|
(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
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
65,495
|
-
|
-
|
74,719
|
71,082
|
66,152
|
80,486
|
76,123
|
68,996
|
73,858
|
78,466
|
84,715
|
68,603
|
76,073
|
85,925
|
84,687
|
70,740
|
80,844
|
84,159
|
85,658
|
78,156
|
83,419
|
87,466
|
92,305
|
78,843
|
83,409
|
84,957
|
89,541
|
72,832
|
-
|
88,701
|
82,377
|
71,010
|
-
|
70,006
|
76,387
|
72,204
|
-
|
106,397
|
111,143
|
110,111
|
-
|
127,069
|
128,804
|
117,470
|
-
|
123,441
|
109,005
|
108,186
|
-
|
138,095
|
147,734
|
132,481
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
売上原価
|
50,031
|
-
|
-
|
56,848
|
57,200
|
52,231
|
61,364
|
59,366
|
55,281
|
-
|
59,858
|
64,160
|
52,298
|
-
|
62,576
|
60,761
|
54,191
|
-
|
62,821
|
63,611
|
59,445
|
-
|
63,763
|
66,998
|
58,925
|
-
|
63,541
|
69,486
|
57,180
|
-
|
66,588
|
62,136
|
54,834
|
-
|
51,731
|
56,676
|
54,112
|
-
|
81,887
|
85,695
|
83,318
|
-
|
92,319
|
94,646
|
85,266
|
-
|
86,505
|
77,438
|
76,846
|
-
|
104,448
|
112,873
|
99,638
|
|
売上総利益
|
15,464
|
-
|
-
|
17,871
|
13,882
|
13,921
|
19,122
|
16,757
|
13,715
|
15,704
|
18,608
|
20,555
|
16,305
|
18,981
|
23,349
|
23,926
|
16,549
|
19,847
|
20,835
|
21,407
|
18,399
|
21,236
|
23,703
|
25,307
|
19,918
|
20,306
|
21,261
|
19,656
|
15,337
|
17,459
|
21,855
|
19,964
|
15,942
|
15,769
|
18,272
|
19,706
|
18,092
|
22,904
|
24,510
|
25,448
|
26,793
|
32,457
|
34,738
|
34,140
|
32,204
|
35,863
|
36,589
|
31,536
|
31,210
|
33,833
|
33,647
|
34,861
|
32,843
|
|
売上総利益率(%)
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
販売管理費
|
13,286
|
-
|
-
|
14,844
|
14,450
|
14,155
|
16,283
|
15,246
|
14,661
|
-
|
15,852
|
18,331
|
15,723
|
-
|
17,586
|
18,546
|
15,817
|
-
|
19,616
|
18,532
|
18,515
|
-
|
20,517
|
20,760
|
19,175
|
-
|
18,327
|
19,148
|
17,515
|
-
|
19,862
|
18,151
|
17,032
|
-
|
16,070
|
17,004
|
15,996
|
-
|
20,066
|
21,026
|
21,627
|
-
|
24,717
|
25,102
|
24,472
|
-
|
25,555
|
23,713
|
23,538
|
-
|
24,516
|
26,402
|
26,608
|
|
営業利益
|
2,178
|
-
|
-
|
3,027
|
-2,709
|
-506
|
2,839
|
1,511
|
-946
|
-
|
2,534
|
2,224
|
582
|
-
|
5,763
|
5,380
|
732
|
-
|
1,066
|
2,818
|
-774
|
-
|
-24,814
|
4,547
|
743
|
-
|
2,934
|
-20,271
|
-2,273
|
-
|
6,839
|
1,760
|
2,631
|
-
|
2,202
|
2,686
|
2,096
|
-
|
4,444
|
4,422
|
5,161
|
-
|
10,021
|
9,038
|
7,732
|
-
|
11,028
|
7,819
|
7,660
|
-
|
9,131
|
8,459
|
6,235
|
|
営業利益率 (%)
|
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
経常(税引前)利益
|
2,138
|
-
|
-
|
3,007
|
-2,691
|
-527
|
2,827
|
1,499
|
-963
|
-
|
2,526
|
