|
(単位:千ドル)
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
244,000
|
257,500
|
204,200
|
282,600
|
282,400
|
282,100
|
342,600
|
306,500
|
315,200
|
370,600
|
362,700
|
385,600
|
445,900
|
430,400
|
494,600
|
515,400
|
532,900
|
588,000
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
18.67
|
28.27
|
15.59
|
23.82
|
18.88
|
|
売上原価
|
152,700
|
169,300
|
135,500
|
-
|
190,500
|
195,100
|
231,300
|
214,200
|
228,200
|
250,400
|
240,900
|
268,500
|
309,900
|
282,400
|
330,300
|
325,500
|
333,300
|
398,200
|
|
売上総利益
|
91,300
|
88,200
|
68,700
|
89,800
|
91,900
|
87,000
|
111,300
|
92,300
|
87,000
|
120,200
|
121,800
|
117,100
|
136,000
|
148,000
|
164,300
|
189,900
|
199,600
|
189,800
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34.39
|
33.22
|
36.85
|
37.46
|
32.28
|
|
販売管理費
|
36,500
|
47,500
|
32,600
|
-
|
38,300
|
48,200
|
42,600
|
36,800
|
48,900
|
47,800
|
41,700
|
54,300
|
55,100
|
52,800
|
69,100
|
74,000
|
80,100
|
90,500
|
|
営業利益
|
49,300
|
35,100
|
30,600
|
-
|
47,800
|
15,600
|
51,500
|
50,600
|
33,200
|
67,500
|
75,200
|
58,000
|
76,000
|
73,000
|
91,000
|
111,600
|
115,300
|
95,100
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
16.96
|
18.4
|
21.65
|
21.64
|
16.17
|
|
経常(税引前)利益
|
37,700
|
20,800
|
15,300
|
-
|
35,000
|
2,800
|
41,900
|
42,200
|
7,100
|
51,600
|
58,500
|
41,200
|
58,700
|
58,100
|
76,500
|
97,200
|
100,900
|
78,600
|
|
経常(税引前)利益率(%)
|
15.45
|
8.08
|
7.49
|
-
|
12.39
|
0.99
|
12.23
|
13.77
|
2.25
|
13.92
|
16.13
|
10.68
|
13.16
|
13.5
|
15.47
|
18.86
|
18.93
|
13.37
|
|
法人税等合計
|
5,900
|
2,200
|
1,100
|
-
|
2,100
|
300
|
3,400
|
2,900
|
3,200
|
12,500
|
14,300
|
10,300
|
14,400
|
14,200
|
19,300
|
23,500
|
24,000
|
19,900
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
31,800
|
18,600
|
14,200
|
35,500
|
32,900
|
2,500
|
38,500
|
39,300
|
3,900
|
39,100
|
44,200
|
30,900
|
44,300
|
43,900
|
57,200
|
73,700
|
76,900
|
58,700
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.2
|
11.56
|
14.3
|
14.43
|
9.98
|
|
一株あたり利益
|
0.15
|
0.11
|
0.08
|
0.25
|
0.2
|
0.02
|
0.24
|
0.21
|
0.02
|
0.29
|
0.33
|
0.23
|
0.33
|
0.33
|
0.44
|
0.57
|
0.6
|
0.46
|
|
希薄化後一株あたり利益
|
0.15
|
0.11
|
0.08
|
0.26
|
0.2
|
0.02
|
0.24
|
0.21
|
0.02
|
0.29
|
0.33
|
0.23
|
0.33
|
0.33
|
0.43
|
0.56
|
0.59
|
0.45
|
|
EBITDA
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
95,600
|
-
|
-
|
119,900
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
22.21
|
-
|
-
|
22.5
|
-
|