|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
197,675
|
207,855
|
252,287
|
289,923
|
293,000
|
290,097
|
307,942
|
329,719
|
313,800
|
348,504
|
381,603
|
387,053
|
382,600
|
341,594
|
323,688
|
303,080
|
278,600
|
253,561
|
256,215
|
230,025
|
222,300
|
238,527
|
250,698
|
251,930
|
265,700
|
285,936
|
311,227
|
308,028
|
311,000
|
311,225
|
333,318
|
327,178
|
295,500
|
300,983
|
251,401
|
220,193
|
232,700
|
245,616
|
285,691
|
289,494
|
319,411
|
367,812
|
387,314
|
424,267
|
428,040
|
419,249
|
412,635
|
445,556
|
472,935
|
476,569
|
498,682
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
140,410
|
148,384
|
180,813
|
206,414
|
-
|
200,990
|
216,427
|
232,598
|
-
|
246,797
|
270,557
|
273,644
|
-
|
243,545
|
232,389
|
217,374
|
-
|
184,743
|
184,612
|
166,205
|
-
|
174,012
|
181,762
|
184,967
|
-
|
209,491
|
226,111
|
223,958
|
-
|
227,025
|
241,331
|
234,474
|
-
|
216,998
|
181,705
|
158,892
|
-
|
174,007
|
200,413
|
202,551
|
224,527
|
263,550
|
275,681
|
299,226
|
296,188
|
293,687
|
288,753
|
307,763
|
326,825
|
326,304
|
340,869
|
|
売上総利益
|
57,265
|
59,471
|
71,474
|
83,509
|
87,500
|
89,107
|
91,515
|
97,121
|
94,600
|
101,707
|
111,046
|
113,409
|
106,700
|
98,049
|
91,299
|
85,706
|
76,900
|
68,818
|
71,603
|
63,820
|
60,600
|
64,515
|
68,936
|
66,963
|
71,200
|
76,445
|
85,116
|
84,070
|
86,600
|
84,200
|
91,987
|
92,704
|
78,300
|
83,985
|
69,696
|
61,301
|
64,300
|
71,609
|
85,278
|
86,943
|
94,884
|
104,262
|
111,633
|
125,041
|
131,852
|
125,562
|
123,882
|
137,793
|
146,110
|
150,265
|
157,813
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
43,634
|
45,035
|
51,569
|
58,995
|
-
|
66,403
|
68,250
|
70,223
|
-
|
79,546
|
82,647
|
81,605
|
-
|
79,950
|
77,304
|
75,082
|
-
|
70,820
|
62,754
|
58,887
|
-
|
56,279
|
58,679
|
60,453
|
-
|
65,296
|
65,056
|
67,257
|
-
|
69,384
|
69,140
|
70,987
|
-
|
73,070
|
62,943
|
53,746
|
-
|
65,397
|
70,432
|
75,758
|
73,325
|
78,342
|
85,094
|
89,642
|
94,372
|
89,706
|
94,751
|
100,441
|
106,502
|
109,750
|
111,827
|
|
営業利益
|
13,631
|
14,436
|
19,905
|
24,514
|
-
|
22,704
|
23,265
|
26,898
|
-
|
22,161
|
28,399
|
31,804
|
-
|
18,099
|
13,995
|
-55,612
|
-
|
-2,002
|
8,849
|
4,933
|
-
|
8,236
|
10,257
|
6,510
|
-
|
11,149
|
20,060
|
16,813
|
-
|
14,816
|
22,847
|
21,717
|
-
|
10,915
|
6,753
|
-40,846
|
-
|
6,212
|
14,846
|
11,185
|
21,559
|
25,920
|
26,539
|
35,399
|
37,480
|
35,856
|
29,131
|
37,352
|
39,608
|
40,515
|
45,986
