|
(単位:千ドル)
|
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
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
75,903
|
65,561
|
73,222
|
76,059
|
71,752
|
63,028
|
93,981
|
101,164
|
91,016
|
82,646
|
99,439
|
156,341
|
148,650
|
142,015
|
145,658
|
144,161
|
135,246
|
121,182
|
131,622
|
128,809
|
118,539
|
113,668
|
131,617
|
126,386
|
119,940
|
118,251
|
140,710
|
146,489
|
125,389
|
127,416
|
124,479
|
103,978
|
121,172
|
124,492
|
110,643
|
138,741
|
146,966
|
136,718
|
170,572
|
177,739
|
172,344
|
168,777
|
158,682
|
128,090
|
133,205
|
123,638
|
152,238
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
63,865
|
55,132
|
61,051
|
63,404
|
60,505
|
53,922
|
78,041
|
80,730
|
73,160
|
68,576
|
81,493
|
128,250
|
120,781
|
114,890
|
117,098
|
116,749
|
109,203
|
98,108
|
105,930
|
102,234
|
-
|
90,390
|
102,575
|
98,769
|
-
|
97,118
|
111,696
|
117,282
|
101,829
|
107,532
|
102,021
|
78,866
|
89,403
|
90,958
|
86,384
|
104,537
|
110,992
|
102,594
|
125,120
|
126,205
|
118,680
|
113,240
|
103,217
|
80,012
|
79,809
|
78,961
|
93,419
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,125
|
28,560
|
27,412
|
-
|
23,074
|
25,692
|
26,575
|
24,579
|
23,278
|
29,042
|
27,617
|
22,075
|
21,133
|
29,014
|
29,207
|
23,560
|
19,884
|
22,458
|
25,112
|
31,769
|
33,534
|
24,259
|
34,204
|
35,974
|
34,124
|
45,452
|
51,534
|
53,664
|
55,537
|
55,465
|
48,078
|
53,396
|
44,677
|
58,819
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,059
|
6,116
|
5,713
|
4,986
|
5,464
|
5,918
|
5,009
|
4,661
|
4,877
|
5,223
|
6,006
|
5,292
|
5,215
|
5,994
|
5,443
|
7,222
|
|
販売管理費
|
9,856
|
8,789
|
9,496
|
9,851
|
-
|
10,402
|
12,129
|
12,106
|
-
|
11,189
|
13,176
|
23,110
|
-
|
17,608
|
20,764
|
19,291
|
-
|
17,670
|
17,966
|
19,385
|
-
|
21,152
|
21,858
|
20,903
|
-
|
20,692
|
18,306
|
18,691
|
19,798
|
18,764
|
17,909
|
22,062
|
18,061
|
18,891
|
20,995
|
21,828
|
21,188
|
21,026
|
23,965
|
22,223
|
25,296
|
25,135
|
23,717
|
24,944
|
24,141
|
26,700
|
29,507
|
|
営業費用
|
73,965
|
64,127
|
70,859
|
75,034
|
-
|
64,448
|
91,433
|
92,836
|
-
|
79,765
|
95,725
|
151,669
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
1,938
|
1,434
|
2,363
|
1,025
|
-
|
-1,420
|
2,548
|
8,328
|
-
|
2,881
|
3,714
|
4,672
|
-
|
9,359
|
7,452
|
7,307
|
-
|
-103,407
|
9,964
|
9,309
|
-
|
2,093
|
7,004
|
6,532
|
-
|
437
|
10,667
|
10,499
|
2,816
|
4,953
|
-4,623
|
-3,137
|
7,548
|
8,819
|
4,453
|
6,635
|
8,873
|
8,089
|
16,795
|
22,061
|
19,638
|
27,359
|
24,512
|
17,854
|
22,623
|
11,447
|
25,023
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
2,058
|
1,510
|
1,962
|
791
|
-
|
-1,383
|
2,614
|
8,441
|
-
|
2,902
|
3,538
|
2,824
|
-
|
7,582
|
5,475
|
9,793
|
-
|
-105,568
|
8,643
|
8,014
|
-
|
723
|
5,412
|
5,084
|
-
|
-978
|
9,033
|
9,151
|
1,170
|
3,388
|
-5,900
|
-4,576
|
5,996
|
6,392
|
4,198
|
6,027
|
7,181
|
6,628
|
14,292
|
20,688
|
18,736
|
27,296
|
23,769
|
20,352
|
22,883
|
11,188
|
23,785
|
|
経常(税引前)利益率(%)
|
2.71
|
2.3
|
2.68
|
1.04
|
-
|
-2.19
|
2.78
|
8.34
|
-
|
3.51
|
3.56
|
1.81
|
-
|
5.34
|
3.76
|
6.79
|
-
|
-87.12
|
6.57
|
6.22
|
-
|
0.64
|
4.11
|
4.02
|
-
|
-0.83
|
6.42
|
6.25
|
0.93
|
2.66
|
-4.74
|
-4.4
|
4.95
|
5.13
|
3.79
|
4.34
|
4.89
|
4.85
|
8.38
|
11.64
|
10.87
|
16.17
|
14.98
|
15.89
|
17.18
|
9.05
|
15.62
|
|
法人税等合計
|
1,046
|
634
|
499
|
-1,809
|
-
|
-830
|
187
|
605
|
-
|
399
|
473
|
1,317
|
-
|
2,014
|
-587
|
4,873
|
-
|
-4,872
|
-14,133
|
-1,696
|
-
|
-23
|
2,292
|
60
|
-
|
325
|
2,399
|
-2,201
|
39
|
421
|
590
|
-772
|
423
|
-1,083
|
999
|
-1,853
|
1,447
|
1,564
|
-2,746
|
4,140
|
4,164
|
-479
|
4,321
|
4,478
|
4,077
|
3,108
|
5,463
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
1,012
|
876
|
1,463
|
2,600
|
-2,537
|
-553
|
2,427
|
7,836
|
7,397
|
2,503
|
3,065
|
1,507
|
2,020
|
5,568
|
6,062
|
4,920
|
2,895
|
-100,696
|
22,776
|
9,710
|
3,377
|
746
|
3,120
|
5,024
|
-20,787
|
-1,303
|
6,634
|
11,352
|
1,131
|
2,967
|
-6,490
|
-3,804
|
5,573
|
7,475
|
3,199
|
7,880
|
5,734
|
5,064
|
17,038
|
16,548
|
14,572
|
27,775
|
19,448
|
15,874
|
18,806
|
8,080
|
18,322
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|