|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
売上高
|
82,505
|
75,002
|
79,520
|
84,492
|
80,379
|
73,184
|
101,523
|
97,164
|
97,889
|
90,919
|
155,531
|
114,306
|
115,476
|
101,735
|
135,256
|
123,443
|
109,167
|
90,845
|
120,078
|
116,854
|
101,017
|
94,626
|
149,553
|
119,308
|
117,660
|
118,365
|
143,730
|
134,018
|
125,782
|
112,084
|
124,274
|
109,193
|
105,748
|
100,542
|
115,944
|
73,555
|
83,184
|
114,417
|
146,480
|
130,341
|
120,604
|
-
|
-
|
-
|
127,161
|
137,207
|
128,787
|
142,243
|
137,410
|
137,541
|
159,160
|
139,394
|
158,608
|
164,215
|
188,718
|
167,094
|
176,245
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
15.4
|
19.4
|
18.6
|
19.9
|
11.1
|
|
売上原価
|
67,705
|
61,215
|
59,146
|
68,446
|
64,747
|
60,683
|
84,283
|
77,802
|
79,500
|
74,394
|
130,001
|
92,969
|
93,893
|
81,152
|
111,286
|
101,772
|
87,374
|
74,933
|
99,906
|
95,842
|
82,869
|
74,641
|
127,779
|
97,679
|
93,599
|
95,878
|
127,273
|
112,379
|
108,761
|
96,718
|
-
|
95,148
|
90,563
|
83,225
|
99,140
|
62,403
|
75,353
|
100,842
|
123,697
|
110,593
|
104,775
|
-
|
-
|
-
|
104,450
|
116,289
|
103,756
|
120,625
|
114,692
|
112,784
|
124,502
|
115,325
|
129,306
|
137,859
|
159,261
|
138,509
|
145,698
|
|
売上総利益
|
14,800
|
13,786
|
19,526
|
16,045
|
15,632
|
12,501
|
17,240
|
19,362
|
18,389
|
16,525
|
22,357
|
21,337
|
21,583
|
20,583
|
23,970
|
21,671
|
21,793
|
15,912
|
20,172
|
21,012
|
18,148
|
19,985
|
21,774
|
21,629
|
24,061
|
22,487
|
16,457
|
21,639
|
17,021
|
15,366
|
11,387
|
14,045
|
15,185
|
17,317
|
16,804
|
11,152
|
7,831
|
13,575
|
22,783
|
19,748
|
15,829
|
-
|
-
|
-
|
22,711
|
20,918
|
25,031
|
21,618
|
22,718
|
24,757
|
34,658
|
24,069
|
29,302
|
26,356
|
29,457
|
28,585
|
30,547
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
18.5
|
16.0
|
15.6
|
17.1
|
17.3
|
|
研究開発費
|
1,589
|
2,708
|
3,396
|
3,726
|
3,650
|
2,818
|
4,826
|
3,400
|
4,616
|
5,117
|
7,751
|
5,888
|
5,180
|
5,441
|
6,457
|
5,893
|
6,413
|
5,440
|
4,593
|
6,139
|
5,987
|
6,723
|
8,857
|
6,765
|
7,707
|
9,194
|
9,878
|
8,307
|
8,085
|
6,957
|
10,202
|
6,602
|
6,637
|
6,112
|
8,641
|
5,053
|
6,125
|
6,072
|
8,333
|
6,680
|
5,926
|
-
|
-
|
-
|
7,886
|
9,450
|
10,636
|
6,390
|
6,606
