|
(単位:千ドル)
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q24
|
3Q25
|
|
売上高
|
156,800
|
223,309
|
153,760
|
166,706
|
177,507
|
215,619
|
163,815
|
177,393
|
176,697
|
225,114
|
174,291
|
202,520
|
205,037
|
251,373
|
209,396
|
221,439
|
225,777
|
279,002
|
215,742
|
231,538
|
222,293
|
249,375
|
173,376
|
201,591
|
214,791
|
259,118
|
203,181
|
211,505
|
204,288
|
253,317
|
201,834
|
216,762
|
217,846
|
246,423
|
211,624
|
210,273
|
233,575
|
207,892
|
-
|
226,329
|
253,207
|
218,584
|
252,601
|
274,328
|
238,535
|
234,105
|
291,222
|
271,884
|
276,196
|
301,067
|
260,907
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
135,034
|
187,868
|
131,666
|
-
|
146,934
|
178,943
|
140,936
|
-
|
147,328
|
188,166
|
151,492
|
-
|
174,353
|
214,130
|
179,612
|
-
|
192,572
|
233,991
|
190,154
|
-
|
185,818
|
205,986
|
144,950
|
-
|
179,951
|
221,238
|
169,995
|
-
|
171,334
|
210,434
|
163,019
|
-
|
175,598
|
196,443
|
168,819
|
170,941
|
180,780
|
161,846
|
-
|
174,526
|
200,977
|
179,175
|
201,958
|
217,826
|
188,767
|
177,083
|
233,283
|
222,707
|
229,652
|
248,816
|
205,014
|
|
売上総利益
|
21,766
|
35,441
|
22,094
|
27,753
|
30,573
|
36,676
|
22,879
|
29,834
|
29,369
|
36,948
|
22,799
|
33,749
|
30,684
|
37,243
|
29,784
|
34,345
|
33,205
|
45,011
|
25,588
|
33,664
|
36,475
|
43,389
|
28,426
|
33,633
|
34,840
|
37,880
|
33,186
|
32,913
|
32,954
|
42,883
|
38,815
|
43,618
|
42,248
|
49,980
|
42,805
|
39,332
|
52,795
|
46,046
|
46,814
|
51,803
|
52,230
|
39,409
|
50,643
|
56,502
|
49,768
|
57,022
|
57,939
|
49,177
|
46,544
|
52,251
|
55,893
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
16,275
|
19,659
|
18,061
|
-
|
16,704
|
22,250
|
19,555
|
-
|
17,041
|
20,554
|
16,661
|
-
|
18,671
|
22,565
|
18,287
|
-
|
19,460
|
25,319
|
20,119
|
-
|
19,919
|
23,647
|
17,996
|
-
|
17,504
|
23,631
|
19,083
|
-
|
22,902
|
26,243
|
23,407
|
-
|
23,186
|
25,514
|
23,408
|
20,459
|
24,999
|
24,949
|
-
|
24,465
|
33,968
|
21,985
|
28,229
|
32,038
|
27,950
|
32,445
|
30,338
|
30,825
|
29,537
|
32,882
|
27,696
|
|
営業利益
|
5,491
|
15,782
|
4,033
|
7,667
|
13,869
|
14,426
|
3,324
|
10,000
|
12,328
|
16,394
|
6,138
|
12,136
|
12,013
|
14,678
|
11,497
|
13,691
|
13,745
|
19,692
|
5,469
|
12,406
|
16,556
|
19,742
|
10,430
|
11,616
|
17,336
|
14,249
|
14,103
|
10,421
|
10,052
|
16,640
|
15,408
|
16,424
|
19,062
|
24,466
|
19,397
|
18,873
|
27,796
|
21,097
|
17,412
|
27,338
|
18,262
|
17,424
|
22,414
|
24,464
|
21,818
|
24,577
|
27,601
|
18,352
|
17,007
|
19,369
|
28,197
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
3,847
|
14,178
|
2,257
|
-
|
12,093
|
13,033
|
1,789
|
-
|
10,729
|
