|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
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
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
55,918
|
75,058
|
74,904
|
79,195
|
78,303
|
78,628
|
76,702
|
78,243
|
93,586
|
98,388
|
100,848
|
102,575
|
105,318
|
116,761
|
124,503
|
82,373
|
87,030
|
87,942
|
77,014
|
72,289
|
72,319
|
73,679
|
70,604
|
79,954
|
85,177
|
79,458
|
72,509
|
60,516
|
59,086
|
70,989
|
43,449
|
43,256
|
34,692
|
21,879
|
19,526
|
19,416
|
8,880
|
12,739
|
12,106
|
11,770
|
9,165
|
10,179
|
13,486
|
12,879
|
29,373
|
45,623
|
15,932
|
48,007
|
50,594
|
47,268
|
42,188
|
40,374
|
46,152
|
49,742
|
50,758
|
55,362
|
58,350
|
56,031
|
67,519
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.3
|
37.1
|
26.4
|
12.6
|
33.0
|
|
売上原価
|
33,674
|
44,341
|
43,190
|
45,744
|
45,278
|
44,785
|
45,402
|
45,613
|
55,992
|
60,886
|
61,047
|
58,894
|
63,008
|
70,683
|
73,613
|
55,846
|
57,778
|
56,715
|
48,909
|
47,360
|
48,398
|
48,313
|
28,083
|
52,212
|
59,086
|
57,718
|
46,113
|
45,701
|
-
|
-
|
-
|
-
|
38,306
|
23,689
|
42,632
|
22,841
|
11,632
|
29,466
|
24,327
|
13,801
|
12,110
|
5,418
|
-
|
13,358
|
31,678
|
47,465
|
50,292
|
46,127
|
46,690
|
38,221
|
32,758
|
31,553
|
36,982
|
40,623
|
38,480
|
42,913
|
43,943
|
38,248
|
52,325
|
|
売上総利益
|
22,244
|
30,717
|
31,714
|
33,451
|
33,025
|
33,843
|
31,300
|
32,630
|
37,594
|
37,502
|
39,801
|
43,681
|
42,310
|
46,078
|
50,890
|
26,527
|
29,252
|
31,227
|
28,104
|
24,929
|
23,921
|
25,366
|
22,812
|
27,742
|
26,091
|
21,740
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-479
|
-2,305
|
-1,842
|
-2,074
|
1,880
|
3,904
|
9,047
|
9,430
|
8,821
|
9,170
|
9,119
|
12,278
|
12,449
|
14,407
|
17,783
|
15,194
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
24.2
|
22.5
|
24.7
|
31.7
|
22.5
|
|
研究開発費
|
594
|
523
|
721
|
832
|
622
|
909
|
819
|
875
|
979
|
835
|
1,063
|
1,026
|
1,280
|
1,293
|
1,377
|
1,252
|
1,670
|
2,031
|
2,182
|
2,256
|
2,271
|
2,531
|
2,261
|
3,141
|
4,109
|
2,691
|
3,705
|
2,924
|
3,102
|
2,511
|
1,819
|
2,285
|
2,076
|
2,297
|
2,206
|
2,555
|
1,638
|
1,480
|
1,540
|
1,542
|
1,466
|
1,186
|
1,343
|
1,415
|
1,115
|
985
|
923
|
614
|
860
|
757
|
255
|
406
|
481
|
462
|
365
|
355
|
455
|
549
|
463
|
|
販売管理費
|
12,729
|
13,096
|