|
6,870
|
9,315
|
5,312
|
8,184
|
6,383
|
7,770
|
8,713
|
8,092
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,545
|
-
|
-
|
-
|
4,448
|
3,787
|
3,080
|
5,654
|
4,315
|
3,942
|
3,741
|
4,843
|
4,354
|
5,283
|
4,390
|
5,516
|
4,424
|
4,442
|
3,708
|
7,187
|
4,590
|
4,434
|
4,429
|
6,523
|
3,429
|
4,759
|
5,142
|
14,251
|
4,615
|
6,063
|
-
|
-
|
-
|
5,662
|
4,893
|
10,811
|
4,753
|
5,271
|
6,108
|
9,371
|
5,547
|
7,418
|
5,070
|
9,693
|
7,565
|
5,412
|
|
営業費用
|
7,640
|
8,293
|
11,600
|
9,741
|
8,868
|
7,742
|
11,616
|
10,690
|
11,633
|
10,585
|
14,560
|
12,475
|
13,283
|
12,909
|
16,194
|
13,965
|
14,246
|
11,839
|
14,261
|
14,759
|
14,057
|
14,304
|
18,586
|
15,187
|
17,545
|
18,121
|
22,146
|
18,558
|
17,414
|
14,018
|
22,271
|
14,277
|
14,930
|
14,104
|
18,927
|
10,600
|
13,861
|
15,014
|
28,195
|
16,904
|
16,435
|
-
|
-
|
-
|
17,616
|
18,321
|
25,999
|
14,527
|
15,671
|
16,781
|
23,315
|
14,932
|
20,216
|
15,810
|
22,274
|
21,096
|
18,018
|
|
営業利益
|
7,640
|
5,959
|
8,047
|
6,427
|
8,574
|
5,463
|
7,425
|
9,346
|
7,814
|
10,970
|
8,590
|
9,771
|
16,526
|
8,806
|
9,330
|
9,363
|
8,260
|
4,950
|
7,080
|
7,054
|
5,276
|
5,703
|
4,983
|
7,230
|
11,071
|
4,919
|
-3,950
|
4,594
|
584
|
1,830
|
-9,916
|
1,037
|
2,740
|
4,315
|
-1,912
|
1,152
|
-5,192
|
58
|
-4,027
|
4,160
|
119
|
-
|
-
|
-
|
7,200
|
4,887
|
-2,598
|
7,744
|
7,789
|
10,153
|
13,559
|
9,651
|
10,806
|
11,099
|
8,699
|
8,640
|
12,984
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
6.8
|
6.8
|
4.6
|
5.2
|
7.4
|
|
経常(税引前)利益
|
7,006
|
12,517
|
8,577
|
1,727
|
12,913
|
5,264
|
7,243
|
9,215
|
7,709
|
12,158
|
9,160
|
10,223
|
16,637
|
9,331
|
9,890
|
9,736
|
9,175
|
5,226
|
7,910
|
6,536
|
6,516
|
6,722
|
5,130
|
7,077
|
11,129
|
5,728
|
-3,559
|
4,035
|
1,280
|
1,753
|
-9,569
|
1,211
|
3,114
|
5,251
|
-2,017
|
373
|
-4,440
|
-2,308
|
-5,685
|
5,301
|
1,513
|
-
|
-
|
-
|
12,177
|
10,007
|
-2,742
|
8,575
|
13,439
|
11,226
|
14,995
|
11,784
|
11,668
|
11,912
|
8,767
|
12,076
|
15,079
|
|
経常(税引前)利益率(%)
|
8.5
|
16.7
|
10.8
|
2.0
|
16.1
|
7.2
|
7.1
|
9.5
|
7.9
|
13.4
|
5.9
|
8.9
|
14.4
|
9.2
|
7.3
|
7.9
|
8.4
|
5.8
|
6.6
|
5.6
|
6.5
|
7.1
|
3.4
|
5.9
|
9.5
|
4.8
|
-2.5
|
3.0
|
1.0
|
1.6
|
-7.7
