|
(単位:千ドル)
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
-
|
56,601
|
37,085
|
44,484
|
31,318
|
36,686
|
32,370
|
27,346
|
25,398
|
26,628
|
38,405
|
30,263
|
27,039
|
22,805
|
21,406
|
17,354
|
19,632
|
17,787
|
17,979
|
22,083
|
22,193
|
23,439
|
23,633
|
20,716
|
21,594
|
19,285
|
20,095
|
17,344
|
18,133
|
14,468
|
13,634
|
16,704
|
16,498
|
17,013
|
18,326
|
15,320
|
15,764
|
19,540
|
18,995
|
18,813
|
21,305
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
52,151
|
35,701
|
40,606
|
27,636
|
35,301
|
33,526
|
23,227
|
21,439
|
23,574
|
36,484
|
31,340
|
24,991
|
20,154
|
18,097
|
14,203
|
16,500
|
15,144
|
14,903
|
18,287
|
18,326
|
19,648
|
19,064
|
17,174
|
17,465
|
16,170
|
15,589
|
13,517
|
13,654
|
10,699
|
10,708
|
12,433
|
14,505
|
13,867
|
16,005
|
12,488
|
13,315
|
16,060
|
15,291
|
14,887
|
15,573
|
|
売上総利益
|
-
|
4,449
|
1,383
|
3,877
|
3,682
|
1,384
|
-1,156
|
4,118
|
3,959
|
3,054
|
1,921
|
-1,078
|
2,048
|
2,651
|
3,309
|
3,151
|
3,131
|
2,642
|
3,075
|
3,795
|
3,866
|
3,791
|
4,569
|
3,541
|
4,128
|
3,114
|
4,506
|
3,826
|
4,479
|
3,769
|
2,925
|
4,271
|
1,992
|
3,145
|
2,320
|
2,832
|
2,448
|
3,480
|
3,703
|
3,926
|
5,731
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-
|
1,682
|
1,763
|
1,717
|
1,765
|
1,753
|
1,713
|
1,710
|
1,723
|
1,656
|
1,666
|
1,897
|
1,723
|
1,676
|
1,789
|
1,704
|
2,350
|
2,365
|
2,716
|
2,736
|
2,833
|
3,352
|
3,675
|
3,477
|
3,701
|
3,504
|
3,455
|
3,081
|
3,160
|
3,161
|
3,085
|
3,569
|
3,215
|
2,758
|
2,941
|
3,071
|
2,709
|
2,690
|
3,629
|
3,045
|
3,929
|
|
営業費用
|
-
|
1,829
|
1,904
|
1,858
|
1,895
|
1,894
|
1,883
|
1,869
|
1,864
|
1,815
|
1,819
|
2,070
|
1,887
|
1,840
|
1,953
|
1,868
|
2,519
|
2,544
|
2,895
|
2,906
|
3,003
|
3,522
|
3,879
|
3,634
|
3,871
|
3,675
|
3,612
|
3,252
|
3,313
|
3,315
|
3,239
|
3,720
|
3,366
|
2,906
|
3,121
|
3,216
|
2,852
|
2,863
|
3,770
|
3,206
|
4,140
|
|
営業利益
|
-
|
2,620
|
-521
|
2,018
|
1,787
|
-511
|
-3,039
|
2,248
|
2,094
|
1,238
|
102
|
-3,148
|
161
|
810
|
1,356
|
1,282
|
612
|
97
|
179
|
888
|
863
|
268
|
690
|
-93
|
257
|
-561
|
893
|
574
|
1,166
|
454
|
-314
|
550
|
-1,374
|
239
|
-802
|
-385
|
-404
|
616
|
-67
|
719
|
1,591
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
568
|
41
|
117
|
794
|
774
|
172
|
625
|
-154
|
193
|
-617
|
844
|
527
|
1,137
|
436
|
-320
|
479
|
-1,425
|
179
|
-700
|
-508
|
-153
|
493
|
-100
|
886
|
1,559
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.9
|
0.23
|
0.65
|
3.6
|
3.49
|
0.74
|
2.65
|
-0.74
|
0.9
|
-3.2
|
4.2
|
3.04
|
6.27
|
3.02
|
-2.34
|
2.87
|
-8.64
|
1.05
|
-3.82
|
-3.31
|
-0.97
|
2.52
|
-0.52
|
4.71
|
7.32
|
|
法人税等合計
|
-
|
962
|
-234
|
729
|
635
|
-128
|
-998
|
825
|
838
|
450
|
-32
|
-1,159
|
0
|
302
|
485
|
448
|
171
|
-36
|
23
|
213
|
181
|
35
|
125
|
-45
|
34
|
-66
|
154
|
161
|
381
|
129
|
-92
|
137
|
-386
|
46
|
-168
|
-148
|
-41
|
142
|
-78
|
259
|
406
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
1,578
|
-371
|
1,231
|
937
|
-396
|
-2,109
|
1,371
|
1,261
|
758
|
71
|
-2,053
|
139
|
439
|
830
|
755
|
375
|
1
|
32
|
431
|
510
|
15
|
314
|
-239
|
111
|
-600
|
498
|
391
|
756
|
357
|
-128
|
342
|
-369
|
132
|
-533
|
-360
|
-112
|
351
|
-22
|
626
|
1,153
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
0.25
|
-0.06
|
0.19
|
0.15
|
-0.06
|
-0.33
|
0.22
|
0.2
|
0.12
|
0.01
|
-0.33
|
0.02
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.06
|
0.02
|
-0.09
|
-0.06
|
-0.02
|
0.06
|
-
|
0.11
|
0.2
|
|
希薄化後一株あたり利益
|
-
|
0.24
|
-0.06
|
0.19
|
0.14
|
-0.06
|
-0.33
|
0.21
|
0.19
|
0.11
|
0.01
|
-0.33
|
0.02
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.06
|
0.02
|
-0.09
|
-0.06
|
-0.02
|
0.06
|
-
|
0.11
|
0.2
|
|
一株あたり配当金
|
0.03
|
0.03
|
0.03
|
0.03
|
0.06
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|