|
(単位:千ドル)
|
2011/12
|
2012/12
|
2013/12
|
2014/12
|
2015/12
|
2016/12
|
2017/12
|
2018/12
|
2019/12
|
2020/12
|
2021/12
|
2022/12
|
2023/12
|
2024/12
|
|
売上高
|
31,162
|
37,514
|
52,527
|
124,590
|
264,860
|
287,728
|
197,563
|
191,910
|
77,614
|
62,071
|
60,005
|
49,134
|
43,924
|
42,963
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
8,172
|
9,685
|
12,551
|
26,981
|
54,098
|
54,903
|
38,645
|
39,367
|
20,104
|
16,990
|
15,010
|
12,661
|
11,175
|
11,178
|
|
売上総利益
|
22,990
|
27,829
|
39,976
|
97,609
|
210,762
|
232,825
|
158,918
|
152,543
|
57,510
|
45,081
|
44,995
|
36,473
|
32,749
|
31,785
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
9,052
|
9,415
|
11,634
|
19,687
|
36,024
|
43,245
|
31,685
|
31,309
|
27,220
|
18,208
|
17,846
|
15,996
|
16,006
|
15,513
|
|
営業費用
|
21,207
|
25,184
|
35,753
|
76,789
|
162,885
|
168,689
|
115,859
|
118,811
|
64,533
|
44,412
|
43,424
|
36,743
|
34,420
|
33,084
|
|
営業利益
|
1,783
|
2,645
|
4,223
|
20,820
|
47,877
|
64,136
|
43,059
|
33,732
|
-7,023
|
669
|
1,571
|
-270
|
-1,671
|
-1,299
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
2,127
|
2,606
|
4,191
|
20,636
|
47,793
|
64,077
|
43,426
|
34,521
|
-5,597
|
1,490
|
1,510
|
602
|
745
|
620
|
|
経常(税引前)利益率(%)
|
6.83
|
6.95
|
7.98
|
16.56
|
18.04
|
22.27
|
21.98
|
17.99
|
-7.21
|
2.4
|
2.52
|
1.23
|
1.7
|
1.44
|
|
法人税等合計
|
-298
|
-24
|
102
|
266
|
552
|
8,991
|
19,848
|
3,486
|
14
|
647
|
425
|
289
|
177
|
48
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
2,425
|
2,630
|
4,089
|
20,370
|
47,241
|
55,086
|
23,578
|
31,035
|
-5,611
|
843
|
1,085
|
313
|
568
|
572
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
1.67
|
3.84
|
4.84
|
2.1
|
2.75
|
-0.52
|
0.08
|
0.1
|
0.03
|
0.05
|
0.05
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
1.61
|
3.82
|
4.83
|
2.09
|
2.74
|
-0.52
|
0.07
|
0.09
|
0.03
|
0.05
|
0.05
|
|
配当性向(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
一株あたり配当金
|
-
|
-
|
-
|
0.03
|
0.14
|
0.61
|
1.52
|
2.77
|
0.64
|
0.8
|
-
|
0.8
|
0.8
|
0.8
|
|
EBITDA
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|