|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
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
|
|
売上高
|
55,475
|
56,404
|
65,138
|
64,989
|
68,899
|
67,420
|
73,967
|
70,833
|
89,681
|
105,456
|
140,951
|
174,563
|
179,442
|
166,083
|
161,638
|
173,156
|
200,145
|
157,340
|
159,530
|
164,426
|
155,099
|
154,068
|
152,396
|
151,114
|
149,636
|
171,318
|
179,059
|
208,606
|
212,674
|
-
|
208,174
|
189,098
|
177,018
|
198,412
|
157,584
|
123,694
|
106,506
|
114,803
|
105,857
|
111,158
|
111,841
|
116,052
|
116,176
|
129,127
|
131,438
|
158,153
|
156,538
|
174,454
|
162,922
|
195,292
|
185,074
|
198,114
|
203,698
|
208,540
|
205,936
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
41,089
|
42,149
|
47,018
|
47,935
|
52,182
|
-
|
53,748
|
52,152
|
65,896
|
-
|
110,946
|
131,361
|
128,132
|
-
|
121,476
|
123,704
|
140,718
|
-
|
120,047
|
119,591
|
116,436
|
-
|
114,079
|
116,964
|
117,143
|
-
|
141,927
|
159,034
|
-
|
-
|
-
|
-
|
-
|
-
|
121,865
|
96,861
|
91,333
|
-
|
91,584
|
95,763
|
94,610
|
-
|
96,243
|
113,418
|
117,050
|
-
|
129,028
|
141,759
|
142,304
|
-
|
150,883
|
156,760
|
160,955
|
-
|
145,087
|
|
売上総利益
|
14,386
|
14,255
|
18,120
|
17,054
|
16,717
|
17,551
|
20,219
|
18,681
|
23,785
|
25,173
|
30,005
|
43,202
|
51,310
|
42,525
|
40,162
|
49,452
|
59,427
|
38,901
|
39,483
|
44,835
|
38,663
|
36,486
|
38,317
|
34,150
|
32,493
|
32,153
|
37,132
|
49,572
|
46,320
|
47,672
|
52,077
|
40,363
|
36,794
|
26,908
|
35,719
|
26,833
|
15,173
|
19,118
|
14,273
|
15,395
|
17,231
|
18,464
|
19,933
|
15,709
|
14,388
|
21,510
|
27,510
|
32,695
|
20,618
|
39,973
|
34,191
|
41,354
|
42,743
|
50,054
|
60,849
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,100
|
|
販売管理費
|
7,144
|
6,360
|
8,855
|
9,278
|
9,062
|
-
|
9,157
|
10,701
|
11,433
|
-
|
16,378
|
20,721
|
25,539
|
-
|
22,619
|
21,297
|
22,297
|
-
|
21,884
|
22,224
|
21,138
|
-
|
21,693
|
22,401
|
22,410
|
-
|
30,500
|
29,443
|
27,976
|
-
|
29,196
|
29,790
|
31,691
|
-
|
28,867
|
32,904
|
24,170
|
-
|
23,785
|
21,315
|
21,729
|
-
|
24,100
|
24,105
|
28,702
|
-
|
29,880
|
30,299
|
35,097
|
-
|
32,525
|
33,804
|
34,369
|
-
|
36,645
|
|
営業利益
|
7,242
|
7,895
|
9,265
|
7,776
|
7,655
|
-
|
11,062
|
7,980
|
12,352
|
-
|
13,627
|
22,481
|
25,771
|
-
|
17,543
|
28,155
|
37,130
|
-
|
17,599
|
22,611
|
17,525
|
-
|
16,624
|
11,749
|
10,083
|
-
|
6,632
|
20,129
|
18,344
|
-
|
22,881
|
10,573
|
5,103
|
-
|
-67,556
|
-18,679
|
-8,997
|
-
|
-9,512
|
-5,920
|
-4,498
|
-
|
-4,167
|
-8,396
|
-14,314
|
-
|
-2,370
|
2,396
|
-14,479
|
-
|
1,666
|
7,550
|
8,374
|
-
|
13,137
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
経常(税引前)利益
|
6,708
|
7,505
|
9,002
|
7,510
|
7,381
|
7,690