14,446
|
14,913
|
15,776
|
17,171
|
18,555
|
18,017
|
21,081
|
19,542
|
19,557
|
21,572
|
20,854
|
21,499
|
23,222
|
23,888
|
23,021
|
23,634
|
25,260
|
25,453
|
21,982
|
24,424
|
8,291
|
22,581
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,361
|
-
|
-
|
-
|
4,879
|
7,431
|
9,035
|
5,779
|
6,451
|
8,351
|
6,526
|
6,570
|
6,084
|
6,259
|
5,714
|
6,653
|
6,282
|
6,796
|
7,384
|
7,584
|
|
営業費用
|
14,338
|
14,612
|
16,121
|
16,703
|
17,436
|
19,250
|
19,609
|
20,082
|
24,063
|
22,415
|
22,241
|
24,883
|
24,635
|
25,231
|
27,323
|
27,816
|
47,860
|
28,450
|
30,157
|
70,942
|
26,644
|
29,661
|
-29,267
|
28,365
|
27,343
|
24,843
|
-
|
67,301
|
105,587
|
74,211
|
-
|
57,522
|
48,551
|
33,732
|
-
|
89,501
|
19,111
|
58,333
|
29,843
|
20,013
|
16,626
|
9,547
|
-11,475
|
9,805
|
-10,344
|
14,437
|
14,823
|
-16,631
|
3,232
|
7,428
|
7,011
|
6,713
|
6,948
|
6,396
|
7,134
|
6,882
|
11,820
|
8,681
|
9,206
|
|
営業利益
|
7,906
|
16,105
|
15,593
|
16,748
|
15,589
|
14,593
|
11,691
|
12,548
|
13,531
|
15,087
|
17,560
|
18,798
|
17,675
|
20,847
|
23,568
|
-1,289
|
-18,608
|
2,777
|
-2,053
|
-46,013
|
-2,723
|
-4,295
|
45,729
|
-623
|
-1,252
|
-3,103
|
2,123
|
-6,785
|
-46,501
|
-3,222
|
-9,368
|
-14,266
|
-13,859
|
-11,853
|
-36,647
|
-70,085
|
-10,231
|
-45,594
|
-17,737
|
-8,243
|
-7,461
|
632
|
-16,383
|
-10,284
|
8,039
|
-16,279
|
-16,897
|
18,511
|
672
|
1,619
|
2,419
|
2,108
|
2,222
|
2,723
|
5,144
|
5,567
|
2,587
|
9,102
|
5,988
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.1
|
10.1
|
4.4
|
16.2
|
8.9
|
|
経常(税引前)利益
|
3,448
|
20,643
|
3,181
|
5,224
|
18,611
|
12,746
|
8,877
|
12,002
|
13,170
|
14,616
|
17,162
|
18,398
|
17,022
|
20,336
|
23,129
|
-1,921
|
-19,030
|
2,375
|
-2,539
|
-46,622
|
-3,472
|
-4,955
|
58,195
|
-1,063
|
-1,564
|
-3,404
|
1,820
|
-7,586
|
-51,854
|
-4,259
|
-16,959
|
-16,154
|
-13,182
|
-11,418
|
-36,182
|
-70,136
|
-9,593
|
-45,322
|
-17,576
|
-8,294
|
-6,525
|
512
|
-16,259
|
-10,728
|
6,338
|
-18,787
|
-19,150
|
21,352
|
-14
|
1,368
|
2,155
|
1,804
|
1,989
|
2,569
|
4,786
|
5,444
|
1,785
|
7,743
|
4,683
|
|
経常(税引前)利益率(%)
|
6.2
|
27.5
|
4.2
|
6.6
|
23.8
|
16.2
|
11.6
|
15.3
|
14.1
|
14.9
|
17.0
|
17.9
|
16.2
|
17.4
|
18.6
|
-2.3
|
-21.9
|
2.7
|
-3.3
|
-64.5
|
-4.8
|
-6.7
|
82.4
|
-1.3
|
-1.8
|
-4.3
|
2.5
|
-12.5
|
-87.8