|
1.1
|
2.9
|
5.2
|
-1.7
|
0.5
|
-5.3
|
-2.0
|
-3.9
|
4.1
|
1.3
|
-
|
-
|
-
|
9.6
|
7.3
|
-2.1
|
6.0
|
9.8
|
8.2
|
9.4
|
8.5
|
7.4
|
7.3
|
4.6
|
7.2
|
8.6
|
|
法人税等合計
|
1,289
|
1,068
|
38
|
1,522
|
1,314
|
-891
|
8,057
|
1,747
|
1,571
|
1,854
|
311
|
1,975
|
3,126
|
1,387
|
297
|
1,410
|
1,645
|
945
|
489
|
1,053
|
1,196
|
1,167
|
-932
|
1,190
|
2,186
|
991
|
37,266
|
588
|
202
|
326
|
-2,581
|
198
|
674
|
948
|
-1,234
|
500
|
-31
|
-200
|
1,863
|
641
|
198
|
-
|
-
|
-
|
3,156
|
899
|
-1,931
|
829
|
1,487
|
688
|
2,133
|
1,743
|
2,108
|
4,042
|
-2,001
|
2,937
|
4,049
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
18.1
|
33.9
|
-22.8
|
24.3
|
26.9
|
|
純利益
|
5,764
|
11,491
|
8,567
|
285
|
14,251
|
4,400
|
6,550
|
7,526
|
6,206
|
10,429
|
8,905
|
8,311
|
13,586
|
8,026
|
9,671
|
8,510
|
7,659
|
4,381
|
7,497
|
5,709
|
5,515
|
5,859
|
6,058
|
5,938
|
8,921
|
5,228
|
-38,686
|
4,312
|
996
|
378
|
-3,159
|
1,467
|
2,510
|
4,249
|
1,733
|
45
|
-4,098
|
2,358
|
-3,212
|
3,231
|
3,200
|
-268
|
4,835
|
149
|
9,935
|
8,007
|
4,342
|
7,883
|
11,468
|
11,244
|
12,143
|
9,264
|
8,755
|
8,073
|
11,807
|
8,455
|
10,372
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
5.5
|
4.9
|
6.3
|
5.1
|
5.9
|
|
一株あたり利益
|
0.14
|
0.32
|
0.21
|
-0.03
|
0.43
|
0.12
|
0.18
|
0.21
|
0.18
|
0.31
|
0.26
|
0.24
|
0.39
|
0.24
|
0.28
|
0.26
|
0.24
|
0.13
|
0.21
|
0.18
|
0.17
|
0.18
|
0.18
|
0.18
|
0.28
|
0.16
|
-1.23
|
0.14
|
0.03
|
0.01
|
-0.09
|
0.05
|
0.08
|
0.13
|
0.06
|
-
|
-0.13
|
0.08
|
-0.1
|
0.1
|
0.1
|
-
|
-
|
-
|
0.31
|
0.24
|
0.14
|
0.23
|
0.35
|
0.31
|
0.36
|
0.27
|
0.24
|
0.18
|
0.3
|
0.24
|
0.25
|
|
希薄化後一株あたり利益
|
0.14
|
0.1
|
0.19
|
-0.03
|
0.29
|
0.12
|
0.18
|
0.21
|
0.18
|
0.31
|
0.25
|
0.24
|
0.39
|
0.24
|
0.28
|
0.26
|
0.24
|
0.13
|
0.21
|
0.18
|
0.17
|
0.18
|
0.18
|
0.18
|
0.28
|
0.16
|
-1.23
|
0.14
|
0.03
|
0.01
|
-0.09
|
0.05
|
0.08
|
0.13
|
0.06
|
-
|
-0.13
|
0.08
|
-0.1
|
0.1
|
0.1
|
-
|
-
|
-
|
0.31
|
0.24
|
0.14
|
0.23
|
0.35
|
0.31
|
0.36
|
0.27
|
0.24
|
0.18
|
0.3
|
0.24
|
0.25
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
15,560
|
15,805
|
14,349
|
13,284
|
16,607
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
9.8
|
9.6
|
7.6
|
8.0
|
9.4
|