|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q26
|
2Q26
|
|
売上高
|
83,861
|
81,720
|
71,700
|
70,792
|
70,889
|
65,875
|
71,158
|
84,694
|
87,154
|
89,519
|
96,637
|
99,320
|
86,570
|
83,600
|
88,597
|
106,460
|
109,715
|
101,194
|
96,512
|
99,209
|
113,225
|
118,108
|
104,587
|
94,137
|
91,971
|
95,266
|
98,623
|
102,715
|
101,484
|
95,977
|
98,091
|
102,296
|
103,469
|
100,237
|
97,316
|
100,589
|
103,042
|
107,173
|
115,716
|
125,905
|
131,911
|
150,515
|
161,372
|
172,509
|
184,310
|
190,079
|
192,169
|
140,815
|
124,076
|
127,091
|
120,150
|
123,971
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
売上原価
|
33,190
|
33,866
|
32,215
|
33,741
|
32,341
|
-
|
33,003
|
39,584
|
40,778
|
-
|
42,499
|
44,345
|
35,759
|
-
|
40,672
|
48,163
|
49,415
|
-
|
39,007
|
40,710
|
45,695
|
-
|
41,614
|
40,749
|
38,032
|
-
|
42,102
|
-
|
-
|
-
|
40,439
|
42,258
|
42,030
|
-
|
39,754
|
40,012
|
40,736
|
-
|
45,130
|
48,721
|
49,086
|
49,748
|
50,887
|
-
|
55,709
|
57,518
|
57,608
|
44,607
|
39,325
|
39,403
|
38,422
|
39,220
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
60,038
|
61,439
|
59,293
|
57,562
|
60,577
|
62,306
|
64,861
|
70,586
|
77,184
|
82,825
|
100,767
|
110,485
|
-
|
128,601
|
132,561
|
134,561
|
96,208
|
84,751
|
87,688
|
81,728
|
84,751
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
研究開発費
|
18,631
|
16,999
|
19,146
|
19,363
|
20,446
|
-
|
18,114
|
20,267
|
20,254
|
-
|
21,239
|
22,302
|
22,053
|
-
|
27,642
|
39,552
|
37,619
|
-
|
32,608
|
30,915
|
27,747
|
-
|
27,389
|
26,820
|
25,648
|
-
|
22,941
|
21,081
|
19,131
|
-
|
19,665
|
19,377
|
20,032
|
-
|
21,693
|
22,458
|
22,439
|
-
|
24,066
|
27,454
|
28,769
|
32,555
|
33,613
|
-
|
35,989
|
41,946
|
42,048
|
40,591
|
38,733
|
41,398
|
41,387
|
43,530
|
|
販売管理費
|
17,738
|
16,809
|
17,923
|
19,405
|
17,720
|
-
|
16,498
|
17,072
|
16,385
|
-
|
18,749
|
18,832
|
17,645
|
-
|
21,088
|
28,189
|
23,819
|
-
|
23,608
|
23,005
|
29,244
|
-
|
23,905
|
21,938
|
21,290
|
-
|
27,043
|
21,068
|
21,775
|
-
|
20,781
|
19,759
|
21,078
|
-
|
22,551
|
24,488
|
23,758
|
-
|
25,092
|
25,607
|
26,272
|
28,771
|
29,024
|
-
|
32,578
|
36,788
|
33,217
|
36,469
|
20,005
|
30,994
|
33,126
|
34,811
|
|
営業費用
|
70,946
|
69,434
|
71,547
|
73,578
|
71,236
|
-
|
68,517
|
77,679
|
78,239
|
-
|
83,235
|
86,219
|
76,196
|
-
|
115,529
|
132,354
|
127,673
|
-
|
109,870
|
105,582
|
119,235
|
-
|
105,289
|
102,866
|
129,439
|
-
|
99,418
|
116,279
|
88,525
|
-
|
85,615
|
45,652
|
44,751
|
-
|
47,824
|
48,095
|
49,492
|
-
|
49,937
|
53,868
|
55,810
|
63,004
|
63,699
|
-
|
69,467
|
79,491
|
77,644
|
79,634
|
62,186
|
80,161
|
74,754
|
80,045
|
|
営業利益
|
12,915
|
12,286
|
153
|
-2,786
|
-347
|
-
|
2,641
|
7,015
|
8,915
|
-
|
13,402
|
13,101
|
10,374
|
-
|
-26,932
|
-25,894
|
-17,958
|
-
|
-13,358
|
-6,373