14,521
|
4,608
|
-
|
9,113
|
13,253
|
10,097
|
-
|
12,308
|
18,542
|
4,259
|
-
|
15,524
|
18,835
|
9,199
|
-
|
15,441
|
12,710
|
12,278
|
-
|
8,397
|
15,078
|
13,809
|
-
|
17,571
|
23,190
|
17,944
|
17,361
|
26,426
|
19,779
|
-
|
26,001
|
16,900
|
15,872
|
21,002
|
23,190
|
20,546
|
23,644
|
25,936
|
16,893
|
15,719
|
17,889
|
26,142
|
|
経常(税引前)利益率(%)
|
2.45
|
6.35
|
1.47
|
-
|
6.81
|
6.04
|
1.09
|
-
|
6.07
|
6.45
|
2.64
|
-
|
4.44
|
5.27
|
4.82
|
-
|
5.45
|
6.65
|
1.97
|
-
|
6.98
|
7.55
|
5.31
|
-
|
7.19
|
4.91
|
6.04
|
-
|
4.11
|
5.95
|
6.84
|
-
|
8.07
|
9.41
|
8.48
|
8.26
|
11.31
|
9.51
|
-
|
11.49
|
6.67
|
7.26
|
8.31
|
8.45
|
8.61
|
10.1
|
8.91
|
6.21
|
5.69
|
5.94
|
10.02
|
|
法人税等合計
|
1,405
|
4,824
|
817
|
-
|
4,559
|
4,732
|
1,447
|
-
|
3,954
|
5,297
|
927
|
-
|
3,198
|
4,850
|
3,579
|
-
|
4,318
|
6,492
|
1,181
|
-
|
5,344
|
5,950
|
2,863
|
-
|
5,009
|
4,954
|
3,647
|
-
|
1,791
|
3,814
|
3,478
|
-
|
4,645
|
5,729
|
4,478
|
4,549
|
6,541
|
5,078
|
-
|
6,752
|
3,653
|
3,995
|
5,457
|
6,283
|
4,814
|
6,056
|
6,765
|
3,416
|
4,060
|
4,294
|
5,989
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
2,442
|
9,354
|
1,440
|
3,886
|
7,534
|
8,301
|
342
|
5,583
|
6,775
|
9,224
|
3,681
|
6,607
|
5,915
|
8,403
|
6,518
|
8,469
|
7,990
|
12,050
|
3,078
|
7,277
|
10,180
|
12,885
|
6,336
|
6,724
|
10,432
|
7,756
|
8,631
|
5,601
|
6,606
|
11,264
|
10,331
|
11,265
|
12,926
|
17,461
|
13,466
|
12,812
|
19,885
|
14,701
|
12,343
|
19,249
|
13,247
|
11,877
|
15,545
|
16,907
|
15,732
|
17,588
|
19,171
|
13,477
|
11,659
|
13,595
|
20,153
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
0.87
|
0.13
|
0.36
|
0.7
|
0.77
|
0.03
|
0.51
|
0.62
|
0.84
|
0.33
|
0.6
|
0.53
|
0.75
|
0.58
|
0.76
|
0.71
|
1.07
|
0.27
|
0.65
|
0.9
|
1.14
|
0.56
|
0.59
|
0.92
|
0.68
|
0.76
|
0.49
|
0.58
|
0.99
|
0.9
|
0.98
|
1.13
|
1.52
|
1.17
|
1.12
|
1.73
|
1.28
|
1.07
|
1.67
|
1.15
|
1.03
|
1.35
|
1.46
|
1.36
|
1.52
|
1.65
|
1.16
|
1
|
1.17
|
1.73
|
|
希薄化後一株あたり利益
|
-
|
0.87
|
0.13
|
0.36
|
0.69
|
0.76
|
0.03
|
0.51
|
0.61
|
0.83
|
0.33
|
0.59
|
0.53
|
0.75
|
0.58
|
0.75
|
0.71
|
1.07
|
0.27
|
0.64
|
0.89
|
1.13
|
0.55
|
0.59
|
0.91
|
0.68
|
0.75
|
0.49
|
0.57
|
0.98
|
0.9
|
0.98
|
1.12
|
1.52
|
1.17
|
1.11
|
1.72
|
1.27
|
1.07
|
1.66
|
1.14
|
1.02
|
1.34
|
1.45
|
1.35
|
1.51
|
1.64
|
1.15
|
1
|
1.16
|
1.72
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
1.5
|
-
|
-
|
-
|
1.5
|
0
|
0
|
-
|
2
|
-
|
0
|
2.5
|
2.5
|
-
|
0
|
2.5
|
0
|
-
|
-
|
2.55
|
-
|
-
|
-
|
3
|
2
|
-
|
2.5
|
-
|
2.5
|
-
|
3
|
-
|
-
|
2.25
|
1
|
-
|
2
|
-
|
-
|
2.1
|
-
|
-
|
|
EBITDA
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|