|
(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
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
73,963
|
90,101
|
84,837
|
97,609
|
81,983
|
-
|
90,771
|
104,031
|
118,758
|
125,572
|
80,303
|
66,933
|
93,418
|
88,467
|
49,815
|
78,690
|
79,375
|
33,872
|
43,204
|
65,842
|
-
|
-
|
-
|
-
|
-
|
-
|
55,747
|
88,336
|
81,422
|
-
|
48,501
|
70,864
|
65,684
|
20,177
|
53,082
|
47,422
|
54,138
|
49,863
|
41,516
|
74,118
|
98,682
|
107,070
|
42,261
|
117,796
|
118,141
|
117,816
|
74,181
|
85,308
|
116,752
|
92,009
|
58,281
|
72,409
|
51,140
|
17,538
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
56,962
|
66,599
|
70,956
|
86,466
|
63,866
|
-
|
59,297
|
75,492
|
92,721
|
-
|
68,931
|
59,048
|
67,249
|
-
|
38,310
|
96,900
|
96,977
|
-
|
33,158
|
57,118
|
54,170
|
-
|
44,154
|
60,227
|
61,088
|
-
|
12,139
|
73,218
|
61,559
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益
|
15,429
|
21,995
|
12,801
|
14,400
|
21,963
|
8,049
|
21,381
|
27,626
|
26,018
|
25,140
|
9,602
|
6,578
|
20,872
|
28,921
|
13,314
|
5,544
|
8,675
|
29,513
|
11,053
|
7,972
|
10,319
|
17,514
|
6,130
|
1,798
|
5,526
|
6,807
|
37,507
|
8,271
|
12,653
|
14,967
|
3,262
|
3,270
|
5,462
|
62,145
|
16,399
|
911
|
6,446
|
7,551
|
-10,736
|
-43
|
8,192
|
26,124
|
-7,155
|
977
|
19,985
|
15,186
|
21,623
|
-8,592
|
3,870
|
24,078
|
5,007
|
8,657
|
383
|
-14,563
|
|
売上総利益率(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
861
|
996
|
843
|
829
|
954
|
-
|
916
|
791
|
866
|
-
|
702
|
869
|
728
|
-
|
715
|
670
|
738
|
-
|
687
|
738
|
688
|
-
|
755
|
845
|
935
|
-
|
1,182
|
784
|
877
|
-
|
706
|
788
|
833
|
-
|
835
|
768
|
791
|
-
|
774
|
798
|
814
|
-
|
679
|
755
|
967
|
-
|
1,072
|
1,007
|
1,163
|
-
|
906
|
916
|
981
|
1,391
|
|
販売管理費
|
-
|
2,637
|
2,218
|
2,828
|
2,782
|
-
|
2,431
|
2,651
|
2,503
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
2,773
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,151
|
2,407
|
2,697
|
-
|
2,537
|
2,367
|
2,742
|
-
|
2,524
|
2,596
|
2,478
|
-
|
2,655
|
2,424
|
2,326
|
-
|
2,940
|
2,431
|
2,424
|
-
|
2,051
|
2,085
|
2,187
|
-
|
2,420
|
2,050
|
2,642
|
-
|
2,322
|
1,960
|
2,050
|
-
|
2,452
|
2,492
|
3,095
|
-
|
3,372
|
2,991
|
3,573
|
-
|
2,809
|
3,206
|
3,271
|
4,275
|
|
営業利益
|
12,656
|
19,358
|
10,583
|
11,572
|
19,181
|
-
|
18,950
|
24,975
|
23,515
|
-
|
7,451
|
4,171
|
18,175
|
-
|
10,777
|
3,177
|
5,933
|
-
|
8,529
|
5,376
|
7,841
|
-
|
3,475
|
-626
|
3,200
|
-
|
34,567
|
5,840
|
10,229
|
-
|
1,211
|
1,185
|
3,275
|
-
|
13,979
|
-1,139
|
3,804
|
-
|
-13,058
|
-2,003
|
6,142
|
-
|
-9,607
|
-1,515
|
16,890
|
-
|
18,251
|
-11,583
|
297
|
-
|
2,198
|
5,451
|
-2,888
|
-18,838
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
