|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
1Q26
|
|
売上高
|
18,507
|
19,819
|
23,278
|
25,252
|
26,371
|
27,340
|
28,651
|
30,004
|
30,815
|
32,745
|
37,913
|
39,598
|
41,372
|
43,530
|
47,892
|
50,942
|
53,168
|
57,334
|
60,041
|
63,183
|
63,676
|
66,488
|
69,098
|
72,483
|
75,575
|
79,344
|
83,225
|
85,682
|
89,912
|
93,767
|
96,675
|
109,517
|
118,567
|
121,478
|
121,807
|
129,133
|
136,685
|
144,719
|
148,327
|
151,557
|
156,874
|
181,372
|
187,620
|
187,389
|
184,400
|
183,287
|
184,999
|
181,006
|
178,147
|
180,998
|
178,882
|
181,361
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
3,815
|
4,059
|
4,890
|
5,686
|
5,825
|
5,473
|
5,217
|
5,221
|
5,209
|
5,584
|
6,997
|
7,505
|
7,544
|
7,655
|
8,459
|
9,186
|
9,713
|
9,720
|
10,235
|
10,837
|
10,525
|
10,803
|
11,662
|
12,757
|
12,318
|
13,952
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
57,187
|
57,823
|
57,797
|
60,921
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
120,960
|
123,175
|
121,085
|
120,440
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
研究開発費
|
1,407
|
1,540
|
1,955
|
1,826
|
2,030
|
2,117
|
2,174
|
2,336
|
2,640
|
3,325
|
3,406
|
3,496
|
3,868
|
4,348
|
5,080
|
6,446
|
6,404
|
6,110
|
6,710
|
6,505
|
7,095
|
7,142
|
7,943
|
8,311
|
8,527
|
10,016
|
13,110
|
13,933
|
16,876
|
18,064
|
18,331
|
19,434
|
19,870
|
-
|
21,494
|
21,567
|
23,702
|
-
|
25,392
|
28,498
|
27,911
|
-
|
34,955
|
36,019
|
38,791
|
35,292
|
34,207
|
32,787
|
32,137
|
31,291
|
29,833
|
28,364
|
|
販売管理費
|
9,409
|
10,742
|
11,297
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
16,901
|
18,954
|
20,726
|
10,862
|
23,607
|
24,580
|
24,998
|
26,815
|
28,502
|
34,548
|
37,410
|
37,096
|
40,547
|
43,478
|
47,813
|
52,615
|
55,677
|
60,305
|
60,942
|
63,562
|
65,379
|
70,174
|
74,555
|
76,945
|
93,822
|
93,074
|
99,208
|
107,669
|
114,150
|
-
|
129,228
|
147,461
|
161,735
|
-
|
159,567
|
162,231
|
171,940
|
-
|
187,154
|
188,714
|
194,492
|
-
|
214,374
|
212,379
|
202,481
|
184,697
|
187,582
|
190,397
|
122,334
|
116,006
|
112,106
|
119,875
|
|
営業利益
|
1,606
|
865
|
2,552
|
14,390
|
2,764
|
2,760
|
3,653
|
3,189
|
2,313
|
-1,803
|
503
|
2,502
|
825
|
52
|
79
|
-1,673
|
-2,509
|
-2,971
|
-901
|
-379
|
-1,703
|
-3,686
|
-5,457
|
-4,462
|
-18,247
|
-13,730
|
-15,983
|
-21,987
|
-24,238
|
-28,780
|
-32,553
|
-37,944
|
-43,168
|
-46,154
|
-37,760
|
-33,098
|
-35,255
|
-40,036
|
-38,827
|
-37,157
|
-37,618
|
-40,539
|
-26,754
|
-24,990
|
-18,081
|
-1,410
|
-2,583
|
-9,391
|
-1,374
|
7,169
|
8,979
|
565
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
