
13,333
|
21,931
|
4,394
|
-
|
22,241
|
18,925
|
-
|
28,150
|
28,491
|
11,439
|
-
|
22,650
|
21,304
|
-6,410
|
-
|
25,927
|
-50,155
|
7,230
|
18,178
|
30,481
|
3,342
|
15,143
|
10,859
|
-808
|
-
|
9,800
|
11,200
|
6,700
|
5,400
|
-4,000
|
1,800
|
17,600
|
17,300
|
-5,200
|
6,300
|
-10,700
|
-7,200
|
20,500
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
10,594
|
15,585
|
21,320
|
9,256
|
19,562
|
16,439
|
10,144
|
18,882
|
17,603
|
9,983
|
14,074
|
22,551
|
4,911
|
-
|
23,705
|
18,778
|
-
|
28,227
|
28,441
|
11,680
|
-
|
22,897
|
21,380
|
-5,485
|
-
|
26,238
|
-49,271
|
7,083
|
17,998
|
30,369
|
3,587
|
15,340
|
11,173
|
445
|
-
|
9,600
|
11,300
|
6,500
|
5,000
|
-4,700
|
1,200
|
16,500
|
15,900
|
-7,100
|
4,700
|
-13,700
|
-8,500
|
19,700
|
|
経常(税引前)利益率(%)
|
5.96
|
6.77
|
8.61
|
4.31
|
7.34
|
6.48
|
4.47
|
7.62
|
7.09
|
4.68
|
5.9
|
8.13
|
2.23
|
-
|
8.21
|
7.01
|
-
|
10.13
|
9.66
|
4.71
|
-
|
7.19
|
7.08
|
-2.18
|
-
|
8.06
|
-18.08
|
2.76
|
5.52
|
9.96
|
1.4
|
5.31
|
4.21
|
0.19
|
-
|
3.38
|
4.06
|
2.43
|
1.72
|
-1.48
|
0.38
|
4.74
|
4.54
|
-2.34
|
1.52
|
-3.97
|
-2.92
|
5.98
|
|
法人税等合計
|
3,198
|
5,427
|
7,215
|
1,492
|
7,304
|
6,010
|
3,244
|
5,631
|
6,450
|
3,456
|
4,527
|
8,061
|
3,145
|
-
|
8,788
|
7,120
|
-
|
10,549
|
10,300
|
4,845
|
-
|
7,817
|
7,021
|
-2,782
|
-
|
6,022
|
-8,503
|
180
|
3,781
|
7,008
|
632
|
-5,143
|
1,868
|
-1,242
|
-
|
900
|
2,300
|
-2,800
|
900
|
-800
|
700
|
4,400
|
2,700
|
-600
|
1,400
|
300
|
-2,300
|
5,400
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
7,396
|
10,158
|
14,105
|
7,764
|
12,258
|
10,429
|
6,900
|
13,251
|
11,153
|
6,527
|
9,547
|
14,497
|
1,916
|
-
|
15,105
|
11,805
|
-
|
17,743
|
18,192
|
6,838
|
-
|
15,120
|
14,420
|
-2,667
|
-
|
20,267
|
-40,674
|
6,995
|
14,274
|
23,377
|
3,010
|
20,644
|
9,305
|
1,687
|
15,500
|
8,700
|
9,000
|
9,300
|
4,100
|
-3,900
|
700
|
12,100
|
13,200
|
-6,500
|
3,400
|
-14,000
|
-6,200
|
14,300
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.33
|
0.45
|
0.62
|
0.34
|
0.54
|
0.46
|
0.3
|
0.58
|
0.49
|
0.29
|
0.42
|
0.64
|
0.08
|
-
|
0.66
|
0.51
|
-
|
0.77
|
0.79
|
0.3
|
-
|
0.66
|
0.63
|
-0.12
|
-
|
0.88
|
-1.76
|
0.31
|
0.63
|
1.04
|
0.13
|
0.92
|
0.41
|
0.07
|
0.68
|
0.38
|
0.4
|
0.41
|
0.18
|
-0.17
|
0.03
|
0.53
|
0.58
|
-0.29
|
0.15
|
-0.61
|
-0.27
|
0.63
|
|
希薄化後一株あたり利益
|
0.32
|
0.44
|
0.61
|
0.34
|
0.53
|
0.45
|
0.3
|
0.57
|
0.48
|
0.28
|
0.41
|
0.63
|
0.08
|
-
|
0.65
|
0.51
|
-
|
0.77
|
0.79
|
0.3
|
-
|
0.65
|
0.62
|
-0.12
|
-
|
0.87
|
-1.76
|
0.3
|
0.63
|
1.03
|
0.13
|
0.91
|
0.41
|
0.07
|
0.67
|
0.38
|
0.39
|
0.41
|
0.18
|
-0.17
|
0.03
|
0.53
|
0.58
|
-0.29
|
0.15
|
-0.61
|
-0.27
|
0.62
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.12
|
0.12
|
0.12
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
|
EBITDA
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|