|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q20
|
2Q20
|
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
|
146,524
|
131,718
|
141,746
|
159,103
|
166,548
|
161,340
|
159,186
|
148,265
|
171,331
|
167,730
|
176,619
|
174,281
|
172,081
|
171,699
|
169,726
|
161,320
|
174,890
|
146,637
|
317,567
|
332,238
|
348,382
|
346,567
|
359,591
|
345,413
|
362,719
|
363,308
|
390,481
|
381,745
|
314,464
|
305,088
|
303,034
|
314,676
|
314,194
|
303,587
|
325,637
|
328,426
|
240,115
|
235,942
|
268,959
|
290,467
|
312,023
|
305,574
|
313,015
|
310,912
|
350,081
|
342,680
|
372,423
|
378,785
|
400,044
|
404,693
|
413,151
|
414,805
|
436,202
|
431,417
|
449,497
|
437,392
|
476,494
|
467,691
|
472,060
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.8
|
5.5
|
9.2
|
8.4
|
5.0
|
|
売上原価
|
99,920
|
89,811
|
97,074
|
112,215
|
114,615
|
110,386
|
107,312
|
99,516
|
114,029
|
111,853
|
119,234
|
116,685
|
113,611
|
113,581
|
112,512
|
108,922
|
116,939
|
94,991
|
244,427
|
240,770
|
252,351
|
248,658
|
-
|
254,187
|
263,447
|
265,073
|
285,663
|
285,975
|
215,699
|
213,165
|
214,589
|
226,066
|
217,210
|
210,201
|
249,607
|
231,724
|
182,252
|
178,009
|
195,750
|
205,981
|
223,277
|
223,702
|
231,149
|
229,437
|
257,184
|
255,962
|
274,507
|
282,112
|
294,240
|
299,137
|
302,895
|
304,965
|
316,809
|
314,849
|
332,701
|
317,074
|
347,342
|
341,531
|
347,304
|
|
売上総利益
|
46,604
|
41,907
|
44,672
|
46,888
|
51,933
|
50,954
|
51,874
|
48,749
|
57,302
|
55,877
|
57,385
|
57,596
|
58,470
|
58,118
|
57,214
|
52,398
|
57,951
|
51,646
|
73,140
|
91,468
|
96,031
|
97,909
|
92,891
|
91,226
|
99,272
|
98,235
|
104,818
|
95,770
|
98,765
|
91,923
|
88,445
|
88,610
|
96,984
|
93,386
|
76,030
|
96,702
|
57,863
|
57,933
|
73,209
|
84,486
|
88,746
|
81,872
|
81,866
|
81,475
|
92,897
|
86,718
|
97,916
|
96,673
|
105,804
|
105,556
|
110,256
|
109,840
|
119,393
|
116,568
|
116,796
|
120,318
|
129,152
|
126,160
|
124,756
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.0
|
27.5
|
27.1
|
27.0
|
26.4
|
|
販売管理費
|
17,571
|
17,760
|
18,568
|
19,034
|
20,745
|
20,274
|
20,939
|
20,092
|
22,248
|
21,569
|
24,198
|
21,755
|
21,877
|
22,121
|
24,849
|
22,609
|
24,104
|
22,308
|
33,509
|
41,888
|
37,628
|
36,265
|
-
|
39,499
|
39,724
|
39,733
|
42,617
|
41,238
|
36,780
|
34,091
|
35,141
|
34,956
|
33,143
|
32,935
|
37,661
|
36,457
|
33,903
|
3,609
|
35,037
|
35,502
|
35,379
|
34,269
|
36,268
|
39,560
|
41,786
|
38,195
|
41,037
|
41,886
|
45,827
|
42,102
|
45,804
|
46,929
|
47,117
|
44,820
|
47,468
|
51,160
|
52,923
|
50,451
|
57,214
|
|
営業費用
|
28,301
|
29,019
|
32,130
|
35,690
|
40,842
|
48,827
|
50,469
|
34,410
|
40,167
|
38,875
|
44,522
|
35,072
|
38,931
|
41,935
|
39,806
|
43,009
|
44,917
|
50,451
|
-
|
80,334
|
66,762
|
61,047
|
131,652
|
64,681
|
59,533
|
59,604
|
70,294
|
61,053
|
54,407
|
50,464
|
48,750
|
49,441
|
47,647
|
46,905
|
53,382
|
52,626
|
48,678
|
18,175
|
45,616
|
49,878
|
49,396
|
48,782
|
53,203
|
58,978
|
60,190
|
57,460
|
61,051
|
62,507
|
64,228
|
57,481
|
66,743
|
70,563
|
64,207
|
58,557
|
59,764
|
70,766
|
69,814
|
69,721
|
68,821
|
|
営業利益
|
18,303
|
12,888
|
12,542
|
11,198
|
11,091
|
2,127
|
1,405
|
14,339
|
17,135
|
17,002
|
12,863
|
22,524
|
19,539
|
16,183
|
17,408
|
9,389
|
13,034
|
1,195
|
-10,472
|
11,134
|
29,269
|
36,862
|
-
|
26,545
|
39,739
|
38,631
|
34,524
|
34,717
|
44,358
|
41,459
|
39,695
|
39,169
|
49,337
|
46,481
|
22,648
|
