|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
108,082
|
120,373
|
130,768
|
97,807
|
111,445
|
126,298
|
100,694
|
106,195
|
130,362
|
124,501
|
126,343
|
114,204
|
-
|
143,497
|
159,342
|
117,961
|
148,788
|
143,609
|
206,420
|
130,804
|
148,696
|
168,610
|
212,494
|
168,467
|
183,148
|
205,399
|
326,897
|
217,068
|
226,317
|
264,534
|
384,665
|
237,661
|
260,172
|
289,399
|
426,778
|
192,535
|
279,883
|
413,145
|
544,827
|
303,261
|
365,596
|
440,682
|
291,969
|
255,351
|
278,191
|
160,292
|
236,568
|
186,176
|
150,014
|
166,361
|
193,435
|
101,569
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
65,546
|
70,330
|
-
|
63,794
|
61,998
|
71,396
|
-
|
59,668
|
68,757
|
70,440
|
-
|
62,494
|
-
|
75,608
|
-
|
64,253
|
78,755
|
73,751
|
-
|
68,843
|
79,044
|
87,550
|
-
|
81,124
|
93,257
|
103,016
|
-
|
101,283
|
108,391
|
129,328
|
-
|
118,115
|
142,002
|
152,558
|
-
|
114,580
|
101,871
|
214,304
|
-
|
180,317
|
226,620
|
277,928
|
184,454
|
174,406
|
201,784
|
123,741
|
183,066
|
138,163
|
113,913
|
138,895
|
131,058
|
81,256
|
|
売上総利益
|
42,536
|
50,043
|
56,085
|
34,013
|
49,447
|
54,902
|
41,354
|
46,527
|
61,605
|
54,061
|
58,930
|
51,710
|
62,121
|
67,889
|
76,335
|
53,708
|
70,033
|
69,858
|
95,327
|
61,961
|
69,652
|
81,060
|
106,642
|
87,343
|
89,891
|
102,383
|
153,542
|
115,785
|
117,926
|
135,206
|
186,511
|
119,546
|
118,170
|
136,841
|
169,370
|
77,955
|
178,012
|
198,841
|
215,421
|
122,944
|
138,976
|
162,754
|
107,515
|
80,945
|
76,407
|
36,551
|
53,502
|
48,013
|
36,101
|
27,466
|
62,377
|
20,313
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
8,146
|
8,948
|
-
|
8,724
|
9,667
|
8,406
|
-
|
14,408
|
15,997
|
15,212
|
-
|
16,934
|
17,245
|
17,343
|
-
|
19,032
|
18,732
|
18,122
|
-
|
19,728
|
18,544
|
19,672
|
-
|
25,508
|
26,167
|
28,843
|
-
|
32,945
|
34,924
|
35,309
|
-
|
35,269
|
35,650
|
33,401
|
-
|
36,759
|
36,557
|
38,613
|
-
|
41,920
|
38,677
|
40,262
|
42,529
|
41,937
|
41,425
|
41,934
|
37,964
|
37,239
|
33,878
|
23,230
|
19,630
|
14,686
|
|
営業費用
|
31,010
|
34,463
|
-
|
33,336
|
38,811
|
32,168
|
-
|
37,563
|
53,701
|
43,024
|
-
|
43,730
|
52,446
|
45,195
|
-
|
45,809
|
58,966
|
51,202
|
-
|
56,432
|
63,794
|
53,609
|
-
|
65,705
|
85,803
|
78,491
|
-
|
90,380
|
104,571
|
97,931
|
-
|
97,283
|
112,920
|
94,286
|
-
|
98,180
|
107,729
|
117,847
|
-
|
116,555
|
142,018
|
122,256
|
130,802
|
144,859
|
144,774
|
117,848
|
124,558
|
107,507
|
24,201
|
88,534
|
55,120
|
66,063
|
|
営業利益
|
11,526
|
15,580
|
-
|
677
|
10,636
|
22,734
|
-
|
8,964
|
7,904
|
11,037
|
-
|
7,980
|
9,675
|
22,694
|
-
|
7,899
|
11,067
|
18,656
|
-
|
5,529
|
5,858
|
27,451
|
-
|
21,638
|
4,088
|
23,892
|
-
|
25,405
|
13,355
|
37,275
|
-
|
22,263
|
5,250
|
42,555
|
-
|
-20,225
