|
(単位:千ドル)
|
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
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
売上高
|
-
|
39,037
|
42,829
|
48,007
|
42,935
|
40,884
|
49,781
|
60,170
|
66,697
|
59,550
|
62,615
|
67,407
|
64,278
|
56,843
|
68,773
|
71,281
|
75,700
|
66,855
|
70,945
|
77,062
|
71,999
|
68,776
|
73,857
|
79,364
|
72,315
|
74,067
|
62,606
|
71,518
|
69,698
|
67,711
|
74,391
|
82,352
|
67,694
|
68,542
|
74,089
|
78,507
|
77,282
|
75
|
80
|
83
|
73,567
|
68
|
68
|
71
|
64,411
|
63,234
|
23,506
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
売上原価
|
-
|
31,326
|
34,364
|
38,021
|
-
|
32,543
|
38,915
|
46,315
|
-
|
46,204
|
47,430
|
50,975
|
-
|
43,172
|
51,546
|
53,033
|
-
|
49,545
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
53,791
|
45,701
|
51,806
|
-
|
48,896
|
52,608
|
57,685
|
-
|
45,111
|
49,029
|
50,508
|
-
|
48
|
51
|
53
|
-
|
45
|
44
|
46
|
-
|
42,313
|
15,096
|
|
売上総利益
|
-
|
7,711
|
8,465
|
9,985
|
8,364
|
8,341
|
10,865
|
13,855
|
14,844
|
13,346
|
15,184
|
16,431
|
15,110
|
13,671
|
17,227
|
18,248
|
19,255
|
17,309
|
19,192
|
21,373
|
18,719
|
18,438
|
20,862
|
22,176
|
19,203
|
20,275
|
16,905
|
19,711
|
19,327
|
18,814
|
21,782
|
24,666
|
23,431
|
23,430
|
25,059
|
27,999
|
27,057
|
26
|
29
|
29
|
25,447
|
23
|
23
|
24
|
21,466
|
20,921
|
8,410
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-
|
6,505
|
5,658
|
6,222
|
-
|
6,348
|
6,877
|
7,703
|
-
|
8,902
|
9,473
|
10,291
|
-
|
9,606
|
10,780
|
11,175
|
-
|
11,979
|
11,356
|
13,034
|
-
|
13,620
|
14,237
|
14,502
|
-
|
16,203
|
14,306
|
14,869
|
-
|
16,723
|
17,768
|
18,488
|
-
|
19,716
|
19,898
|
20,385
|
-
|
23
|
22
|
22
|
-
|
21
|
21
|
21
|
-
|
18,911
|
12,576
|
|
営業利益
|
-
|
-143
|
1,622
|
2,709
|
-
|
864
|
2,676
|
4,857
|
-
|
2,662
|
3,984
|
4,466
|
-
|
2,693
|
4,581
|
5,636
|
-
|
4,035
|
6,577
|
7,091
|
-
|
3,586
|
5,420
|
6,477
|
-
|
2,657
|
-6,085
|
3,648
|
-
|
1,231
|
4,317
|
6,195
|
-
|
2,815
|
4,239
|
6,468
|
-
|
-21
|
5
|
5
|
-
|
0
|
0
|
0
|
-
|
339
|
-4,425
|
|
営業利益率 (%)
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
経常(税引前)利益
|
-
|
-1,914
|
746
|
1,120
|
991
|
311
|
2,308
|
3,656
|
2,439
|
1,382
|
2,283
|
3,764
|
3,739
|
2,134
|
3,744
|
4,752
|
3,875
|
3,164
|
5,835
|
6,429
|
5,980
|
3,233
|
4,924
|
5,540
|
3,852
|
2,201
|
-6,515
|
3,288
|
2,979
|
855
|
4,099
|
5,764
|
-
|
2,542
|
4,169
|
6,092
|
-
|
-22
|
3
|
3
|
-
|
-1
|
-1
|
-1
|
-
|
-807
|
-6,254
|
|
経常(税引前)利益率(%)
|
-
|
-4.9
|
1.74
|
2.33
|
2.31
|
0.76
|
4.64
|
6.08
|
3.66
|
2.32
|
3.65
|
5.58
|
5.82
|
3.76
|
5.44
|
6.67
|
5.12
|
4.73
|
8.23
|
8.34
|
8.31
|
4.7
|
6.67
|
6.98
|
5.33
|
2.97
|
-10.41
|
4.6
|
4.27
|
1.26
|
5.51
|
7.0
|
-
|
3.71
|
5.63
|
7.76
|
-
|
-29.12
|
4.39
|
4.31
|
-
|
-1.19
|
-1.44
|
-1.06
|
-
|
-1.28
|
-26.61
|
|
法人税等合計
|
-
|
-384
|
499
|
755
|
-
|
146
|
846
|
1,441
|
-
|
549
|
886
|
1,416
|
-
|
832
|
1,460
|
1,615
|
-
|
698
|
665
|
1,368
|
-
|
737
|
1,122
|
1,333
|
-
|
702
|
-1,686
|
722
|
-
|
143
|
656
|
1,120
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
実効税率(%)
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純利益
|
6,981
|
-1,531
|
246
|
365
|
489
|
164
|
1,462
|
2,214
|
1,506
|
833
|
1,397
|
2,347
|
2,303
|
1,301
|
2,284
|
3,136
|
-875
|
2,465
|
5,169
|
5,061
|
4,852
|
2,496
|
3,801
|
4,207
|
2,741
|
1,498
|
-4,830
|
2,565
|
2,206
|
711
|
3,442
|
4,643
|
5,311
|
15,799
|
3,176
|
4,652
|
1,732
|
-17
|
2
|
2
|
999
|
-1
|
-1
|
-1
|
-981
|
-722
|
-3,736
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-0.27
|
0.04
|
0.07
|
0.08
|
0.02
|
0.21
|
0.3
|
0.2
|
0.11
|
0.18
|
0.27
|
0.27
|
0.15
|
0.26
|
0.36
|
-0.1
|
0.28
|
0.56
|
0.5
|
0.48
|
0.24
|
0.37
|
0.41
|
0.27
|
0.15
|
-0.47
|
0.25
|
0.21
|
0.07
|
0.33
|
0.45
|
0.51
|
1.52
|
0.3
|
0.44
|
0.16
|
-1.54
|
0.24
|
0.24
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.34
|
|
希薄化後一株あたり利益
|
-
|
-0.27
|
0.04
|
0.06
|
0.08
|
0.02
|
0.2
|
0.29
|
0.2
|
0.11
|
0.17
|
0.26
|
0.26
|
0.15
|
0.25
|
0.35
|
-0.1
|
0.27
|
0.54
|
0.49
|
0.47
|
0.24
|
0.37
|
0.41
|
0.26
|
0.14
|
-0.47
|
0.25
|
0.21
|
0.07
|
0.33
|
0.45
|
0.5
|
1.51
|
0.3
|
0.44
|
0.16
|
-1.54
|
0.24
|
0.24
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.34
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.25
|
-
|
-
|
-
|
0.25
|
-
|
-
|
-
|
0.25
|
-
|
0.3
|
-
|
0.3
|
0.3
|
0.3
|
-
|
0.3
|
0.05
|
0.05
|
-
|
0.1
|
0.1
|
0.12
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.15
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|