|
(単位:千ドル)
|
2011/12
|
2012/12
|
2013/12
|
2014/12
|
2015/12
|
2016/12
|
2017/12
|
2018/12
|
2019/12
|
2020/12
|
2021/12
|
2022/12
|
2023/12
|
2024/12
|
|
売上高
|
347,974
|
336,005
|
415,158
|
466,773
|
443,533
|
462,050
|
499,063
|
496,158
|
431,427
|
417,636
|
497,993
|
529,551
|
576,354
|
650,935
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
279,875
|
275,254
|
338,526
|
379,299
|
363,986
|
381,131
|
414,429
|
430,745
|
368,076
|
362,295
|
425,914
|
446,157
|
472,603
|
541,751
|
|
売上総利益
|
68,098
|
60,751
|
76,632
|
87,474
|
79,547
|
80,919
|
84,634
|
65,413
|
63,351
|
55,341
|
72,079
|
83,394
|
103,751
|
109,184
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
10,005
|
14,886
|
20,885
|
22,966
|
22,339
|
27,706
|
33,544
|
33,551
|
27,992
|
25,723
|
28,228
|
36,109
|
29,181
|
27,649
|
|
販売管理費
|
-
|
-
|
13,253
|
16,161
|
16,970
|
16,841
|
19,543
|
19,761
|
19,976
|
27,581
|
24,423
|
26,120
|
25,503
|
27,728
|
|
営業費用
|
36,201
|
37,379
|
47,469
|
54,863
|
54,312
|
61,706
|
72,999
|
72,261
|
62,238
|
67,810
|
70,929
|
79,139
|
70,294
|
73,232
|
|
営業利益
|
33,378
|
27,798
|
36,718
|
44,432
|
29,652
|
23,016
|
19,270
|
-2,908
|
6,180
|
-8,149
|
5,518
|
7,951
|
39,245
|
40,255
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
52,098
|
27,055
|
38,241
|
46,081
|
32,047
|
24,904
|
20,375
|
-2,501
|
7,559
|
-12,200
|
8,399
|
23,036
|
48,235
|
44,131
|
|
経常(税引前)利益率(%)
|
14.97
|
8.05
|
9.21
|
9.87
|
7.23
|
5.39
|
4.08
|
-0.5
|
1.75
|
-2.92
|
1.69
|
4.35
|
8.37
|
6.78
|
|
法人税等合計
|
4,353
|
4,391
|
5,483
|
6,785
|
4,490
|
2,484
|
41,633
|
-1,465
|
586
|
2,163
|
4,004
|
3,082
|
5,137
|
5,892
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
47,903
|
25,486
|
33,065
|
39,594
|
27,897
|
22,977
|
-18,639
|
2,377
|
9,959
|
-4,980
|
11,050
|
22,343
|
42,738
|
37,899
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
1.3
|
0.7
|
0.96
|
1.15
|
0.85
|
0.7
|
-0.61
|
0.08
|
0.32
|
-0.16
|
0.36
|
0.69
|
1.25
|
0.99
|
|
希薄化後一株あたり利益
|
0.69
|
0.7
|
0.95
|
1.15
|
0.85
|
0.7
|
-0.61
|
0.08
|
0.32
|
-0.16
|
0.36
|
0.69
|
1.25
|
0.99
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|