|
(単位:千ドル)
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
売上高
|
113,231
|
142,622
|
103,655
|
118,027
|
160,202
|
110,010
|
138,301
|
189,685
|
132,259
|
120,921
|
143,591
|
188,557
|
133,911
|
120,461
|
145,569
|
185,629
|
143,264
|
114,063
|
128,086
|
179,818
|
130,785
|
99,265
|
128,781
|
190,693
|
149,214
|
127,149
|
144,093
|
208,949
|
199,376
|
146,549
|
157,816
|
205,618
|
190,983
|
69,666
|
88,538
|
169,863
|
134,798
|
173,874
|
217,746
|
163,424
|
182,804
|
211,397
|
144,905
|
160,390
|
187,686
|
136,669
|
159,313
|
182,727
|
181,475
|
131,769
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
売上原価
|
52,285
|
61,588
|
44,630
|
52,269
|
69,783
|
50,091
|
63,483
|
88,415
|
-
|
55,770
|
65,985
|
88,715
|
-
|
58,012
|
66,531
|
85,537
|
-
|
52,746
|
57,823
|
81,268
|
-
|
50,128
|
62,655
|
86,623
|
-
|
59,625
|
66,259
|
95,585
|
-
|
67,676
|
72,477
|
95,549
|
-
|
37,773
|
43,182
|
77,410
|
60,596
|
75,421
|
92,172
|
66,739
|
75,877
|
90,370
|
62,902
|
71,104
|
85,358
|
61,156
|
72,948
|
84,331
|
-
|
60,419
|
|
売上総利益
|
60,946
|
81,034
|
59,025
|
65,758
|
90,419
|
59,919
|
74,818
|
101,270
|
69,254
|
65,151
|
77,606
|
99,842
|
67,383
|
62,449
|
79,038
|
100,092
|
75,351
|
61,317
|
70,263
|
98,550
|
64,687
|
49,137
|
66,126
|
104,070
|
78,745
|
67,524
|
77,834
|
113,364
|
110,636
|
78,873
|
85,339
|
110,069
|
100,608
|
31,893
|
45,356
|
92,453
|
74,202
|
98,453
|
125,574
|
96,685
|
106,927
|
121,027
|
82,003
|
89,286
|
102,328
|
75,513
|
86,365
|
98,396
|
98,338
|
71,350
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
55,932
|
61,906
|
50,537
|
55,009
|
65,429
|
49,914
|
57,778
|
67,186
|
-
|
54,230
|
60,438
|
66,509
|
-
|
55,574
|
60,804
|
66,638
|
-
|
55,939
|
60,172
|
67,479
|
-
|
52,785
|
57,809
|
78,885
|
-
|
59,385
|
64,974
|
89,257
|
-
|
73,899
|
76,563
|
87,431
|
-
|
58,137
|
54,272
|
69,386
|
60,946
|
73,820
|
84,171
|
71,391
|
76,270
|
82,756
|
71,104
|
79,638
|
81,636
|
72,202
|
83,335
|
91,846
|
-
|
71,059
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
214,056
|
54,272
|
69,386
|
60,946
|
73,820
|
84,171
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
5,014
|
19,128
|
8,488
|
10,749
|
24,990
|
10,005
|
17,040
|
34,084
|
-
|
10,921
|
17,168
|
33,333
|
-
|
6,875
|
18,234
|
33,454
|
-
|
5,378
|
10,091
|
31,071
|
-
|
-3,648
|
8,317
|
25,185
|
-
|
8,139
|
12,860
|
24,107
|
-
|
4,974
|
8,776
|
22,638
|
-
|
-182,163
|
-8,916
|
23,067
|
13,256
|
24,633
|
41,403
|
25,294
|
30,657
|
38,271
|
10,899
|
9,648
|
20,692
|
3,311
|
3,030
|
6,550
|
9,222
|
291
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
5,463
|
18,859
|
8,359
|
10,678
|
24,987
|
11,489
|
16,941
|
33,984
|
6,504
|
10,862
|
17,079
|
33,306
|
9,917
|
6,776
|
