|
(単位:千ドル)
|
2Q11
|
3Q11
|
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
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
40,850
|
28,734
|
30,565
|
42,029
|
34,206
|
40,789
|
31,838
|
46,985
|
38,482
|
46,372
|
34,074
|
38,012
|
31,599
|
40,643
|
33,419
|
43,795
|
34,584
|
43,744
|
34,568
|
48,463
|
38,793
|
45,826
|
30,812
|
52,393
|
41,892
|
48,685
|
32,149
|
48,684
|
43,955
|
50,992
|
32,102
|
55,639
|
45,756
|
47,044
|
37,289
|
83,524
|
78,069
|
74,767
|
59,191
|
99,679
|
81,298
|
73,444
|
72,380
|
94,337
|
74,904
|
72,136
|
56,931
|
67,771
|
73,358
|
57,304
|
62,526
|
67,738
|
55,479
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
28,043
|
20,428
|
20,009
|
29,685
|
23,249
|
-
|
20,960
|
31,305
|
26,945
|
-
|
22,718
|
26,445
|
21,945
|
-
|
22,585
|
30,595
|
25,156
|
-
|
23,539
|
35,749
|
28,505
|
-
|
22,528
|
39,315
|
30,533
|
-
|
23,161
|
37,187
|
31,646
|
-
|
23,625
|
42,680
|
35,717
|
-
|
27,074
|
60,289
|
54,548
|
-
|
41,757
|
74,606
|
62,992
|
-
|
52,261
|
70,613
|
61,273
|
-
|
45,879
|
51,124
|
55,222
|
42,950
|
47,415
|
50,947
|
40,689
|
|
販売管理費
|
9,598
|
8,725
|
7,297
|
8,966
|
7,466
|
-
|
7,273
|
9,625
|
7,748
|
-
|
7,251
|
6,879
|
4,871
|
-
|
5,914
|
8,199
|
6,905
|
-
|
7,763
|
8,910
|
4,583
|
-
|
5,930
|
9,257
|
6,866
|
-
|
6,950
|
9,121
|
6,856
|
-
|
7,745
|
10,038
|
6,793
|
-
|
7,457
|
11,921
|
10,374
|
-
|
9,876
|
13,810
|
10,202
|
-
|
10,526
|
14,680
|
8,769
|
-
|
10,283
|
9,769
|
11,071
|
10,701
|
10,063
|
11,675
|
10,571
|
|
営業利益
|
2,717
|
-855
|
2,742
|
2,689
|
-10,387
|
2,371
|
3,048
|
5,337
|
3,245
|
2,867
|
3,534
|
3,932
|
4,216
|
4,033
|
4,287
|
4,157
|
1,873
|
2,501
|
2,478
|
3,005
|
5,329
|
3,771
|
1,996
|
3,332
|
4,128
|
5,144
|
1,715
|
1,951
|
5,134
|
5,017
|
394
|
2,471
|
2,899
|
3,511
|
2,424
|
10,872
|
12,815
|
6,921
|
7,129
|
10,686
|
7,672
|
6,409
|
9,023
|
8,189
|
4,220
|
4,883
|
149
|
6,258
|
6,445
|
3,060
|
4,457
|
7,974
|
3,652
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
3,002
|
93
|
2,760
|
2,737
|
-9,994
|
-
|
2,843
|
5,058
|
4,000
|
-
|
3,567
|
4,041
|
5,997
|
-
|
4,919
|
4,541
|
2,873
|
-
|
2,422
|
2,950
|
5,726
|
-
|
2,037
|
3,127
|
4,537
|
-
|
1,491
|
14,862
|
5,106
|
-
|
332
|
2,343
|
2,806
|
-
|
2,426
|
10,834
|
12,811
|
-
|
6,930
|
10,320
|
7,326
|
-
|
8,506
|
7,270
|
3,244
|
-
|
-1,208
|
4,685
|
5,125
|
2,328
|
3,730
|
7,451
|