経常(税引前)利益
|
13,372
|
20,001
|
11,979
|
12,690
|
20,470
|
-
|
20,156
|
28,654
|
24,643
|
-
|
9,996
|
8,616
|
19,585
|
-
|
13,014
|
4,912
|
6,910
|
-
|
8,697
|
7,307
|
9,000
|
-
|
4,993
|
882
|
5,064
|
-
|
37,891
|
8,054
|
13,457
|
-
|
6,457
|
4,604
|
7,636
|
-
|
5,831
|
10,270
|
6,060
|
-
|
-13,160
|
-988
|
6,021
|
-
|
-13,102
|
-4,042
|
17,477
|
-
|
21,088
|
-9,844
|
2,788
|
-
|
4,962
|
9,577
|
-1,198
|
-17,637
|
|
経常(税引前)利益率(%)
|
18.08
|
22.2
|
14.12
|
13.0
|
24.97
|
-
|
22.21
|
27.54
|
20.75
|
-
|
12.45
|
12.87
|
20.96
|
-
|
26.12
|
6.24
|
8.71
|
-
|
20.13
|
11.1
|
-
|
-
|
-
|
-
|
-
|
-
|
67.97
|
9.12
|
16.53
|
-
|
13.31
|
6.5
|
11.63
|
-
|
10.98
|
21.66
|
11.19
|
-
|
-31.7
|
-1.33
|
6.1
|
-
|
-31.0
|
-3.43
|
14.79
|
-
|
28.43
|
-11.54
|
2.39
|
-
|
8.51
|
13.23
|
-2.34
|
-100.56
|
|
法人税等合計
|
4,933
|
7,268
|
4,866
|
4,217
|
7,921
|
-
|
6,106
|
10,498
|
9,346
|
-
|
3,722
|
3,269
|
8,134
|
-
|
4,883
|
1,119
|
2,060
|
-
|
-1,872
|
-6,917
|
-3,868
|
-
|
1,597
|
48
|
1,730
|
-
|
-2,463
|
2,003
|
4,012
|
-
|
958
|
917
|
1,014
|
-
|
-13,212
|
-4,889
|
-830
|
-
|
-4,387
|
-4,469
|
-3,181
|
-
|
-704
|
-938
|
1,697
|
-
|
7
|
15
|
12
|
-
|
632
|
6
|
-3
|
6
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
純利益
|
8,439
|
12,733
|
7,113
|
8,473
|
12,549
|
6,169
|
14,050
|
18,156
|
15,297
|
26,531
|
6,274
|
5,347
|
11,451
|
30,128
|
8,131
|
3,793
|
4,850
|
29,647
|
10,569
|
14,224
|
12,868
|
18,680
|
3,396
|
834
|
3,334
|
15,947
|
40,354
|
6,051
|
9,445
|
1,836
|
5,499
|
3,687
|
6,622
|
72,373
|
19,043
|
15,159
|
6,890
|
5,472
|
-8,773
|
3,481
|
9,202
|
22,345
|
-12,398
|
-3,104
|
15,780
|
14,933
|
21,081
|
-9,859
|
2,776
|
23,384
|
4,330
|
9,571
|
-1,195
|
-17,643
|
|
純利益率(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.21
|
0.31
|
0.17
|
0.21
|
0.3
|
0.15
|
0.33
|
0.42
|
0.35
|
0.61
|
0.14
|
0.12
|
0.26
|
0.69
|
0.19
|
0.09
|
0.11
|
0.68
|
0.24
|
0.33
|
0.29
|
0.43
|
0.08
|
0.02
|
0.08
|
0.36
|
0.92
|
0.14
|
0.22
|
0.04
|
0.13
|
0.08
|
0.15
|
1.65
|
0.44
|
0.35
|
0.16
|
0.13
|
-0.2
|
0.08
|
0.21
|
0.51
|
-0.28
|
-0.07
|
0.36
|
0.34
|
0.48
|
-0.23
|
0.06
|
0.53
|
0.1
|
0.22
|
-0.03
|
-0.4
|
|
希薄化後一株あたり利益
|
0.21
|
0.31
|
0.17
|
0.2
|
0.3
|
0.15
|
0.33
|
0.42
|
0.35
|
0.61
|
0.14
|
0.12
|
0.26
|
0.69
|
0.19
|
0.09
|
0.11
|
0.68
|
0.24
|
0.33
|
0.29
|
0.43
|
0.08
|
0.02
|
0.08
|
0.36
|
0.92
|
0.14
|
0.22
|
0.04
|
0.13
|
0.08
|
0.15
|
1.65
|
0.44
|
0.35
|
0.16
|
0.13
|
-0.2
|
0.08
|
0.21
|
0.51
|
-0.28
|
-0.07
|
0.36
|
0.34
|
0.48
|
-0.23
|
0.06
|
0.53
|
0.1
|
0.22
|
-0.03
|
-0.4
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.5
|
-
|
-
|
0.24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.5
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|