|
70,283
|
80,994
|
-
|
6,389
|
-3,042
|
40,498
|
-23,287
|
-63,914
|
-68,367
|
-81,300
|
-71,056
|
-59,494
|
11,900
|
-61,068
|
7,257
|
-45,750
|
|
営業利益率 (%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
11,638
|
15,488
|
-
|
897
|
10,696
|
22,931
|
-
|
8,868
|
7,799
|
11,189
|
-
|
7,793
|
9,767
|
22,320
|
-
|
7,105
|
11,006
|
18,563
|
-
|
5,729
|
7,277
|
27,974
|
-
|
21,641
|
5,774
|
26,493
|
-
|
25,924
|
14,862
|
37,612
|
-
|
23,543
|
6,783
|
43,455
|
-
|
-20,244
|
69,899
|
123,234
|
-
|
6,229
|
-3,328
|
67,083
|
-40,033
|
-66,096
|
-69,346
|
-82,374
|
-75,083
|
-78,607
|
8,715
|
-69,917
|
-5,291
|
-86,816
|
|
経常(税引前)利益率(%)
|
10.77
|
12.87
|
-
|
0.92
|
9.6
|
18.16
|
-
|
8.35
|
5.98
|
8.99
|
-
|
6.82
|
-
|
15.55
|
-
|
6.02
|
7.4
|
12.93
|
-
|
4.38
|
4.89
|
16.59
|
-
|
12.85
|
3.15
|
12.9
|
-
|
11.94
|
6.57
|
14.22
|
-
|
9.91
|
2.61
|
15.02
|
-
|
-10.51
|
24.97
|
29.83
|
-
|
2.05
|
-0.91
|
15.22
|
-13.71
|
-25.88
|
-24.93
|
-51.39
|
-31.74
|
-42.22
|
5.81
|
-42.03
|
-2.74
|
-85.47
|
|
法人税等合計
|
3,614
|
1,436
|
-
|
244
|
3,321
|
7,724
|
-
|
513
|
-500
|
3,385
|
-
|
2,513
|
1,237
|
7,713
|
-
|
2,351
|
3,754
|
5,770
|
-
|
1,797
|
2,463
|
8,462
|
-
|
5,282
|
-2,129
|
4,411
|
-
|
5,523
|
4,391
|
5,683
|
-
|
1,023
|
-424
|
7,923
|
-
|
-2,109
|
11,283
|
29,982
|
-
|
-1,214
|
-600
|
9,900
|
-9,600
|
-22,700
|
59,000
|
-1,300
|
5,700
|
600
|
100
|
700
|
1,100
|
500
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
8,024
|
14,052
|
10,638
|
653
|
7,375
|
15,207
|
-5,938
|
8,355
|
8,294
|
7,804
|
3,188
|
5,280
|
8,530
|
14,607
|
9,386
|
4,754
|
7,252
|
12,793
|
19,331
|
3,932
|
4,814
|
19,512
|
13,681
|
16,359
|
7,903
|
22,082
|
4,620
|
20,401
|
10,471
|
31,929
|
25,191
|
22,520
|
7,207
|
35,532
|
20,041
|
-18,135
|
58,616
|
93,252
|
13,335
|
7,443
|
-2,758
|
57,216
|
-30,406
|
-43,421
|
-128,366
|
-81,112
|
-80,800
|
-79,205
|
8,607
|
-70,646
|
-6,371
|
-87,273
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.3
|
0.52
|
-
|
0.02
|
0.27
|
0.55
|
-
|
0.3
|
0.29
|
0.27
|
-
|
0.18
|
0.29
|
0.49
|
-
|
0.16
|
0.24
|
0.43
|
-
|
0.14
|
0.18
|
0.72
|
-
|
0.6
|
0.29
|
0.8
|
-
|
0.73
|
0.38
|
1.16
|
-
|
0.81
|
0.26
|
1.26
|
-
|
-0.64
|
2.1
|
3.33
|
-
|
0.26
|
-0.1
|
2.09
|
-1.12
|
-1.6
|
-4.71
|
-2.95
|
-2.93
|
-2.86
|
0.31
|
-2.41
|
-0.21
|
-2.84
|
|
希薄化後一株あたり利益
|
0.29
|
0.5
|
0.38
|
0.02
|
0.26
|
0.54
|
-0.21
|
0.29
|
0.28
|
0.26
|
0.11
|
0.18
|
0.28
|
0.48
|
0.31
|
0.16
|
0.24
|
0.42
|
0.65
|
0.13
|
0.17
|
0.7
|
0.49
|
0.58
|
0.27
|
0.76
|
0.16
|
0.71
|
0.37
|
1.12
|
0.88
|
0.78
|
0.25
|
1.24
|
0.7
|
-0.64
|
2.07
|
3.27
|
0.46
|
0.26
|
-0.1
|
2.06
|
-1.12
|
-1.6
|
-4.71
|
-2.95
|
-2.93
|
-2.86
|
0.3
|
-2.41
|
-0.21
|
-2.84
|
|
EBITDA
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|