3,439
|
|
経常(税引前)利益率(%)
|
7.35
|
0.32
|
9.03
|
6.51
|
-29.22
|
-
|
8.93
|
10.77
|
10.39
|
-
|
10.47
|
10.63
|
18.98
|
-
|
14.72
|
10.37
|
8.31
|
-
|
7.01
|
6.09
|
14.76
|
-
|
6.61
|
5.97
|
10.83
|
-
|
4.64
|
30.53
|
11.62
|
-
|
1.03
|
4.21
|
6.13
|
-
|
6.51
|
12.97
|
16.41
|
-
|
11.71
|
10.35
|
9.01
|
-
|
11.75
|
7.71
|
4.33
|
-
|
-2.12
|
6.91
|
6.99
|
4.06
|
5.97
|
11.0
|
6.2
|
|
法人税等合計
|
1,517
|
473
|
1,184
|
1,650
|
1,509
|
-
|
1,219
|
2,440
|
1,487
|
-
|
1,316
|
1,274
|
2,160
|
-
|
1,422
|
1,319
|
845
|
-
|
725
|
860
|
1,483
|
-
|
649
|
1,031
|
1,419
|
-
|
275
|
2,791
|
1,531
|
-
|
65
|
467
|
266
|
-
|
475
|
2,124
|
2,625
|
-
|
1,488
|
2,194
|
1,360
|
-
|
1,852
|
1,597
|
286
|
-
|
-256
|
1,043
|
850
|
553
|
886
|
1,784
|
820
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
純利益
|
1,485
|
-380
|
1,576
|
1,087
|
-11,503
|
3,910
|
1,624
|
2,618
|
2,513
|
3,050
|
2,251
|
-8,084
|
13,621
|
4,030
|
3,497
|
3,222
|
2,028
|
2,859
|
1,697
|
2,090
|
4,243
|
3,463
|
1,388
|
2,096
|
3,118
|
7,459
|
1,216
|
12,071
|
3,575
|
3,580
|
267
|
1,876
|
2,540
|
2,575
|
1,951
|
8,710
|
10,186
|
5,087
|
5,442
|
8,126
|
5,966
|
4,871
|
6,654
|
5,673
|
2,958
|
2,704
|
-952
|
3,642
|
4,275
|
1,775
|
2,844
|
5,667
|
2,619
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.12
|
-0.03
|
0.12
|
0.08
|
-0.86
|
0.29
|
0.12
|
0.19
|
0.19
|
0.23
|
0.16
|
-0.58
|
0.98
|
0.29
|
0.25
|
0.23
|
0.14
|
0.2
|
0.12
|
0.15
|
0.3
|
0.24
|
0.1
|
0.15
|
0.22
|
0.52
|
0.09
|
0.84
|
0.25
|
0.25
|
0.02
|
0.13
|
0.18
|
0.18
|
0.14
|
0.62
|
0.72
|
0.36
|
0.39
|
0.59
|
0.44
|
0.36
|
0.49
|
0.42
|
0.22
|
0.2
|
-0.07
|
0.27
|
0.31
|
0.13
|
0.21
|
0.41
|
0.19
|
|
希薄化後一株あたり利益
|
0.11
|
-0.03
|
0.12
|
0.08
|
-0.85
|
0.29
|
0.12
|
0.19
|
0.18
|
0.23
|
0.16
|
-0.57
|
0.96
|
0.29
|
0.25
|
0.23
|
0.14
|
0.2
|
0.12
|
0.15
|
0.3
|
0.24
|
0.1
|
0.15
|
0.22
|
0.52
|
0.08
|
0.83
|
0.25
|
0.25
|
0.02
|
0.13
|
0.18
|
0.18
|
0.14
|
0.61
|
0.71
|
0.36
|
0.39
|
0.58
|
0.43
|
0.36
|
0.49
|
0.42
|
0.22
|
0.2
|
-0.07
|
0.26
|
0.31
|
0.13
|
0.2
|
0.4
|
0.19
|
|
一株あたり配当金
|
-
|
0.25
|
-
|
0.15
|
0.08
|
-
|
0.08
|
0.08
|
0.09
|
-
|
0.09
|
0.09
|
0.1
|
-
|
0.1
|
0.11
|
0.11
|
-
|
0.11
|
0.11
|
0.11
|
-
|
0.12
|
0.12
|
0.12
|
-
|
0.13
|
0.13
|
0.13
|
-
|
0.13
|
0.13
|
0.13
|
-
|
0.13
|
0.13
|
0.14
|
-
|
0.14
|
0.14
|
0.14
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|