|
(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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
21,198
|
24,383
|
25,641
|
28,222
|
28,772
|
32,115
|
30,433
|
32,175
|
35,196
|
-
|
36,185
|
37,175
|
44,349
|
-
|
44,762
|
46,713
|
50,376
|
-
|
55,530
|
58,756
|
71,882
|
-
|
79,242
|
79,643
|
90,262
|
94,651
|
101,215
|
99,226
|
104,836
|
114,791
|
115,810
|
112,362
|
130,837
|
171,851
|
147,162
|
141,259
|
166,442
|
195,019
|
218,795
|
231,989
|
256,426
|
285,613
|
311,754
|
343,043
|
374,605
|
413,601
|
460,736
|
504,099
|
544,274
|
603,633
|
668,538
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
8,956
|
11,279
|
10,400
|
11,720
|
11,969
|
-
|
11,982
|
12,433
|
13,100
|
-
|
13,977
|
13,961
|
15,636
|
-
|
14,894
|
15,990
|
19,308
|
-
|
18,628
|
21,457
|
25,317
|
-
|
30,572
|
34,006
|
40,497
|
-
|
36,754
|
36,083
|
39,203
|
-
|
46,893
|
46,802
|
50,668
|
-
|
58,554
|
53,082
|
68,202
|
71,666
|
80,866
|
87,422
|
100,687
|
111,650
|
118,497
|
138,941
|
142,484
|
158,329
|
200,690
|
200,364
|
213,527
|
237,894
|
264,795
|
|
売上総利益
|
12,241
|
13,103
|
15,241
|
16,502
|
16,803
|
19,167
|
18,451
|
19,742
|
22,096
|
25,554
|
22,208
|
23,214
|
28,713
|
27,413
|
29,868
|
30,723
|
31,068
|
36,988
|
36,902
|
37,299
|
46,565
|
49,770
|
48,670
|
45,637
|
49,765
|
63,016
|
64,461
|
63,143
|
65,633
|
65,346
|
68,917
|
65,560
|
80,169
|
92,640
|
88,608
|
88,177
|
98,240
|
123,353
|
137,929
|
144,567
|
155,739
|
173,963
|
193,257
|
204,102
|
232,121
|
255,272
|
260,046
|
303,735
|
330,747
|
365,739
|
403,743
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
2,793
|
2,362
|
2,132
|
2,038
|
1,985
|
-
|
2,012
|
1,992
|
2,439
|
-
|
3,606
|
3,455
|
3,759
|
-
|
4,558
|
5,906
|
6,528
|
-
|
6,927
|
6,710
|
7,358
|
-
|
12,463
|
12,989
|
14,166
|
-
|
15,119
|
18,501
|
21,982
|
-
|
23,354
|
23,493
|
25,129
|
-
|
26,381
|
29,560
|
29,246
|
47,018
|
53,952
|
42,382
|
48,416
|
57,547
|
59,127
|
70,927
|
71,940
|
76,880
|
91,097
|
101,434
|
114,477
|
151,023
|
162,567
|
|
販売管理費
|
9,065
|
9,477
|
8,854
|
8,404
|
9,539
|
-
|
11,210
|
10,940
|
12,775
|
-
|
13,746
|
13,547
|
12,441
|
-
|
14,565
|
15,443
|
17,834
|
-
|
24,833
|
24,379
|
28,121
|
-
|
30,857
|
31,824
|
36,398
|
-
|
35,759
|
39,343
|
39,685
|
-
|
42,892
|
43,362
|
48,424
|
-
|
63,027
|
72,293
|
74,443
|
126,597
|
177,662
|
99,295
|
90,129
|
95,005
|
102,023
|
116,567
|
119,922
|
123,279
|
152,669
|
169,427
|
192,189
|
223,509
|
242,212
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,123
|
21,349
|
24,362
|
-
|
31,760
|
31,089
|
35,479
|
-
|
43,320
|
44,813
|
50,564
|
-
|
50,878
|
57,844
|
61,667
|
-
|
66,246
|
66,855
|
73,553
|
-
|
89,408
|
101,853
|
103,689
|
173,615
|
231,614
|
141,677
|
138,545
|
152,552
|
161,150
|
187,494
|
191,862
|
200,159
|
243,766
|
270,861
|
306,666
|
374,532
|
404,779
|
|
営業利益
|
-5,017
|
1,212
|
6,455
|
6,058
|
5,277
|
-
|
5,256
|
6,810
|
6,880