44,076
|
9,185
|
39,758
|
27,593
|
34,608
|
39,350
|
33,090
|
28,663
|
22,497
|
32,707
|
29,258
|
36,865
|
34,166
|
41,576
|
48,075
|
43,513
|
39,277
|
55,186
|
58,011
|
57,032
|
49,552
|
59,338
|
56,439
|
55,935
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.7
|
11.3
|
12.5
|
12.1
|
11.8
|
|
経常(税引前)利益
|
12,764
|
9,239
|
8,562
|
6,119
|
6,870
|
-2,172
|
-4,087
|
7,066
|
15,011
|
15,544
|
11,217
|
22,061
|
18,132
|
18,900
|
17,486
|
9,820
|
11,935
|
6
|
-
|
-12,762
|
687
|
8,717
|
4,543
|
-4,200
|
4,116
|
11,990
|
9,916
|
12,209
|
31,795
|
-14,460
|
25,323
|
25,100
|
34,832
|
35,499
|
9,730
|
36,639
|
165
|
31,400
|
18,003
|
24,978
|
30,778
|
23,179
|
22,128
|
13,948
|
24,423
|
16,995
|
20,592
|
15,997
|
29,892
|
32,077
|
29,328
|
24,735
|
40,028
|
43,424
|
39,258
|
-12,999
|
45,596
|
45,992
|
46,807
|
|
経常(税引前)利益率(%)
|
8.7
|
7.0
|
6.0
|
3.8
|
4.1
|
-1.3
|
-2.6
|
4.8
|
8.8
|
9.3
|
6.4
|
12.7
|
10.5
|
11.0
|
10.3
|
6.1
|
6.8
|
0.0
|
-
|
-3.8
|
0.2
|
2.5
|
1.3
|
-1.2
|
1.1
|
3.3
|
2.5
|
3.2
|
10.1
|
-4.7
|
8.4
|
8.0
|
11.1
|
11.7
|
3.0
|
11.2
|
0.1
|
13.3
|
6.7
|
8.6
|
9.9
|
7.6
|
7.1
|
4.5
|
7.0
|
5.0
|
5.5
|
4.2
|
7.5
|
7.9
|
7.1
|
6.0
|
9.2
|
10.1
|
8.7
|
-3.0
|
9.6
|
9.8
|
9.9
|
|
法人税等合計
|
4,214
|
2,250
|
2,923
|
1,652
|
3,019
|
5,389
|
1,469
|
1,403
|
5,259
|
4,473
|
1,436
|
7,139
|
5,784
|
4,888
|
3,310
|
1,812
|
2,652
|
-16
|
-6,720
|
-102
|
1,457
|
-2,741
|
-
|
144
|
1,126
|
-1,700
|
-44,452
|
4,091
|
8,739
|
-6,157
|
6,127
|
3,800
|
6,610
|
4,913
|
-1,314
|
5,539
|
-224
|
1,058
|
2,576
|
3,458
|
1,345
|
1,113
|
2,127
|
2,581
|
3,587
|
938
|
3,502
|
2,932
|
5,921
|
4,820
|
2,971
|
4,227
|
8,782
|
7,142
|
6,285
|
9,466
|
8,587
|
6,314
|
-1,801
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.0
|
-72.8
|
18.8
|
13.7
|
-3.8
|
|
純利益
|
8,550
|
6,989
|
5,639
|
4,467
|
3,851
|
-7,561
|
-5,556
|
5,663
|
9,752
|
11,071
|
9,781
|
14,922
|
12,348
|
14,012
|
14,176
|
8,008
|
9,283
|
22
|
-24,907
|
-12,660
|
-770
|
11,458
|
7,933
|
-4,339
|
2,990
|
13,690
|
54,338
|
8,118
|
20,022
|
114,079
|
19,196
|
21,669
|
33,057
|
30,586
|
11,044
|
31,100
|
389
|
30,342
|
15,427
|
21,520
|
29,433
|
22,066
|
23,789
|
11,367
|
20,836
|
16,057
|
18,117
|
13,065
|
23,971
|
27,257
|
26,357
|
20,508
|
31,246
|
35,439
|
32,703
|
-22,487
|
37,009
|
39,678
|
48,608
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.3
|
-5.1
|
7.8
|
8.5
|
10.3
|
|
一株あたり利益
|
0.37
|
0.3
|
0.24
|
0.19
|
0.16
|
-0.32
|
-0.23
|
0.24
|
0.41
|
0.46
|
0.4
|
0.61
|
0.5
|
0.56
|
0.57
|
0.32
|
0.36
|
0
|
-0.85
|
-0.41
|
-0.03
|
0.37
|
0.26
|
-0.14
|
0.1
|
0.43
|
1.71
|
0.25
|
0.62
|
3.54
|
0.59
|
0.67
|
1.01
|
0.94
|
0.34
|
0.95
|
0.01
|
0.92
|
0.47
|
0.65
|
0.89
|
0.67
|
0.72
|
0.34
|
0.63
|
0.48
|
0.54
|
0.39
|
0.72
|
0.82
|
0.79
|
0.61
|
0.93
|
1.05
|
0.97
|
-0.66
|
1.06
|
1.13
|
1.4
|
|
希薄化後一株あたり利益
|
0.36
|
0.3
|
0.24
|
0.19
|
0.16
|
-0.32
|
-0.23
|
0.23
|
0.39
|
0.44
|
0.38
|
0.58
|
0.48
|
0.54
|
0.54
|
0.31
|
0.35
|
0
|
-0.85
|
-0.41
|
-0.03
|
0.37
|
0.25
|
-0.14
|
0.09
|
0.43
|
1.68
|
0.25
|
0.61
|
3.54
|
0.58
|
0.66
|
1
|
0.92
|
0.33
|
0.94
|
0.01
|
0.92
|
0.47
|
0.65
|
0.89
|
0.66
|
0.71
|
0.34
|
0.62
|
0.48
|
0.54
|
0.39
|
0.71
|
0.81
|
0.78
|
0.59
|
0.88
|
0.99
|
0.9
|
-0.66
|
1.04
|
1.11
|
1.37
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
85,959
|
79,384
|
91,624
|
89,479
|
91,444
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.1
|
18.1
|
19.2
|
19.1
|
19.4
|