|
(単位:千ドル)
|
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
|
3Q25
|
4Q25
|
1Q26
|
|
売上高
|
165,141
|
147,349
|
117,394
|
138,992
|
153,181
|
141,552
|
139,499
|
166,336
|
194,943
|
190,673
|
168,165
|
194,894
|
218,702
|
200,749
|
194,791
|
221,589
|
232,450
|
207,994
|
204,575
|
220,303
|
263,146
|
247,655
|
226,554
|
270,162
|
301,645
|
277,204
|
247,928
|
264,405
|
296,419
|
280,006
|
258,032
|
286,236
|
359,332
|
292,176
|
273,348
|
281,166
|
270,425
|
234,430
|
220,578
|
276,821
|
285,008
|
273,423
|
274,092
|
331,418
|
341,991
|
243,572
|
226,204
|
244,689
|
259,875
|
241,180
|
127,606
|
184,383
|
179,596
|
169,959
|
154,385
|
190,546
|
178,822
|
124,681
|
122,202
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.0
|
3.3
|
-0.4
|
-26.6
|
-20.9
|
|
売上原価
|
153,801
|
133,917
|
105,349
|
124,297
|
136,968
|
123,696
|
126,375
|
154,800
|
176,865
|
173,287
|
154,475
|
175,917
|
197,757
|
182,230
|
176,986
|
198,614
|
208,172
|
187,825
|
183,577
|
193,496
|
230,502
|
220,570
|
204,630
|
233,909
|
276,793
|
245,689
|
221,618
|
232,436
|
263,349
|
257,739
|
227,195
|
249,399
|
323,557
|
267,543
|
257,540
|
259,091
|
239,590
|
213,250
|
202,739
|
254,221
|
277,141
|
264,304
|
260,864
|
309,677
|
323,477
|
223,211
|
211,772
|
229,652
|
234,850
|
225,718
|
115,138
|
164,026
|
159,503
|
153,669
|
138,657
|
172,457
|
160,624
|
113,033
|
107,018
|
|
売上総利益
|
11,340
|
13,432
|
12,045
|
14,695
|
16,213
|
17,856
|
13,124
|
11,536
|
18,078
|
17,386
|
13,690
|
18,977
|
20,945
|
18,519
|
17,805
|
22,975
|
24,278
|
20,169
|
20,998
|
26,807
|
32,644
|
27,085
|
21,924
|
36,253
|
24,852
|
31,515
|
26,310
|
31,969
|
33,070
|
22,267
|
30,837
|
36,837
|
35,775
|
24,633
|
15,808
|
22,075
|
30,835
|
21,180
|
17,839
|
22,600
|
7,867
|
9,119
|
13,228
|
21,741
|
18,514
|
20,361
|
14,432
|
15,037
|
25,025
|
15,462
|
12,468
|
20,357
|
20,093
|
16,290
|
15,728
|
18,089
|
18,198
|
11,648
|
15,184
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.2
|
9.5
|
10.2
|
9.3
|
12.4
|
|
販売管理費
|
6,844
|
7,033
|
7,637
|
7,618
|
7,758
|
10,258
|
8,821
|
8,190
|
8,706
|
9,301
|
8,272
|
9,111
|
9,431
|
9,430
|
9,510
|
9,986
|
10,620
|
11,442
|
10,921
|
11,658
|
12,287
|
11,574
|
13,826
|
15,426
|
12,698
|
14,701
|
15,517
|
12,875
|
13,893
|
14,796
|
14,276
|
15,657
|
14,295
|
14,885
|
16,298
|
14,504
|
13,424
|
13,726
|
14,174
|
13,683
|
12,387
|
16,305
|
15,337
|
16,605
|
16,713
|
17,132
|
16,353
|
18,076
|
17,842
|
14,129
|
13,463
|
13,020
|
10,510
|
13,045
|
10,287
|
10,303
|
9,232
|
12,267
|
16,401
|
|
営業利益
|
4,496
|
6,399
|
4,408
|
7,077
|
8,455
|
7,598
|
4,303
|
3,346
|
9,372
|
8,085
|
5,418
|
9,866
|
11,514
|
-2,490
|
8,295
|
12,989
|
13,658
|
8,727
|
10,077
|
15,149
|
20,357
|
15,511
|
8,098
|
20,827
|
12,154
|
16,814
|
10,793
|
19,094
|
19,177
|
7,471
|
16,561
|
23,107
|
21,555
|
9,823
|
-436
|
7,625
|
17,465
|
7,508
|
3,719
|
8,971
|
-5,808
|
-16,749
|
-2,987
|
4,407
|
1,552
|
3,014
|
-3,969
|
-3,425
|
8,386
|
-564
|
-1,378
|
7,135
|
9,358
|
3,012
|
5,046
|
7,630
|
8,659
|
-1,724
|
-1,447
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.3
