|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
3Q22
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
73,301
|
81,570
|
80,064
|
102,074
|
114,654
|
117,867
|
109,479
|
120,026
|
126,379
|
120,929
|
133,614
|
132,665
|
138,530
|
134,448
|
135,355
|
140,441
|
129,990
|
135,313
|
132,394
|
135,865
|
136,568
|
127,430
|
123,357
|
136,457
|
149,323
|
141,076
|
124,668
|
124,912
|
155,687
|
-
|
138,714
|
142,593
|
152,928
|
156,131
|
135,643
|
130,904
|
137,782
|
139,832
|
128,788
|
129,492
|
53,074
|
47,628
|
43,355
|
38,802
|
27,600
|
31,145
|
24,522
|
30,150
|
35,704
|
24,705
|
32,564
|
35,154
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
売上原価
|
62,051
|
68,560
|
66,892
|
88,311
|
96,195
|
100,359
|
96,947
|
106,292
|
106,224
|
-
|
119,426
|
116,999
|
121,645
|
-
|
117,378
|
123,176
|
117,059
|
-
|
111,250
|
116,912
|
113,136
|
-
|
104,071
|
120,705
|
129,195
|
-
|
108,331
|
108,319
|
134,470
|
-
|
123,378
|
127,079
|
132,881
|
-
|
119,296
|
110,267
|
118,093
|
-
|
111,269
|
116,500
|
39,179
|
-
|
37,534
|
31,694
|
21,622
|
-
|
21,794
|
20,193
|
23,810
|
19,318
|
21,480
|
25,309
|
|
売上総利益
|
11,250
|
13,010
|
13,172
|
13,763
|
18,459
|
17,508
|
12,532
|
13,734
|
20,155
|
16,143
|
14,188
|
15,666
|
16,885
|
18,668
|
17,977
|
17,265
|
12,931
|
22,784
|
21,144
|
18,953
|
23,432
|
19,657
|
19,286
|
15,752
|
20,128
|
24,809
|
16,337
|
16,593
|
21,217
|
26,212
|
15,336
|
15,514
|
20,047
|
24,091
|
16,347
|
20,637
|
19,689
|
24,801
|
17,519
|
12,992
|
13,895
|
12,112
|
5,821
|
7,108
|
5,978
|
7,779
|
2,728
|
9,957
|
11,894
|
5,387
|
11,084
|
9,845
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
2,333
|
2,337
|
2,473
|
2,204
|
2,113
|
2,325
|
1,926
|
1,919
|
1,723
|
-
|
1,795
|
1,825
|
1,755
|
-
|
1,875
|
1,643
|
1,895
|
-
|
1,938
|
1,965
|
2,014
|
-
|
2,719
|
3,372
|
3,113
|
-
|
2,833
|
2,533
|
2,741
|
-
|
2,821
|
2,822
|
2,747
|
-
|
2,508
|
2,572
|
2,562
|
-
|
2,826
|
2,718
|
2,056
|
-
|
2,048
|
2,118
|
1,964
|
-
|
2,146
|
2,098
|
2,170
|
2,186
|
1,924
|
2,045
|
|
販売管理費
|
6,044
|
6,464
|
6,664
|
8,556
|
9,186
|
8,524
|
8,630
|
8,639
|
8,700
|
-
|
8,859
|
9,949
|
10,298
|
-
|
12,165
|
12,815
|
10,659
|
-
|
13,736
|
13,724
|
15,009
|
-
|
14,045
|
12,934
|
13,807
|
-
|
13,951
|
14,666
|
15,843
|
-
|
16,895
|
18,728
|
18,783
|
-
|
17,903
|
16,106
|
15,220
|
-
|
15,939
|
13,835
|
9,725
|
-
|
10,883
|
10,773
|
10,972
|
-
|
9,206
|
9,185
|
9,848
|
14,785
|
11,119
|
10,093
|
|
営業費用
|
8,377
|
8,801
|
9,137
|
10,760
|
7,366
|
10,849
|
10,556
|
10,558
|
10,423
|
-
|
10,654
|
11,774
|
12,053
|
-
|
14,040
|
14,458
|
46,554
|
-
|
15,674
|
15,689
|
19,103
|
-
|
16,764
|
16,306
|
16,920
|
-
|
16,784
|
17,199
|
18,584
|
-
|
19,716
|
21,550
|
35,058
|
-
|
28,815
|
22,103
|
20,482
|
-
|
21,327
|
50,022
|
17,646
|
-
|
13,978
|
15,014
|
15,677
|
-
|
11,342
|
11,440
|
12,789
|
16,971
|
13,043