|
-6,010
|
-
|
-702
|
-8,729
|
-37,468
|
-
|
-795
|
-13,564
|
12,959
|
-
|
12,476
|
14,386
|
16,688
|
-
|
9,738
|
12,482
|
12,814
|
-
|
20,649
|
23,316
|
27,015
|
37,763
|
46,786
|
-
|
59,134
|
53,070
|
56,917
|
16,574
|
22,565
|
7,527
|
6,974
|
4,706
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
13,183
|
12,534
|
217
|
-2,092
|
-259
|
-
|
2,589
|
6,961
|
9,261
|
-
|
13,711
|
14,007
|
10,427
|
-
|
-28,697
|
-31,600
|
-24,655
|
-
|
-17,501
|
-8,903
|
-11,036
|
-
|
-6,418
|
-12,821
|
-43,184
|
-
|
-5,355
|
-18,880
|
7,007
|
-
|
7,642
|
8,739
|
14,605
|
-
|
8,611
|
11,474
|
11,952
|
-
|
19,769
|
22,479
|
26,267
|
37,033
|
45,652
|
-
|
58,484
|
53,083
|
57,885
|
17,835
|
23,752
|
8,214
|
7,981
|
5,082
|
|
経常(税引前)利益率(%)
|
15.72
|
15.34
|
0.3
|
-2.96
|
-0.37
|
-
|
3.64
|
8.22
|
10.63
|
-
|
14.19
|
14.1
|
12.04
|
-
|
-32.39
|
-29.68
|
-22.47
|
-
|
-18.13
|
-8.97
|
-9.75
|
-
|
-6.14
|
-13.62
|
-46.95
|
-
|
-5.43
|
-18.38
|
6.9
|
-
|
7.79
|
8.54
|
14.12
|
-
|
8.85
|
11.41
|
11.6
|
-
|
17.08
|
17.85
|
19.91
|
24.6
|
28.29
|
-
|
31.73
|
27.93
|
30.12
|
12.67
|
19.14
|
6.46
|
6.64
|
4.1
|
|
法人税等合計
|
152
|
-803
|
7,931
|
10,450
|
1,916
|
-
|
699
|
1,921
|
417
|
-
|
1,727
|
2,236
|
1,021
|
-
|
24,665
|
4,056
|
309
|
-
|
1,900
|
4,539
|
1,000
|
-
|
500
|
47
|
-331
|
-
|
597
|
1,300
|
33
|
-
|
200
|
180
|
1,066
|
-
|
400
|
800
|
-700
|
-
|
1,000
|
600
|
-500
|
1,000
|
1,100
|
400
|
2,600
|
2,400
|
4,100
|
3,000
|
1,100
|
1,000
|
3,000
|
2,200
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
純利益
|
13,031
|
13,337
|
-7,714
|
-12,542
|
-2,175
|
-7,175
|
1,890
|
5,040
|
8,844
|
6,547
|
11,984
|
11,771
|
9,406
|
15,419
|
-53,347
|
-35,570
|
-24,862
|
-45,454
|
-19,711
|
-13,810
|
-12,414
|
-
|
-7,275
|
-13,022
|
-43,052
|
-7,213
|
-5,952
|
-20,223
|
6,974
|
-7,121
|
7,408
|
8,559
|
13,539
|
13,987
|
8,167
|
10,629
|
12,607
|
15,989
|
18,813
|
21,838
|
26,739
|
36,078
|
44,532
|
46,359
|
55,923
|
50,644
|
53,788
|
14,796
|
22,631
|
7,190
|
5,022
|
2,913
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.11
|
0.11
|
-0.07
|
-0.11
|
-0.02
|
-0.06
|
0.02
|
0.04
|
0.08
|
0.06
|
0.1
|
0.1
|
0.08
|
0.13
|
-0.46
|
-0.3
|
-0.21
|
-0.38
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.05
|
-
|
0.06
|
0.06
|
0.1
|
0.1
|
0.06
|
0.08
|
0.09
|
0.12
|
0.14
|
0.16
|
0.2
|
0.26
|
0.32
|
0.34
|
0.41
|
0.37
|
0.39
|
0.11
|
0.16
|
0.05
|
0.04
|
0.02
|
|
希薄化後一株あたり利益
|
0.11
|
0.11
|
-0.07
|
-0.11
|
-0.02
|
-0.06
|
0.02
|
0.04
|
0.08
|
0.06
|
0.1
|
0.1
|
0.08
|
0.13
|
-0.46
|
-0.3
|
-0.21
|
-0.38
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.05
|
-
|
0.05
|
0.06
|
0.1
|
0.1
|
0.06
|
0.08
|
0.09
|
0.11
|
0.13
|
0.15
|
0.19
|
0.26
|
0.32
|
0.33
|
0.4
|
0.36
|
0.38
|
0.11
|
0.16
|
0.05
|
0.04
|
0.02
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|