|
4.0
|
4.8
|
-1.4
|
-1.2
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,551
|
8,490
|
10,101
|
15,237
|
20,032
|
14,958
|
7,782
|
20,537
|
12,515
|
16,940
|
11,291
|
18,780
|
19,448
|
7,340
|
12,312
|
24,987
|
17,147
|
9,104
|
1,377
|
-2,438
|
-19,084
|
8,122
|
7,335
|
12,697
|
-88
|
-19,400
|
-4,785
|
-455
|
2,570
|
-118
|
-4,031
|
-3,420
|
7,823
|
-1,518
|
-2,002
|
6,693
|
4,503
|
457
|
4,828
|
9,758
|
6,945
|
3,299
|
1,821
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.8
|
4.1
|
4.9
|
6.9
|
7.6
|
6.0
|
3.4
|
7.6
|
4.1
|
6.1
|
4.6
|
7.1
|
6.6
|
2.6
|
4.8
|
8.7
|
4.8
|
3.1
|
0.5
|
-0.9
|
-7.1
|
3.5
|
3.3
|
4.6
|
0.0
|
-7.1
|
-1.7
|
-0.1
|
0.8
|
0.0
|
-1.8
|
-1.4
|
3.0
|
-0.6
|
-1.6
|
3.6
|
2.5
|
0.3
|
3.1
|
5.1
|
3.9
|
2.6
|
1.5
|
|
法人税等合計
|
1,689
|
2,540
|
1,695
|
4,700
|
2,684
|
1,976
|
1,508
|
1,071
|
3,163
|
2,124
|
1,822
|
3,432
|
8,064
|
-1,493
|
2,890
|
4,590
|
4,910
|
3,703
|
3,725
|
5,561
|
7,323
|
5,260
|
2,561
|
7,603
|
3,719
|
6,567
|
4,302
|
4,764
|
3,403
|
250
|
1,533
|
5,573
|
3,987
|
1,789
|
-650
|
-1,208
|
4,682
|
-10,832
|
1,943
|
2,772
|
12,358
|
-6,326
|
-1,160
|
-187
|
984
|
3,614
|
-1,080
|
484
|
617
|
5,921
|
573
|
390
|
-1,441
|
2,803
|
1,255
|
2,536
|
1,807
|
-952
|
473
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.0
|
26.0
|
26.0
|
-28.9
|
26.0
|
|
純利益
|
2,713
|
3,640
|
2,679
|
2,548
|
5,665
|
6,160
|
2,707
|
2,213
|
6,399
|
6,030
|
3,975
|
6,710
|
16,032
|
-1,048
|
5,299
|
8,472
|
8,641
|
4,787
|
6,376
|
9,689
|
12,745
|
9,698
|
5,249
|
12,945
|
8,810
|
10,373
|
7,139
|
14,122
|
12,368
|
-1,330
|
4,487
|
16,345
|
10,650
|
5,211
|
-938
|
-3,278
|
-15,572
|
6,227
|
5,277
|
8,841
|
-12,915
|
-12,955
|
-4,043
|
-191
|
1,317
|
-3,316
|
-2,795
|
-3,960
|
6,708
|
-7,907
|
-6,257
|
6,099
|
-732
|
-104
|
4,435
|
6,940
|
4,736
|
3,859
|
804
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.9
|
3.6
|
2.6
|
3.1
|
0.7
|
|
一株あたり利益
|
0.18
|
0.25
|
0.18
|
0.17
|
0.38
|
0.41
|
0.18
|
0.15
|
0.43
|
0.4
|
0.25
|
0.43
|
1.02
|
-0.08
|
0.31
|
0.49
|
0.5
|
0.27
|
0.37
|
0.56
|
0.73
|
0.53
|
0.3
|
0.74
|
0.51
|
0.59
|
0.41
|
0.81
|
0.71
|
-0.07
|
0.26
|
0.93
|
0.61
|
0.3
|
-0.05
|
-0.19
|
-0.89
|
0.35
|
0.3
|
0.5
|
-0.74
|
-0.73
|
-0.23
|
-0.01
|
0.07
|
-0.18
|
-0.17
|
-0.23
|
0.37
|
-0.45
|
-0.35
|
0.34
|
-0.04
|
-0.01
|
0.25
|
0.38
|
0.26
|
0.21
|
0.04
|
|
希薄化後一株あたり利益
|
0.18
|
0.25
|
0.18
|
0.17
|
0.38
|
0.41
|
0.18
|
0.15
|
0.43
|
0.41
|
0.25
|
0.43
|
1.02
|
-0.08
|
0.31
|
0.49
|
0.5
|
0.28
|
0.37
|
0.56
|
0.73
|
0.53
|
0.3
|
0.74
|
0.5
|
0.59
|
0.41
|
0.8
|
0.7
|
-0.07
|
0.26
|
0.93
|
0.6
|
0.29
|
-0.05
|
-0.19
|
-0.89
|
0.35
|
0.3
|
0.5
|
-0.74
|
-0.73
|
-0.23
|
-0.01
|
0.07
|
-0.18
|
-0.17
|
-0.23
|
0.37
|
-0.45
|
-0.35
|
0.34
|
-0.04
|
-0.01
|
0.25
|
0.38
|
0.26
|
0.22
|
0.04
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.29
|
0.1
|
0.1
|
0
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.2
|
0.2
|
-
|
0.2
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,988
|
9,489
|
10,514
|
103
|
307
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.5
|
5.0
|
5.9
|
0.1
|
0.3
|