2,218
|
579
|
-
|
5,763
|
5,388
|
751
|
-
|
1,080
|
2,838
|
-937
|
-
|
-25,217
|
4,130
|
343
|
-
|
2,416
|
-20,886
|
-3,035
|
-
|
6,326
|
1,618
|
1,861
|
-
|
2,250
|
2,759
|
2,001
|
-
|
4,131
|
3,884
|
4,692
|
-
|
9,020
|
7,835
|
6,926
|
-
|
10,366
|
7,395
|
7,451
|
-
|
8,317
|
7,349
|
5,596
|
|
経常(税引前)利益率(%)
|
3.26
|
-
|
-
|
4.02
|
-3.79
|
-0.8
|
3.51
|
1.97
|
-1.4
|
-
|
3.22
|
2.62
|
0.84
|
-
|
6.71
|
6.36
|
1.06
|
-
|
1.28
|
3.31
|
-1.2
|
-
|
-28.83
|
4.47
|
0.44
|
-
|
2.84
|
-23.33
|
-4.17
|
-
|
7.13
|
1.96
|
2.62
|
-
|
3.21
|
3.61
|
2.77
|
-
|
3.88
|
3.49
|
4.26
|
-
|
7.1
|
6.08
|
5.9
|
-
|
8.4
|
6.78
|
6.89
|
-
|
6.02
|
4.97
|
4.22
|
|
法人税等合計
|
814
|
-
|
-
|
1,177
|
-241
|
-212
|
962
|
629
|
46
|
-
|
999
|
630
|
186
|
-
|
2,013
|
1,606
|
229
|
-
|
251
|
832
|
-406
|
-
|
-9,588
|
5,598
|
123
|
-
|
667
|
-5,104
|
133
|
-
|
1,851
|
-125
|
-
|
-
|
260
|
551
|
529
|
-
|
998
|
779
|
1,074
|
-
|
2,758
|
1,418
|
2,257
|
-
|
2,338
|
1,489
|
2,076
|
-
|
1,635
|
1,702
|
1,713
|
|
実効税率(%)
|
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
純利益
|
1,324
|
772
|
-377
|
1,830
|
-2,450
|
-315
|
1,865
|
870
|
-1,009
|
-796
|
1,527
|
1,588
|
393
|
1,643
|
3,750
|
3,782
|
522
|
1,428
|
829
|
2,006
|
-531
|
696
|
-15,629
|
-1,468
|
220
|
-2,664
|
1,749
|
-15,782
|
-3,168
|
862
|
4,475
|
1,743
|
1,861
|
1,513
|
1,990
|
2,208
|
1,472
|
198
|
3,133
|
3,105
|
3,618
|
5,176
|
6,262
|
6,417
|
4,669
|
8,414
|
8,028
|
5,906
|
5,375
|
5,668
|
6,682
|
5,647
|
3,883
|
|
純利益率(%)
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
一株あたり利益
|
0.05
|
-
|
-
|
0.08
|
-0.1
|
-0.01
|
0.08
|
0.04
|
-0.04
|
-0.03
|
0.06
|
0.06
|
0.02
|
0.07
|
0.15
|
0.15
|
0.02
|
0.06
|
0.03
|
0.08
|
-0.02
|
0.03
|
-0.61
|
-0.06
|
0.01
|
-0.1
|
0.07
|
-0.61
|
-0.12
|
0.03
|
0.17
|
0.07
|
0.07
|
0.06
|
0.08
|
0.08
|
0.05
|
0.01
|
0.12
|
0.11
|
0.13
|
0.19
|
0.23
|
0.23
|
0.16
|
0.3
|
0.28
|
0.2
|
0.18
|
0.19
|
0.23
|
0.19
|
0.13
|
|
希薄化後一株あたり利益
|
0.05
|
-
|
-
|
0.08
|
-0.1
|
-0.01
|
0.08
|
0.04
|
-0.04
|
-0.03
|
0.06
|
0.06
|
0.02
|
0.07
|
0.15
|
0.15
|
0.02
|
0.06
|
0.03
|
0.08
|
-0.02
|
0.03
|
-0.61
|
-0.06
|
0.01
|
-0.1
|
0.07
|
-0.61
|
-0.12
|
0.03
|
0.17
|
0.07
|
0.07
|
0.06
|
0.07
|
0.08
|
0.05
|
0.01
|
0.11
|
0.11
|
0.13
|
0.18
|
0.22
|
0.22
|
0.16
|
0.28
|
0.27
|
0.2
|
0.18
|
0.19
|
0.22
|
0.18
|
0.13
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2
|
-
|
-
|
-
|
0.2
|
-
|
-
|
-
|
0.2
|
-
|
-
|
-
|
0.2
|
-
|
-
|
-
|
0.2
|
0.2
|
0.05
|
-
|
0.2
|
0.2
|
0.05
|
|
EBITDA
|
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|