1,626
|
854
|
2,601
|
14,398
|
2,773
|
2,833
|
3,668
|
3,204
|
2,314
|
-1,217
|
680
|
2,702
|
1,071
|
262
|
313
|
-1,469
|
-2,237
|
-2,574
|
-491
|
12
|
-1,295
|
-3,103
|
-3,405
|
-3,999
|
-17,678
|
-13,120
|
-15,264
|
-21,352
|
-23,659
|
-
|
-34,117
|
-40,676
|
-46,791
|
-
|
-41,685
|
-38,276
|
-39,924
|
-
|
-43,650
|
-42,091
|
-43,484
|
-
|
-25,638
|
-11,040
|
-25,993
|
-13,883
|
-7,841
|
-20,701
|
-9,614
|
-13,445
|
3,930
|
-3,039
|
|
経常(税引前)利益率(%)
|
8.79
|
4.31
|
11.17
|
57.02
|
10.52
|
10.36
|
12.8
|
10.68
|
7.51
|
-3.72
|
1.79
|
6.82
|
2.59
|
0.6
|
0.65
|
-2.88
|
-4.21
|
-4.49
|
-0.82
|
0.02
|
-2.03
|
-4.67
|
-4.93
|
-5.52
|
-23.39
|
-16.54
|
-18.34
|
-24.92
|
-26.31
|
-
|
-35.29
|
-37.14
|
-39.46
|
-
|
-34.22
|
-29.64
|
-29.21
|
-
|
-29.43
|
-27.77
|
-27.72
|
-
|
-13.66
|
-5.89
|
-14.1
|
-7.57
|
-4.24
|
-11.44
|
-5.4
|
-7.43
|
2.2
|
-1.68
|
|
法人税等合計
|
-321
|
22
|
15
|
5,781
|
1,032
|
913
|
2,007
|
1,065
|
826
|
-1,306
|
672
|
1,411
|
627
|
79
|
785
|
423
|
-557
|
-1,498
|
37
|
-15
|
30
|
-178
|
-1,236
|
-3,453
|
70,842
|
142
|
91
|
130
|
112
|
-
|
148
|
256
|
280
|
-
|
228
|
137
|
301
|
-
|
256
|
233
|
87
|
-
|
405
|
599
|
37
|
1,444
|
-389
|
521
|
676
|
1,098
|
908
|
1,276
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
1,947
|
832
|
2,586
|
8,617
|
1,741
|
1,920
|
1,661
|
2,139
|
2,231
|
89
|
8
|
1,291
|
444
|
183
|
-472
|
-1,892
|
-1,680
|
-1,076
|
-528
|
27
|
-1,325
|
-2,925
|
-2,169
|
-546
|
-88,520
|
-13,262
|
-15,355
|
-21,482
|
-23,771
|
-28,131
|
-34,265
|
-40,932
|
-47,071
|
-50,100
|
-41,913
|
-38,413
|
-40,225
|
-45,034
|
-43,906
|
-42,324
|
-43,571
|
-45,583
|
-26,043
|
-11,639
|
-26,030
|
-15,327
|
-7,452
|
-21,222
|
-10,290
|
-14,543
|
3,022
|
-4,315
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.03
|
0.01
|
0.04
|
0.12
|
0.02
|
0.03
|
0.02
|
0.03
|
0.03
|
0
|
0
|
0.01
|
0.01
|
0
|
-0.01
|
-0.02
|
-0.02
|
-0.01
|
-0.01
|
0
|
-0.01
|
-0.03
|
-0.02
|
-0.01
|
-0.96
|
-0.14
|
-0.16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.4
|
-0.38
|
-0.38
|
-0.39
|
-0.22
|
-0.1
|
-0.23
|
-0.13
|
-0.06
|
-0.17
|
-0.08
|
-0.11
|
0.02
|
-0.03
|
|
希薄化後一株あたり利益
|
0.03
|
0.01
|
0.04
|
0.12
|
0.02
|
0.03
|
0.02
|
0.03
|
0.03
|
0
|
0
|
0.01
|
0.01
|
0
|
-0.01
|
-0.02
|
-0.02
|
-0.01
|
-0.01
|
0
|
-0.01
|
-0.03
|
-0.02
|
-0.01
|
-0.96
|
-0.14
|
-0.16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.4
|
-0.38
|
-0.38
|
-0.39
|
-0.22
|
-0.1
|
-0.23
|
-0.13
|
-0.06
|
-0.17
|
-0.08
|
-0.11
|
0.02
|
-0.03
|
|
EBITDA
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|