|
(単位:千ドル)
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
280,123
|
310,813
|
308,663
|
319,177
|
332,155
|
348,100
|
334,976
|
337,768
|
350,440
|
370,465
|
365,944
|
371,596
|
385,322
|
402,053
|
383,929
|
398,537
|
422,164
|
445,546
|
433,316
|
439,879
|
463,657
|
489,699
|
471,585
|
478,241
|
501,758
|
528,060
|
511,584
|
520,615
|
506,323
|
293,772
|
337,920
|
377,078
|
390,840
|
441,478
|
460,333
|
460,409
|
490,341
|
540,215
|
553,606
|
603,216
|
645,787
|
622,709
|
670,059
|
719,099
|
665,527
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
214,333
|
235,388
|
240,158
|
-
|
255,006
|
264,986
|
262,115
|
-
|
263,832
|
274,605
|
280,560
|
-
|
289,546
|
297,670
|
292,457
|
-
|
317,230
|
331,205
|
330,122
|
-
|
350,113
|
363,662
|
358,545
|
-
|
374,811
|
388,439
|
386,364
|
-
|
397,464
|
228,536
|
282,749
|
-
|
309,482
|
335,496
|
340,068
|
350,350
|
361,816
|
411,406
|
431,992
|
466,653
|
488,142
|
487,581
|
507,647
|
537,564
|
509,790
|
|
売上総利益
|
65,790
|
75,425
|
68,505
|
71,216
|
77,149
|
83,114
|
72,861
|
80,478
|
86,608
|
95,860
|
85,384
|
89,903
|
95,776
|
104,383
|
91,472
|
99,216
|
104,934
|
114,341
|
103,194
|
108,141
|
113,544
|
126,037
|
113,040
|
120,634
|
126,947
|
139,621
|
125,220
|
131,148
|
108,859
|
65,236
|
55,171
|
75,283
|
81,358
|
105,982
|
120,265
|
110,059
|
128,525
|
128,809
|
121,614
|
136,563
|
157,645
|
135,128
|
162,412
|
181,535
|
155,737
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
43,605
|
32,426
|
33,017
|
-
|
35,404
|
33,204
|
32,856
|
-
|
36,845
|
36,890
|
36,419
|
-
|
40,031
|
40,756
|
39,616
|
-
|
46,146
|
48,869
|
46,369
|
-
|
50,212
|
53,137
|
49,427
|
-
|
55,875
|
56,491
|
53,964
|
-
|
57,369
|
49,247
|
53,301
|
-
|
60,110
|
64,458
|
67,135
|
71,746
|
73,673
|
80,812
|
82,771
|
81,899
|
83,253
|
87,546
|
87,499
|
89,499
|
91,861
|
|
営業利益
|
15,437
|
35,397
|
27,789
|
30,411
|
34,011
|
42,535
|
33,046
|
37,328
|
42,841
|
52,138
|
41,741
|
44,882
|
48,597
|
56,578
|
44,715
|
47,348
|
51,404
|
56,806
|
44,963
|
52,266
|
55,284
|
64,624
|
55,460
|
63,727
|
62,910
|
74,833
|
62,629
|
67,447
|
43,281
|
8,114
|
-5,927
|
7,866
|
13,708
|
34,012
|
45,990
|
31,164
|
47,822
|
39,049
|
30,645
|
45,532
|
66,824
|
39,937
|
69,059
|
89,396
|
62,272
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-61,513
|
26,473
|
18,594
|
-
|
25,284
|
33,921
|
24,651
|
-
|
32,810
|
41,785
|
31,411
|
-
|
37,913
|
46,274
|
34,213
|
-
|
40,630
|
46,152
|
34,139
|
-
|
43,781
|
52,463
|
43,665
|
-
|
50,962
|
63,110
|
51,674
|
-
|
33,075
|
-1,015
|
-15,113
|
-
|
4,692
|
24,432
|
36,837
|
24,118
|
33,963
|
27,342
|
17,729
|
33,313
|
54,602
|
26,256
|
57,046
|
77,783
|
51,921
|
|
経常(税引前)利益率(%)
|
-21.96
|
8.52
|
6.02
|
-
|
7.61
|
9.74
|
7.36
|
-
|
9.36
|
11.28
|
8.58
|
-
|
9.84
|
11.51
|
8.91
|
-
|
9.62
|
10.36
|
7.88
|
-
|
9.44
|
10.71
|
9.26
|
-
|
10.16
|
11.95
|
10.1
|
-
|
6.53
|
-0.35
|
-4.47
|
-
|
1.2
|
5.53
|
8.0
|
5.24
|
6.93
|
5.06
|
3.2
|
5.52
|
8.46
|
4.22
|
8.51
|
10.82
|
7.8
|
|
法人税等合計
|
-10,732
|
1,966
|
3,652
|
-
|
9,236
|
12,207
|
9,272
|
-
|
10,278
|
14,866
|
10,853
|
-
|
13,186
|
15,871
|
11,703
|
-
|
-744
|
13,112
|
3,034
|
-
|
6,483
|
12,037
|
10,065
|
-
|
8,920
|
13,783
|
10,420
|
-
|
2,343
|
-1,374
|
-8,459
|
-
|
-2,440
|
5,617
|
10,018
|
4,712
|
9,018
|
9,094
|
9,603
|
12,719
|
14,623
|
9,267
|
17,872
|
22,878
|
13,872
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-50,743
|
24,579
|
15,044
|
23,743
|
16,048
|
21,714
|
15,379
|
18,894
|
22,532
|
26,919
|
20,558
|
23,918
|
24,727
|
30,403
|
22,510
|
17,120
|
41,374
|
33,040
|
31,105
|
51,444
|
37,298
|
40,426
|
33,600
|
46,657
|
42,042
|
49,327
|
41,254
|
47,763
|
30,732
|
359
|
-6,654
|
2,555
|
7,132
|
18,815
|
26,819
|
19,406
|
24,945
|
18,248
|
8,126
|
20,594
|
39,979
|
16,989
|
39,174
|
54,905
|
38,049
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
0.38
|
0.23
|
-
|
0.24
|
0.33
|
0.23
|
0.29
|
0.36
|
0.44
|
0.34
|
0.4
|
0.41
|
0.51
|
0.38
|
0.29
|
0.69
|
0.56
|
0.53
|
0.88
|
0.64
|
0.7
|
0.58
|
0.8
|
0.73
|
0.85
|
0.71
|
0.82
|
-
|
-
|
-
|
0.04
|
-
|
-
|
-
|
0.33
|
0.42
|
0.32
|
0.14
|
0.36
|
0.69
|
0.29
|
0.68
|
0.95
|
0.66
|
|
希薄化後一株あたり利益
|
-
|
0.37
|
0.23
|
-
|
0.24
|
0.32
|
0.23
|
0.28
|
0.35
|
0.43
|
0.33
|
0.39
|
0.4
|
0.5
|
0.37
|
0.28
|
0.68
|
0.54
|
0.51
|
0.86
|
0.62
|
0.68
|
0.57
|
0.79
|
0.71
|
0.83
|
0.69
|
0.81
|
0.52
|
-
|
-
|
0.04
|
-
|
-
|
-
|
0.33
|
0.42
|
0.31
|
0.14
|
0.35
|
0.69
|
0.29
|
0.67
|
0.94
|
0.66
|
|
EBITDA
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|