|
(単位:千ドル)
|
1Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
33,664
|
44,628
|
33,956
|
35,175
|
37,114
|
37,662
|
40,736
|
37,660
|
35,767
|
38,460
|
66,322
|
98,001
|
95,253
|
82,013
|
64,853
|
75,885
|
68,564
|
65,767
|
71,234
|
63,553
|
64,312
|
74,468
|
-
|
66,864
|
57,243
|
79,722
|
62,538
|
52,081
|
65,128
|
46,695
|
55,638
|
79,822
|
58,907
|
65,929
|
85,084
|
188,334
|
161,194
|
165,768
|
109,672
|
90,914
|
105,044
|
117,787
|
|
売上成長率(%)
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
48,469
|
36,165
|
46,570
|
34,009
|
42,456
|
67,792
|
54,601
|
51,394
|
64,557
|
133,521
|
115,420
|
119,042
|
85,083
|
-
|
-
|
-
|
|
販売管理費
|
1,791
|
1,758
|
1,855
|
1,805
|
1,947
|
1,976
|
1,674
|
1,936
|
1,971
|
2,738
|
2,511
|
3,344
|
3,080
|
3,003
|
-
|
2,762
|
2,729
|
2,585
|
-
|
2,658
|
6,578
|
2,859
|
-
|
3,890
|
2,474
|
2,519
|
2,978
|
2,678
|
3,131
|
2,821
|
3,383
|
3,067
|
3,149
|
3,722
|
3,569
|
6,947
|
5,595
|
6,054
|
5,944
|
7,803
|
6,471
|
6,825
|
|
営業費用
|
23,434
|
25,112
|
24,784
|
25,525
|
27,844
|
30,741
|
29,480
|
31,162
|
31,065
|
34,950
|
73,531
|
86,998
|
85,945
|
76,203
|
-
|
67,985
|
62,329
|
60,682
|
-
|
55,490
|
63,589
|
70,542
|
-
|
64,566
|
57,389
|
77,397
|
68,374
|
52,445
|
63,666
|
47,558
|
56,086
|
81,177
|
67,584
|
66,745
|
79,689
|
159,101
|
138,950
|
141,965
|
106,939
|
98,200
|
100,332
|
103,849
|
|
営業利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-863
|
-448
|
-1,355
|
-8,677
|
-816
|
5,395
|
29,233
|
22,244
|
23,803
|
2,733
|
-7,286
|
4,712
|
13,938
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
10,230
|
19,516
|
9,172
|
9,650
|
9,270
|
6,921
|
11,256
|
6,498
|
4,702
|
3,510
|
-7,209
|
11,003
|
9,308
|
5,810
|
-
|
7,900
|
6,235
|
5,085
|
-
|
8,063
|
723
|
3,926
|
-
|
2,298
|
-146
|
2,325
|
-5,836
|
-364
|
1,462
|
-2,761
|
-2,567
|
6,627
|
-10,311
|
-2,965
|
2,208
|
25,403
|
18,486
|
19,105
|
-2,306
|
-13,215
|
1,786
|
9,979
|
|
経常(税引前)利益率(%)
|
30.39
|
43.73
|
27.01
|
27.43
|
24.98
|
18.38
|
27.63
|
17.25
|
13.15
|
9.13
|
-10.87
|
11.23
|
9.77
|
7.08
|
-
|
10.41
|
9.09
|
7.73
|
-
|
12.69
|
1.12
|
5.27
|
-
|
3.44
|
-0.26
|
2.92
|
-9.33
|
-0.7
|
2.24
|
-5.91
|
-4.61
|
8.3
|
-17.5
|
-4.5
|
2.6
|
13.49
|
11.47
|
11.53
|
-2.1
|
-14.54
|
1.7
|
8.47
|
|
法人税等合計
|
3,775
|
6,960
|
3,019
|
3,192
|
3,080
|
1,453
|
3,091
|
1,668
|
1,176
|
442
|
-1,441
|
3,412
|
2,455
|
666
|
-
|
1,738
|
382
|
763
|
-
|
649
|
334
|
10
|
-
|
166
|
-123
|
-589
|
-2,176
|
-618
|
-461
|
-1,729
|
397
|
-1,359
|
-177
|
421
|
596
|
3,352
|
1,571
|
3,030
|
-610
|
-3,011
|
232
|
-
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
純利益
|
6,455
|
12,556
|
6,153
|
6,458
|
6,190
|
5,468
|
8,165
|
4,830
|
3,526
|
3,068
|
-5,768
|
7,591
|
6,853
|
5,144
|
544
|
6,162
|
5,853
|
4,322
|
-3,827
|
7,414
|
389
|
3,916
|
21,357
|
2,132
|
-23
|
2,914
|
-3,660
|
254
|
1,923
|
-1,032
|
-2,964
|
7,986
|
-10,134
|
-3,386
|
1,612
|
22,051
|
16,915
|
16,075
|
-1,696
|
-10,204
|
1,554
|
9,979
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.23
|
0.45
|
0.22
|
0.23
|
0.22
|
0.19
|
0.29
|
0.17
|
0.12
|
0.1
|
-0.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.33
|
-0.11
|
0.05
|
0.67
|
0.51
|
0.49
|
-0.05
|
-0.27
|
0.04
|
0.23
|
|
希薄化後一株あたり利益
|
0.23
|
0.44
|
0.21
|
0.23
|
0.22
|
0.19
|
0.28
|
0.17
|
0.12
|
0.1
|
-0.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.33
|
-0.11
|
0.05
|
0.61
|
0.47
|
0.44
|
-0.05
|
-0.27
|
0.04
|
0.23
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|