|
-
|
|
営業利益
|
2,873
|
4,209
|
4,035
|
3,003
|
11,093
|
6,659
|
1,976
|
3,176
|
9,732
|
-
|
3,534
|
3,892
|
4,832
|
-
|
3,937
|
2,807
|
-33,623
|
-
|
5,470
|
3,264
|
4,329
|
-
|
2,522
|
-554
|
3,208
|
-
|
-447
|
-606
|
2,633
|
-
|
-4,380
|
-6,036
|
-15,011
|
-
|
-12,468
|
-1,466
|
-793
|
-
|
-3,808
|
-37,030
|
-3,751
|
-
|
-8,157
|
-7,906
|
-9,699
|
-
|
-8,614
|
-1,483
|
-895
|
-11,584
|
-1,959
|
-9,029
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
経常(税引前)利益
|
3,063
|
5,487
|
7,734
|
4,128
|
11,892
|
7,546
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,067
|
5,050
|
-
|
3,462
|
720
|
3,177
|
-
|
254
|
-307
|
1,309
|
-
|
-6,149
|
-7,905
|
-16,828
|
-
|
-15,309
|
-16,001
|
-5,715
|
-
|
-11,589
|
-41,265
|
-7,382
|
-
|
-12,000
|
-12,445
|
-15,391
|
-
|
-12,522
|
14,177
|
15,002
|
-16,255
|
-6,528
|
-14,777
|
|
経常(税引前)利益率(%)
|
4.18
|
6.73
|
9.66
|
4.04
|
10.37
|
6.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.52
|
3.7
|
-
|
2.81
|
0.53
|
2.13
|
-
|
0.2
|
-0.25
|
0.84
|
-
|
-4.43
|
-5.54
|
-11.0
|
-
|
-11.29
|
-12.22
|
-4.15
|
-
|
-9.0
|
-31.87
|
-13.91
|
-
|
-27.68
|
-32.07
|
-55.76
|
-
|
-51.06
|
47.02
|
42.02
|
-65.8
|
-20.05
|
-42.04
|
|
法人税等合計
|
-1,110
|
2,049
|
2,920
|
1,492
|
2,920
|
2,754
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
693
|
1,556
|
-
|
1,250
|
207
|
-12,909
|
-
|
64
|
277
|
242
|
-
|
-1,400
|
-1,165
|
-5,310
|
-
|
-4,309
|
-2,700
|
-217
|
-
|
-2,112
|
-2,824
|
-276
|
-
|
64
|
4
|
70
|
-
|
88
|
-65
|
200
|
-25
|
43
|
-8
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
純利益
|
1,953
|
3,438
|
4,814
|
2,636
|
8,972
|
4,792
|
4,811
|
3,493
|
6,422
|
-
|
2,424
|
3,247
|
3,803
|
-
|
2,988
|
1,928
|
-21,167
|
-
|
3,345
|
1,374
|
3,500
|
2,452
|
2,212
|
513
|
16,088
|
6,108
|
190
|
-584
|
1,067
|
-262
|
-4,784
|
-6,740
|
-11,518
|
-15,149
|
-11,000
|
-13,301
|
-5,498
|
-
|
-9,477
|
-38,441
|
-12,850
|
-
|
-12,064
|
-12,449
|
-40,192
|
-
|
-
|
-
|
15,632
|
-16,230
|
-6,571
|
-14,769
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
一株あたり利益
|
0.07
|
0.13
|
0.19
|
0.1
|
0.35
|
0.19
|
0.18
|
0.13
|
0.24
|
0.17
|
0.09
|
0.12
|
0.14
|
0.16
|
0.11
|
0.07
|
-0.78
|
0.17
|
0.12
|
0.05
|
0.13
|
0.09
|
0.08
|
0.02
|
0.58
|
-
|
0.01
|
-0.02
|
0.04
|
-
|
-0.16
|
-0.23
|
-0.39
|
-
|
-0.38
|
-0.45
|
-0.19
|
-
|
-0.32
|
-1.3
|
-0.24
|
-
|
-0.41
|
-0.42
|
-1.33
|
-1.32
|
-0.35
|
0.47
|
0.51
|
-0.53
|
-0.25
|
-0.47
|
|
希薄化後一株あたり利益
|
0.07
|
0.13
|
0.18
|
0.1
|
0.34
|
0.18
|
0.18
|
0.13
|
0.24
|
0.17
|
0.09
|
0.12
|
0.14
|
0.15
|
0.11
|
0.07
|
-0.78
|
0.17
|
0.12
|
0.05
|
0.13
|
0.09
|
0.08
|
0.02
|
0.58
|
-
|
0.01
|
-0.02
|
0.04
|
-
|
-0.16
|
-0.23
|
-0.39
|
-
|
-0.38
|
-0.45
|
-0.19
|
-
|
-0.32
|
-1.3
|
-0.43
|
-
|
-0.41
|
-0.42
|
-1.33
|
-1.32
|
-0.35
|
0.39
|
0.42
|
-0.53
|
-0.25
|
-0.47
|
|
EBITDA
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|