18,013
|
33,152
|
11,184
|
5,060
|
9,796
|
29,501
|
7,097
|
-3,882
|
8,056
|
24,850
|
13,118
|
7,974
|
12,755
|
24,105
|
16,899
|
4,771
|
22,202
|
22,416
|
8,114
|
-182,419
|
-8,181
|
22,467
|
13,081
|
24,716
|
41,356
|
25,265
|
30,755
|
38,550
|
11,811
|
11,072
|
22,189
|
5,365
|
4,797
|
7,928
|
-
|
1,940
|
|
経常(税引前)利益率(%)
|
4.82
|
13.22
|
8.06
|
9.05
|
15.6
|
10.44
|
12.25
|
17.92
|
4.92
|
8.98
|
11.89
|
17.66
|
7.41
|
5.63
|
12.37
|
17.86
|
7.81
|
4.44
|
7.65
|
16.41
|
5.43
|
-3.91
|
6.26
|
13.03
|
8.79
|
6.27
|
8.85
|
11.54
|
8.48
|
3.26
|
14.07
|
10.9
|
4.25
|
-261.85
|
-9.24
|
13.23
|
9.7
|
14.21
|
18.99
|
15.46
|
16.82
|
18.24
|
8.15
|
6.9
|
11.82
|
3.93
|
3.01
|
4.34
|
-
|
1.47
|
|
法人税等合計
|
875
|
2,071
|
1,598
|
2,524
|
-9,866
|
3,310
|
4,287
|
10,570
|
-
|
3,433
|
4,909
|
10,889
|
-
|
3,135
|
6,080
|
11,242
|
-
|
1,723
|
3,441
|
9,286
|
-
|
277
|
2,574
|
7,490
|
-
|
-141
|
3,615
|
-2,817
|
-
|
847
|
4,700
|
5,000
|
-
|
-32,300
|
-1,600
|
7,500
|
3,300
|
5,300
|
9,600
|
6,000
|
6,400
|
8,400
|
2,500
|
2,900
|
4,500
|
2,300
|
900
|
2,500
|
-
|
700
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
純利益
|
4,588
|
16,788
|
6,761
|
8,154
|
34,853
|
8,210
|
12,654
|
23,414
|
7,297
|
7,429
|
12,170
|
22,417
|
10,051
|
3,641
|
12,053
|
21,910
|
8,282
|
3,337
|
6,355
|
20,215
|
5,232
|
-4,159
|
5,482
|
17,360
|
-33,908
|
8,115
|
9,140
|
26,922
|
17,447
|
3,925
|
17,505
|
17,765
|
3,504
|
-149,993
|
-6,615
|
14,943
|
9,751
|
19,410
|
31,795
|
19,254
|
24,337
|
30,111
|
9,277
|
8,187
|
17,670
|
3,063
|
3,861
|
5,433
|
8,458
|
1,420
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.18
|
0.66
|
0.26
|
0.32
|
1.36
|
0.32
|
0.49
|
0.9
|
0.28
|
0.29
|
0.48
|
0.88
|
0.4
|
0.15
|
0.51
|
0.93
|
0.34
|
0.14
|
0.27
|
0.88
|
0.23
|
-0.18
|
0.24
|
0.75
|
-1.47
|
0.35
|
0.39
|
1.16
|
0.75
|
0.17
|
0.76
|
0.77
|
0.15
|
-6.48
|
-0.28
|
0.64
|
0.4
|
0.83
|
1.36
|
0.81
|
1.06
|
1.31
|
0.41
|
0.36
|
0.78
|
0.13
|
0.17
|
0.23
|
0.36
|
0.06
|
|
希薄化後一株あたり利益
|
0.18
|
0.65
|
0.26
|
0.32
|
1.34
|
0.32
|
0.48
|
0.89
|
0.28
|
0.29
|
0.47
|
0.87
|
0.4
|
0.15
|
0.5
|
0.92
|
0.34
|
0.14
|
0.27
|
0.87
|
0.22
|
-0.18
|
0.24
|
0.75
|
-1.47
|
0.35
|
0.39
|
1.14
|
0.74
|
0.17
|
0.75
|
0.76
|
0.15
|
-6.48
|
-0.28
|
0.63
|
0.4
|
0.82
|
1.33
|
0.79
|
1.05
|
1.28
|
0.4
|
0.36
|
0.77
|
0.13
|
0.16
|
0.22
|
0.36
|
0.06
|
|
一株あたり配当金
|
0.03
|
0.03
|
0.55
|
0.05
|
0.05
|
0.05
|
0.05
|
0.08
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.11
|
0.11
|
0.11
|
-
|
0.13
|
0.13
|
0.13
|
-
|
0.13
|
0.13
|
0.13
|
-
|
0.2
|
0.2
|
0.2
|
-
|
-
|
0.2
|
0.2
|
-
|
0
|
0
|
0
|
0.2
|
-
|
-
|
0.35
|
-
|
-
|
1.35
|
0.35
|
0.35
|
-
|
0.35
|
0.35
|
-
|
0.35
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|