|
-
|
4,856
|
6,212
|
12,513
|
-
|
10,745
|
9,374
|
6,706
|
-
|
5,142
|
6,210
|
11,086
|
-
|
5,350
|
824
|
-799
|
-
|
13,583
|
5,299
|
3,966
|
-
|
2,671
|
-1,295
|
6,616
|
-
|
-800
|
-13,676
|
-5,449
|
-50,262
|
-93,685
|
2,890
|
17,194
|
21,411
|
32,107
|
16,608
|
40,259
|
55,113
|
16,280
|
32,874
|
24,081
|
-8,793
|
-1,036
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-3,755
|
1,227
|
6,462
|
6,066
|
5,288
|
-
|
5,233
|
6,828
|
6,915
|
-
|
4,886
|
6,254
|
12,353
|
-
|
10,680
|
9,473
|
6,684
|
-
|
5,260
|
6,087
|
10,631
|
-
|
5,556
|
2,508
|
631
|
-
|
14,846
|
5,004
|
5,240
|
-
|
4,984
|
550
|
8,436
|
-
|
141
|
-12,063
|
-3,409
|
-49,677
|
-51,844
|
-2,640
|
72,493
|
68,437
|
20,858
|
41,884
|
-12,109
|
69,423
|
165,720
|
50,590
|
79,569
|
108,391
|
-38,883
|
|
経常(税引前)利益率(%)
|
-17.71
|
5.03
|
25.2
|
21.49
|
18.38
|
-
|
17.2
|
21.22
|
19.65
|
-
|
13.5
|
16.82
|
27.85
|
-
|
23.86
|
20.28
|
13.27
|
-
|
9.47
|
10.36
|
14.79
|
-
|
7.01
|
3.15
|
0.7
|
-
|
14.67
|
5.04
|
5.0
|
-
|
4.3
|
0.49
|
6.45
|
-
|
0.1
|
-8.54
|
-2.05
|
-25.47
|
-23.7
|
-1.14
|
28.27
|
23.96
|
6.69
|
12.21
|
-3.23
|
16.79
|
35.97
|
10.04
|
14.62
|
17.96
|
-5.82
|
|
法人税等合計
|
-1,460
|
91
|
2,658
|
2,623
|
1,611
|
-
|
1,935
|
2,371
|
1,801
|
-
|
1,495
|
2,370
|
4,795
|
-
|
3,475
|
3,370
|
5,163
|
-
|
1,797
|
2,437
|
6,788
|
-
|
976
|
232
|
209
|
-
|
1,920
|
-3,481
|
-471
|
-
|
-1,435
|
-188
|
2,332
|
-
|
-3,933
|
18,696
|
-2,536
|
-1,760
|
-4,727
|
-51,164
|
17,622
|
17,475
|
8,727
|
-3,255
|
-24,529
|
10,026
|
32,502
|
9,793
|
12,544
|
20,411
|
-75,000
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-2,295
|
1,136
|
3,803
|
3,442
|
3,676
|
3,814
|
3,297
|
4,457
|
5,113
|
5,375
|
3,391
|
3,884
|
7,558
|
5,086
|
7,205
|
6,103
|
1,521
|
5,104
|
3,463
|
3,650
|
3,843
|
6,341
|
4,580
|
2,276
|
422
|
-2,071
|
12,926
|
8,485
|
5,711
|
2,083
|
6,419
|
738
|
6,104
|
-12,379
|
4,074
|
-30,759
|
-873
|
-47,917
|
-47,117
|
48,524
|
54,871
|
50,962
|
12,131
|
45,139
|
12,420
|
59,397
|
133,218
|
40,797
|
67,025
|
87,980
|
36,117
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.04
|
0.02
|
0.07
|
0.06
|
0.07
|
0.07
|
0.06
|
0.09
|
0.1
|
0.1
|
0.06
|
0.07
|
0.14
|
0.1
|
0.14
|
0.11
|
0.03
|
0.1
|
0.06
|
0.07
|
0.07
|
0.12
|
0.09
|
0.04
|
0.01
|
-0.04
|
0.24
|
0.15
|
0.1
|
0.04
|
0.11
|
0.01
|
0.1
|
-0.21
|
0.07
|
-0.51
|
-0.01
|
-0.75
|
-0.72
|
0.73
|
0.77
|
0.72
|
0.17
|
0.62
|
0.17
|
0.79
|
1.77
|
0.54
|
0.89
|
1.14
|
0.46
|
|
希薄化後一株あたり利益
|
-0.04
|
0.02
|
0.07
|
0.06
|
0.07
|
0.07
|
0.06
|
0.08
|
0.1
|
0.1
|
0.06
|
0.07
|
0.14
|
0.09
|
0.13
|
0.11
|
0.03
|
0.09
|
0.06
|
0.07
|
0.07
|
0.12
|
0.09
|
0.04
|
0.01
|
-0.04
|
0.24
|
0.15
|
0.1
|
0.03
|
0.11
|
0.01
|
0.1
|
-0.21
|
0.07
|
-0.51
|
-0.01
|
-0.75
|
-0.72
|
0.67
|
0.76
|
0.71
|
0.17
|
0.61
|
0.16
|
0.78
|
1.73
|
0.53
|
0.86
|
1.08
|
0.44
|
|
EBITDA
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|