|
(単位:千ドル)
|
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
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
55,981
|
55,203
|
57,030
|
53,386
|
60,689
|
51,134
|
58,486
|
58,325
|
65,049
|
78,435
|
93,811
|
95,430
|
93,641
|
121,541
|
128,390
|
122,809
|
109,789
|
99,628
|
102,562
|
51,094
|
103,745
|
118,677
|
147,854
|
155,532
|
144,010
|
159,465
|
186,735
|
169,516
|
159,188
|
166,776
|
166,566
|
104,217
|
99,481
|
95,708
|
65,359
|
63,368
|
75,960
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
売上原価
|
40,142
|
39,838
|
41,188
|
-
|
42,880
|
36,848
|
43,561
|
-
|
46,886
|
58,501
|
69,429
|
-
|
70,438
|
94,467
|
97,033
|
-
|
84,256
|
78,486
|
81,288
|
-
|
77,515
|
89,404
|
110,627
|
-
|
113,888
|
124,267
|
144,702
|
123,543
|
120,961
|
124,178
|
-
|
82,381
|
80,752
|
77,360
|
53,561
|
52,476
|
60,195
|
|
売上総利益
|
15,839
|
15,365
|
15,842
|
14,033
|
17,809
|
14,286
|
14,925
|
16,456
|
18,163
|
19,934
|
24,382
|
27,885
|
23,203
|
27,074
|
31,357
|
31,493
|
25,533
|
21,142
|
21,274
|
7,407
|
26,230
|
29,273
|
37,227
|
37,241
|
30,122
|
35,198
|
42,033
|
45,973
|
38,227
|
42,598
|
42,915
|
21,836
|
18,729
|
18,348
|
11,798
|
10,892
|
15,765
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
11,819
|
12,585
|
8,329
|
-
|
6,174
|
7,247
|
10,643
|
-
|
7,099
|
9,152
|
9,183
|
-
|
11,592
|
12,352
|
12,893
|
-
|
12,836
|
10,807
|
68,451
|
-
|
12,826
|
12,328
|
14,664
|
-
|
16,078
|
14,645
|
14,546
|
13,751
|
11,766
|
13,572
|
-
|
13,283
|
11,711
|
14,352
|
10,794
|
10,706
|
11,651
|
|
営業利益
|
4,020
|
2,780
|
7,513
|
7,698
|
11,635
|
7,039
|
4,282
|
10,559
|
11,064
|
10,782
|
15,199
|
18,938
|
11,611
|
14,722
|
18,464
|
-11,538
|
12,697
|
10,335
|
-47,177
|
-2,422
|
13,404
|
16,945
|
22,563
|
23,041
|
14,044
|
20,553
|
27,487
|
32,222
|
26,461
|
29,026
|
29,206
|
8,553
|
7,018
|
3,996
|
1,004
|
186
|
4,114
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-290
|
2,681
|
7,458
|
-
|
11,024
|
6,527
|
3,721
|
-
|
10,573
|
9,643
|
14,302
|
-
|
10,691
|
12,680
|
16,597
|
-
|
11,353
|
9,098
|
-48,263
|
-
|
12,385
|
16,075
|
21,808
|
-
|
13,662
|
20,196
|
27,146
|
31,811
|
26,416
|
29,526
|
-
|
9,026
|
7,579
|
4,632
|
1,209
|
701
|
4,874
|
|
経常(税引前)利益率(%)
|
-0.52
|
4.86
|
13.08
|
-
|
18.16
|
12.76
|
6.36
|
-
|
16.25
|
12.29
|
15.25
|
-
|
11.42
|
10.43
|
12.93
|
-
|
10.34
|
9.13
|
-47.06
|
-
|
11.94
|
13.55
|
14.75
|
-
|
9.49
|
12.66
|
14.54
|
18.77
|
16.59
|
17.7
|
-
|
8.66
|
7.62
|
4.84
|
1.85
|
1.11
|
6.42
|
|
法人税等合計
|
1,033
|
811
|
2,564
|
-
|
4,041
|
2,496
|
1,480
|
-
|
3,527
|
1,634
|
2,848
|
-
|
2,226
|
2,492
|
3,834
|
-
|
2,730
|
2,219
|
-11,550
|
-
|
2,818
|
3,574
|
4,240
|
-
|
3,276
|
4,794
|
6,211
|
7,176
|
6,433
|
6,744
|
-
|
1,950
|
1,652
|
806
|
193
|
275
|
1,053
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
純利益
|
-1,323
|
1,870
|
4,894
|
4,769
|
6,983
|
4,031
|
2,241
|
6,315
|
7,046
|
8,009
|
11,454
|
13,144
|
8,465
|
10,188
|
12,763
|
-10,062
|
8,623
|
6,879
|
-36,713
|
-2,836
|
9,567
|
12,501
|
17,568
|
16,534
|
10,386
|
15,402
|
20,935
|
4,068
|
19,683
|
22,510
|
22,676
|
6,195
|
5,886
|
3,755
|
-5,145
|
2,748
|
3,743
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.08
|
0.1
|
0.26
|
0.27
|
0.38
|
0.22
|
0.12
|
0.34
|
0.38
|
0.43
|
0.62
|
0.71
|
0.45
|
0.55
|
0.68
|
-0.54
|
0.46
|
0.37
|
-1.96
|
-0.15
|
0.51
|
0.66
|
0.93
|
0.88
|
0.55
|
0.82
|
1.14
|
0.23
|
1.11
|
1.28
|
1.31
|
0.36
|
0.35
|
0.22
|
-0.31
|
0.17
|
0.23
|
|
希薄化後一株あたり利益
|
-0.08
|
0.1
|
0.26
|
0.26
|
0.38
|
0.22
|
0.12
|
0.34
|
0.38
|
0.43
|
0.61
|
0.7
|
0.45
|
0.54
|
0.68
|
-0.54
|
0.46
|
0.37
|
-1.96
|
-0.15
|
0.51
|
0.66
|
0.93
|
0.87
|
0.55
|
0.81
|
1.13
|
0.23
|
1.11
|
1.27
|
1.3
|
0.36
|
0.34
|
0.22
|
-0.31
|
0.17
|
0.23
|
|
EBITDA
|
|
|
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|