|
-6.0
|
-39.0
|
-37.3
|
-38.0
|
-52.2
|
-185.3
|
-361.2
|
-108.0
|
-355.8
|
-145.2
|
-70.5
|
-71.2
|
5.0
|
-120.6
|
-83.3
|
21.6
|
-41.2
|
-120.2
|
44.5
|
0.0
|
2.9
|
5.1
|
4.5
|
4.3
|
5.2
|
9.4
|
9.8
|
3.1
|
13.8
|
6.9
|
|
法人税等合計
|
1,322
|
2,726
|
2,190
|
1,618
|
5,433
|
2,940
|
-14,324
|
4,237
|
4,730
|
5,648
|
6,157
|
6,380
|
5,981
|
6,064
|
6,856
|
-406
|
-6,483
|
400
|
-1,164
|
-16,437
|
-1,192
|
-2,209
|
21,077
|
-320
|
-442
|
17
|
9,588
|
-7,653
|
23,537
|
-327
|
-22,774
|
-774
|
-192
|
-191
|
956
|
-6,169
|
-32
|
-81
|
103
|
6
|
21
|
3
|
-70
|
-4
|
98
|
7
|
-123
|
9
|
7
|
81
|
51
|
242
|
15
|
37
|
356
|
64
|
17
|
-12,612
|
1,658
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.4
|
1.2
|
1.0
|
-162.9
|
35.4
|
|
純利益
|
2,126
|
17,917
|
991
|
3,606
|
13,178
|
9,806
|
23,201
|
7,765
|
8,440
|
8,968
|
11,005
|
12,018
|
11,041
|
14,272
|
16,272
|
-1,515
|
-12,547
|
1,975
|
-1,375
|
-30,185
|
-2,280
|
-2,746
|
-13,919
|
-11,978
|
-3,826
|
-3,102
|
-8,489
|
67
|
-75,034
|
-3,932
|
8,559
|
32,992
|
-14,598
|
-11,110
|
-39,563
|
-63,967
|
-9,561
|
-45,241
|
-17,679
|
-8,300
|
-6,546
|
509
|
-16,189
|
-10,724
|
6,240
|
-18,794
|
-19,027
|
21,343
|
-21
|
1,287
|
2,104
|
1,562
|
1,974
|
2,532
|
4,430
|
5,380
|
1,768
|
20,355
|
3,025
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.7
|
9.7
|
3.0
|
36.3
|
4.5
|
|
一株あたり利益
|
0.05
|
0.38
|
0.01
|
0.08
|
0.27
|
0.2
|
0.48
|
0.16
|
0.17
|
0.17
|
0.21
|
0.22
|
0.2
|
0.26
|
0.3
|
-0.03
|
-0.23
|
0.04
|
-0.03
|
-0.55
|
-0.04
|
-0.05
|
-0.24
|
-0.2
|
-0.07
|
-0.05
|
-0.15
|
0
|
-1.3
|
-0.07
|
0.15
|
0.57
|
-0.25
|
-0.19
|
-0.68
|
-1.07
|
-0.14
|
-0.66
|
-
|
-0.12
|
-0.09
|
0.01
|
-0.21
|
-0.15
|
0.08
|
-0.25
|
-0.26
|
0.22
|
-0.04
|
0.04
|
0.03
|
0.05
|
0.07
|
0.09
|
0.15
|
0.18
|
0.05
|
0.57
|
0.07
|
|
希薄化後一株あたり利益
|
0.04
|
0.35
|
0.01
|
0.07
|
0.25
|
0.19
|
0.44
|
0.15
|
0.16
|
0.16
|
0.2
|
0.22
|
0.2
|
0.26
|
0.29
|
-0.03
|
-0.23
|
0.04
|
-0.03
|
-0.55
|
-0.04
|
-0.05
|
-0.24
|
-0.2
|
-0.07
|
-0.05
|
-0.15
|
0
|
-1.3
|
-0.07
|
0.15
|
0.57
|
-0.25
|
-0.19
|
-0.68
|
-1.07
|
-0.14
|
-0.66
|
-
|
-0.12
|
-0.09
|
0.01
|
-0.21
|
-0.15
|
-0.05
|
-0.25
|
-0.26
|
-0.02
|
-0.02
|
0.04
|
0.08
|
0.05
|
0.06
|
0.08
|
0.14
|
0.17
|
0.05
|
0.53
|
0.06
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|