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
12,623
|
13,680
|
19,091
|
22,248
|
-
|
21,076
|
21,555
|
25,322
|
-
|
18,914
|
25,082
|
28,499
|
-
|
15,665
|
11,548
|
-58,569
|
-
|
-5,256
|
4,889
|
846
|
-
|
4,811
|
6,208
|
1,735
|
-
|
6,130
|
15,339
|
11,912
|
-
|
9,809
|
17,777
|
16,756
|
-
|
7,372
|
2,690
|
-44,918
|
-
|
1,399
|
9,614
|
6,371
|
15,861
|
19,466
|
18,141
|
24,347
|
25,859
|
21,938
|
15,555
|
23,003
|
23,732
|
27,173
|
31,596
|
|
経常(税引前)利益率(%)
|
6.39
|
6.58
|
7.57
|
7.67
|
-
|
7.27
|
7.0
|
7.68
|
-
|
5.43
|
6.57
|
7.36
|
-
|
4.59
|
3.57
|
-19.32
|
-
|
-2.07
|
1.91
|
0.37
|
-
|
2.02
|
2.48
|
0.69
|
-
|
2.14
|
4.93
|
3.87
|
-
|
3.15
|
5.33
|
5.12
|
-
|
2.45
|
1.07
|
-20.4
|
-
|
0.57
|
3.37
|
2.2
|
4.97
|
5.29
|
4.68
|
5.74
|
6.04
|
5.23
|
3.77
|
5.16
|
5.02
|
5.7
|
6.34
|
|
法人税等合計
|
5,013
|
5,406
|
7,445
|
9,156
|
-
|
7,844
|
7,806
|
8,970
|
-
|
7,296
|
9,543
|
10,856
|
-
|
6,014
|
4,381
|
-5,885
|
-
|
-8
|
-197
|
664
|
-
|
1,817
|
2,239
|
-1,176
|
-
|
1,636
|
3,776
|
3,550
|
-
|
2,622
|
4,427
|
3,606
|
-
|
1,724
|
610
|
-10,143
|
-
|
1,271
|
1,684
|
-565
|
3,332
|
4,973
|
5,097
|
6,767
|
6,805
|
5,766
|
4,223
|
6,310
|
2,631
|
6,584
|
7,984
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
7,610
|
8,274
|
11,646
|
13,092
|
14,100
|
13,232
|
13,749
|
16,352
|
16,900
|
11,618
|
15,539
|
17,643
|
-88,100
|
9,651
|
7,167
|
-52,435
|
-3,000
|
-5,112
|
5,170
|
263
|
7,400
|
3,133
|
4,135
|
2,966
|
6,600
|
4,551
|
11,563
|
8,397
|
11,100
|
7,291
|
13,459
|
13,150
|
2,200
|
5,710
|
2,142
|
-34,666
|
-1,900
|
340
|
8,119
|
7,125
|
12,642
|
14,493
|
13,929
|
17,580
|
19,054
|
16,172
|
11,332
|
16,693
|
21,101
|
20,589
|
23,612
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.53
|
0.58
|
0.81
|
0.91
|
0.98
|
0.92
|
0.95
|
1.13
|
1.17
|
0.79
|
1.06
|
1.2
|
-6.09
|
0.67
|
0.5
|
-3.64
|
-0.2
|
-0.35
|
0.36
|
0.02
|
0.44
|
0.18
|
0.24
|
0.17
|
0.38
|
0.25
|
0.66
|
0.48
|
0.63
|
0.41
|
0.76
|
0.74
|
0.12
|
0.32
|
0.12
|
-1.95
|
-0.11
|
0.02
|
0.42
|
0.38
|
0.68
|
0.77
|
0.74
|
1
|
1.11
|
0.98
|
0.7
|
1.05
|
1.34
|
1.31
|
1.5
|
|
希薄化後一株あたり利益
|
0.5
|
0.55
|
0.77
|
0.86
|
0.92
|
0.87
|
0.9
|
1.07
|
1.1
|
0.75
|
1
|
1.14
|
-6.09
|
0.63
|
0.47
|
-3.64
|
-0.2
|
-0.35
|
0.34
|
0.02
|
0.42
|
0.17
|
0.23
|
0.16
|
0.37
|
0.24
|
0.63
|
0.46
|
0.6
|
0.4
|
0.73
|
0.71
|
0.12
|
0.31
|
0.12
|
-1.95
|
-0.11
|
0.02
|
0.41
|
0.36
|
0.65
|
0.74
|
0.71
|
0.95
|
1.06
|
0.93
|
0.67
|
1
|
1.27
|
1.25
|
1.43
|