|
10,844
|
7,718
|
10,747
|
8,902
|
11,304
|
19,922
|
23,470
|
24,411
|
16,297
|
27,044
|
35,887
|
14,822
|
16,512
|
21,555
|
16,422
|
-
|
15,491
|
10,569
|
8,646
|
-
|
3,926
|
17,182
|
15,580
|
-
|
100,995
|
8,830
|
1,760
|
-
|
-69,277
|
-24,451
|
-11,141
|
-
|
-11,804
|
-8,166
|
-6,839
|
-151
|
5,024
|
-10,349
|
-17,260
|
-7,208
|
-3,125
|
-3,902
|
-20,818
|
1,534
|
-4,529
|
1,259
|
-5,173
|
576
|
10,174
|
|
経常(税引前)利益率(%)
|
12.09
|
13.31
|
13.82
|
11.56
|
10.71
|
11.41
|
14.66
|
10.9
|
11.98
|
8.44
|
8.02
|
11.41
|
13.08
|
14.7
|
10.08
|
15.62
|
17.93
|
9.42
|
10.35
|
13.11
|
10.59
|
-
|
10.16
|
6.99
|
5.78
|
-
|
2.19
|
8.24
|
7.33
|
-
|
48.51
|
4.67
|
0.99
|
-
|
-43.96
|
-19.77
|
-10.46
|
-
|
-11.15
|
-7.35
|
-6.11
|
-0.13
|
4.32
|
-8.01
|
-13.13
|
-4.56
|
-2.0
|
-2.24
|
-12.78
|
0.79
|
-2.45
|
0.64
|
-2.54
|
0.28
|
4.94
|
|
法人税等合計
|
2,160
|
840
|
2,907
|
2,316
|
2,451
|
-
|
2,280
|
2,560
|
3,592
|
-
|
3,797
|
6,778
|
6,390
|
-
|
5,614
|
9,354
|
11,193
|
-
|
5,027
|
6,575
|
4,348
|
-
|
3,904
|
2,884
|
2,586
|
-
|
632
|
3,157
|
-1,419
|
-
|
22,849
|
2,104
|
550
|
-
|
-2,314
|
-872
|
-5,887
|
-
|
105
|
-67
|
335
|
-
|
8,125
|
661
|
-2,403
|
-
|
1,290
|
8,097
|
-3,835
|
-
|
-1,351
|
-274
|
6,565
|
-
|
646
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
純利益
|
4,548
|
6,665
|
6,095
|
5,194
|
4,930
|
5,655
|
8,564
|
5,158
|
7,155
|
6,389
|
7,507
|
13,144
|
17,080
|
18,439
|
10,683
|
17,690
|
24,694
|
13,907
|
11,485
|
14,980
|
12,074
|
9,885
|
11,587
|
7,685
|
6,060
|
-5,653
|
3,294
|
14,025
|
16,999
|
12,485
|
78,146
|
6,726
|
1,210
|
-34,065
|
-66,963
|
-23,579
|
-5,254
|
-19,985
|
-11,909
|
-8,099
|
-7,174
|
1,604
|
-3,101
|
-11,010
|
-14,857
|
-6,779
|
-4,415
|
-11,999
|
-16,983
|
6,976
|
-3,178
|
1,533
|
-11,738
|
-2,832
|
9,528
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.41
|
0.55
|
0.49
|
0.42
|
0.35
|
0.39
|
0.59
|
0.36
|
0.41
|
0.36
|
0.42
|
0.73
|
0.79
|
0.84
|
0.49
|
0.8
|
0.97
|
0.54
|
0.45
|
0.59
|
0.42
|
0.34
|
0.4
|
0.27
|
0.21
|
-0.2
|
0.12
|
0.5
|
0.53
|
0.38
|
2.4
|
0.21
|
0.04
|
-1.1
|
-2.17
|
-0.77
|
-0.17
|
-0.65
|
-0.39
|
-0.26
|
-0.23
|
0.05
|
-0.1
|
-0.34
|
-0.46
|
-0.21
|
-0.14
|
-0.37
|
-0.51
|
0.2
|
-0.09
|
0.04
|
-0.34
|
-0.08
|
0.27
|
|
希薄化後一株あたり利益
|
0.39
|
0.52
|
0.46
|
0.39
|
0.33
|
0.37
|
0.56
|
0.34
|
0.39
|
0.34
|
0.4
|
0.7
|
0.75
|
0.81
|
0.47
|
0.77
|
0.94
|
0.53
|
0.44
|
0.57
|
0.41
|
0.33
|
0.38
|
0.26
|
0.21
|
-0.2
|
0.11
|
0.49
|
0.52
|
0.37
|
2.35
|
0.2
|
0.04
|
-1.1
|
-2.17
|
-0.77
|
-0.17
|
-0.65
|
-0.39
|
-0.26
|
-0.23
|
0.05
|
-0.1
|
-0.34
|
-0.46
|
-0.21
|
-0.14
|
-0.37
|
-0.51
|
0.2
|
-0.09
|
0.04
|
-0.34
|
-0.08
|
0.26
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|