|
(単位:千ドル)
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
1Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
10,124
|
9,165
|
7,112
|
10,793
|
10,265
|
10,514
|
13,534
|
16,147
|
13,213
|
14,362
|
13,986
|
12,370
|
18,195
|
15,689
|
16,947
|
21,598
|
18,266
|
17,651
|
19,611
|
16,866
|
16,830
|
21,480
|
20,089
|
19,084
|
21,892
|
-
|
20,408
|
25,970
|
27,092
|
29,691
|
38,735
|
51,109
|
53,495
|
71,250
|
85,942
|
71,809
|
61,284
|
34,230
|
36,910
|
48,793
|
35,476
|
47,168
|
49,903
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
売上原価
|
5,805
|
5,370
|
4,392
|
6,236
|
6,341
|
6,299
|
7,905
|
9,209
|
7,493
|
8,319
|
8,244
|
7,617
|
10,399
|
9,012
|
9,666
|
12,258
|
11,057
|
10,208
|
11,674
|
9,758
|
10,051
|
12,988
|
12,142
|
12,059
|
13,479
|
-
|
12,257
|
15,179
|
15,722
|
16,750
|
21,597
|
28,137
|
30,331
|
41,943
|
55,293
|
48,246
|
-
|
29,533
|
34,078
|
38,101
|
27,294
|
32,976
|
34,669
|
|
売上総利益
|
4,318
|
3,794
|
2,719
|
4,556
|
3,924
|
4,215
|
5,629
|
6,937
|
5,720
|
6,043
|
5,742
|
4,753
|
7,796
|
6,676
|
7,280
|
9,340
|
7,208
|
7,442
|
7,937
|
7,108
|
6,779
|
8,492
|
7,946
|
7,025
|
8,412
|
-
|
8,151
|
10,790
|
11,369
|
12,941
|
17,137
|
22,972
|
23,164
|
29,307
|
30,649
|
23,563
|
19,074
|
4,697
|
2,832
|
10,692
|
8,182
|
14,192
|
15,234
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
3,076
|
2,773
|
2,572
|
2,774
|
3,038
|
3,265
|
3,832
|
3,865
|
3,805
|
4,185
|
4,125
|
4,289
|
4,845
|
4,697
|
5,136
|
5,878
|
6,017
|
6,162
|
6,614
|
6,463
|
7,305
|
6,087
|
6,775
|
6,727
|
6,870
|
-
|
7,431
|
7,207
|
7,655
|
8,490
|
9,435
|
9,923
|
11,233
|
12,721
|
12,759
|
11,508
|
13,449
|
12,859
|
12,573
|
12,998
|
12,158
|
13,930
|
13,738
|
|
営業費用
|
3,032
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
1,286
|
1,021
|
147
|
1,782
|
885
|
949
|
1,796
|
3,072
|
1,915
|
1,858
|
1,616
|
464
|
2,950
|
1,979
|
2,143
|
3,461
|
1,191
|
1,280
|
1,322
|
644
|
-526
|
2,404
|
1,170
|
297
|
1,541
|
-
|
720
|
3,583
|
3,713
|
4,451
|
7,701
|
13,049
|
11,931
|
16,586
|
17,890
|
12,055
|
5,625
|
-8,162
|
-9,741
|
-2,306
|
-3,976
|
262
|
1,496
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
1,323
|
1,048
|
173
|
1,806
|
911
|
972
|
1,817
|
3,092
|
1,940
|
1,883
|
1,642
|
488
|
2,975
|
2,013
|
2,182
|
3,503
|
1,243
|
1,340
|
1,396
|
740
|
-407
|
2,521
|
1,305
|
466
|
1,754
|
-
|
937
|
3,757
|
3,847
|
4,574
|
7,823
|
13,169
|
12,052
|
16,629
|
17,950
|
13,338
|
7,060
|
-6,219
|
-7,994
|
-724
|
-2,332
|
1,782
|
2,978
|
|
経常(税引前)利益率(%)
|
13.07
|
11.44
|
2.44
|
16.74
|
8.88
|
9.25
|
13.43
|
19.15
|
14.68
|
13.12
|
11.74
|
3.95
|
16.35
|
12.83
|
12.88
|
16.22
|
6.81
|
7.59
|
7.12
|
4.39
|
-2.41
|
11.74
|
6.5
|
2.45
|
8.01
|
-
|
4.6
|
14.47
|
14.2
|
15.41
|
20.2
|
25.77
|
22.53
|
23.34
|
20.89
|
18.57
|
11.52
|
-18.17
|
-21.66
|
-1.48
|
-6.57
|
3.78
|
5.97
|
|
法人税等合計
|
45
|
48
|
41
|
64
|
366
|
427
|
671
|
1,110
|
714
|
709
|
573
|
200
|
1,023
|
630
|
744
|
1,221
|
367
|
433
|
593
|
-203
|
-101
|
766
|
296
|
99
|
454
|
-
|
190
|
763
|
684
|
935
|
1,725
|
2,780
|
2,816
|
3,884
|
3,695
|
2,974
|
1,842
|
-951
|
-2,083
|
-277
|
-426
|
455
|
1,372
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
1,277
|
999
|
131
|
1,741
|
545
|
545
|
1,146
|
1,982
|
1,226
|
1,174
|
1,069
|
288
|
1,952
|
1,383
|
1,438
|
2,282
|
876
|
907
|
803
|
943
|
-306
|
1,755
|
1,009
|
367
|
1,300
|
501
|
747
|
2,994
|
3,163
|
3,639
|
6,098
|
10,389
|
9,236
|
12,745
|
14,255
|
10,364
|
5,218
|
-5,268
|
-5,911
|
-447
|
-1,906
|
1,327
|
1,606
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.11
|
0.08
|
0.01
|
0.14
|
0.04
|
0.05
|
0.09
|
0.16
|
0.09
|
0.09
|
0.08
|
0.02
|
0.15
|
0.1
|
0.11
|
0.17
|
0.06
|
0.07
|
0.06
|
0.07
|
-0.02
|
0.13
|
0.08
|
0.02
|
0.1
|
-
|
0.05
|
0.22
|
0.23
|
0.27
|
0.44
|
0.76
|
0.67
|
0.93
|
1.01
|
0.67
|
0.33
|
-0.35
|
-0.4
|
-0.04
|
-0.13
|
0.09
|
0.11
|
|
希薄化後一株あたり利益
|
0.1
|
0.08
|
0.01
|
0.14
|
0.04
|
0.04
|
0.09
|
0.15
|
0.09
|
0.08
|
0.08
|
0.02
|
0.14
|
0.1
|
0.11
|
0.16
|
0.06
|
0.07
|
0.06
|
0.07
|
-0.02
|
0.13
|
0.08
|
0.02
|
0.1
|
-
|
0.05
|
0.22
|
0.23
|
0.27
|
0.44
|
0.75
|
0.66
|
0.92
|
1
|
0.67
|
0.33
|
-0.35
|
-0.4
|
-0.04
|
-0.13
|
0.09
|
0.11
|
|
EBITDA
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|