|
(単位:千ドル)
|
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
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
売上高
|
87,339
|
89,175
|
87,414
|
87,210
|
91,121
|
88,642
|
91,332
|
93,241
|
92,778
|
95,479
|
97,672
|
94,467
|
101,280
|
103,511
|
102,725
|
110,274
|
113,347
|
112,017
|
118,836
|
122,548
|
118,804
|
121,942
|
117,937
|
136,507
|
139,528
|
149,148
|
145,883
|
150,248
|
160,571
|
145,803
|
159,814
|
167,076
|
173,198
|
205,318
|
211,978
|
211,795
|
-
|
228,792
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
販売管理費
|
8,863
|
12,138
|
8,779
|
8,062
|
10,463
|
7,104
|
7,703
|
8,948
|
10,428
|
10,835
|
12,573
|
10,818
|
10,831
|
14,588
|
14,612
|
13,432
|
17,848
|
14,404
|
15,139
|
15,064
|
15,152
|
17,317
|
17,529
|
16,682
|
16,102
|
16,752
|
17,126
|
20,384
|
20,051
|
26,001
|
23,875
|
29,522
|
30,437
|
35,626
|
38,187
|
34,097
|
-
|
36,210
|
|
営業費用
|
66,940
|
72,237
|
65,550
|
62,321
|
65,692
|
62,182
|
64,326
|
65,619
|
72,183
|
68,913
|
69,480
|
67,460
|
70,688
|
73,517
|
93,917
|
76,719
|
82,707
|
79,656
|
81,431
|
84,860
|
84,002
|
89,179
|
92,347
|
92,663
|
94,529
|
94,856
|
98,866
|
104,203
|
113,924
|
121,985
|
119,724
|
132,303
|
133,636
|
172,515
|
168,618
|
170,254
|
-
|
179,292
|
|
営業利益
|
20,399
|
16,938
|
21,864
|
24,889
|
25,429
|
26,460
|
27,006
|
27,622
|
20,595
|
26,566
|
28,192
|
27,007
|
30,592
|
29,994
|
8,808
|
33,555
|
30,640
|
32,361
|
37,405
|
37,688
|
34,802
|
32,763
|
25,590
|
43,844
|
44,999
|
54,292
|
47,017
|
46,045
|
46,647
|
23,818
|
40,090
|
34,773
|
39,562
|
32,803
|
43,360
|
41,541
|
-
|
49,500
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
経常(税引前)利益
|
5,523
|
-69,947
|
16,161
|
20,367
|
19,735
|
20,173
|
21,309
|
22,387
|
15,110
|
21,043
|
23,035
|
21,350
|
25,158
|
24,282
|
1,302
|
27,049
|
23,245
|
26,377
|
30,543
|
29,626
|
28,506
|
26,793
|
20,145
|
41,094
|
40,312
|
51,723
|
42,394
|
45,041
|
41,244
|
146,787
|
32,881
|
34,636
|
5,098
|
16,679
|
33,624
|
26,909
|
-
|
37,227
|
|
経常(税引前)利益率(%)
|
6.32
|
-78.44
|
18.49
|
23.35
|
21.66
|
22.76
|
23.33
|
24.01
|
16.29
|
22.04
|
23.58
|
22.6
|
24.84
|
23.46
|
1.27
|
24.53
|
20.51
|
23.55
|
25.7
|
24.18
|
23.99
|
21.97
|
17.08
|
30.1
|
28.89
|
34.68
|
29.06
|
29.98
|
25.69
|
100.67
|
20.57
|
20.73
|
2.94
|
8.12
|
15.86
|
12.71
|
-
|
16.27
|
|
法人税等合計
|
51
|
-5,012
|
1,358
|
2,161
|
1,962
|
1,082
|
2,246
|
2,120
|
1,687
|
1,876
|
2,801
|
1,639
|
2,020
|
4,068
|
-4,840
|
3,935
|
3,112
|
3,302
|
3,809
|
2,489
|
3,720
|
4,518
|
4,520
|
6,513
|
4,708
|
2,632
|
7,134
|
6,175
|
7,688
|
9,048
|
2,818
|
6,586
|
-4,858
|
292
|
1,101
|
1,707
|
-
|
4,136
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
純利益
|
5,472
|
-64,935
|
14,803
|
18,206
|
17,773
|
19,091
|
19,063
|
20,267
|
13,423
|
19,167
|
20,235
|
19,711
|
23,138
|
20,214
|
6,142
|
23,114
|
20,133
|
23,075
|
26,734
|
27,137
|
24,786
|
22,275
|
15,625
|
34,581
|
35,604
|
49,197
|
35,314
|
38,898
|
33,589
|
137,814
|
30,063
|
28,155
|
10,036
|
16,387
|
32,523
|
25,202
|
-
|
33,091
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
一株あたり利益
|
0.08
|
-0.82
|
0.18
|
0.23
|
0.23
|
0.24
|
0.25
|
0.26
|
0.17
|
0.26
|
0.27
|
0.27
|
0.32
|
0.28
|
0.08
|
0.32
|
0.28
|
0.32
|
0.37
|
0.38
|
0.34
|
0.31
|
0.22
|
0.48
|
0.49
|
0.68
|
0.49
|
0.54
|
0.47
|
2.08
|
0.46
|
0.43
|
0.16
|
0.25
|
0.5
|
0.39
|
-
|
0.51
|
|
希薄化後一株あたり利益
|
0.07
|
-0.82
|
0.18
|
0.23
|
0.22
|
0.24
|
0.24
|
0.26
|
0.17
|
0.26
|
0.27
|
0.26
|
0.31
|
0.27
|
0.08
|
0.31
|
0.27
|
0.31
|
0.36
|
0.37
|
0.34
|
0.3
|
0.21
|
0.47
|
0.49
|
0.68
|
0.48
|
0.53
|
0.47
|
2.06
|
0.46
|
0.43
|
0.15
|
0.24
|
0.49
|
0.38
|
-
|
0.5
|
|
一株あたり配当金
|
-
|
-
|
-
|
0.1
|
-
|
-
|
-
|
-
|
-
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0
|
0
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|