|
(単位:千ドル)
|
2Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
売上高
|
7,208
|
9,090
|
10,980
|
9,333
|
8,651
|
10,598
|
14,177
|
23,162
|
34,189
|
31,833
|
40,709
|
69,716
|
80,779
|
74,346
|
80,391
|
70,679
|
59,874
|
51,465
|
40,132
|
52,367
|
50,910
|
47,043
|
19,328
|
23,428
|
17,023
|
14,948
|
16,404
|
14,124
|
-
|
13,469
|
16,152
|
14,276
|
-
|
11,546
|
13,360
|
11,716
|
-
|
11,861
|
10,511
|
10,615
|
-
|
10,951
|
10,475
|
10,691
|
-
|
10,737
|
|
売上成長率(%)
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
売上原価
|
1,977
|
2,399
|
2,884
|
2,384
|
2,228
|
2,570
|
3,362
|
5,252
|
7,509
|
6,756
|
8,930
|
14,094
|
16,001
|
14,280
|
15,059
|
13,627
|
11,245
|
9,793
|
8,183
|
10,221
|
10,399
|
9,926
|
5,224
|
5,407
|
4,371
|
4,514
|
4,817
|
3,635
|
-
|
3,255
|
3,934
|
3,668
|
-
|
2,908
|
3,392
|
3,098
|
-
|
3,031
|
2,666
|
2,689
|
-
|
2,912
|
2,699
|
2,765
|
-
|
2,832
|
|
売上総利益
|
5,231
|
6,691
|
8,096
|
6,949
|
6,423
|
8,028
|
10,815
|
17,910
|
26,680
|
25,077
|
31,779
|
55,622
|
64,778
|
60,066
|
65,332
|
57,052
|
48,629
|
41,672
|
31,949
|
42,146
|
40,511
|
37,117
|
14,104
|
18,021
|
12,652
|
10,434
|
11,587
|
10,489
|
-
|
10,214
|
12,218
|
10,608
|
-
|
8,638
|
9,968
|
8,618
|
-
|
8,830
|
7,845
|
7,926
|
-
|
8,039
|
7,776
|
7,926
|
-
|
7,905
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
販売管理費
|
1,836
|
2,437
|
2,313
|
2,255
|
2,445
|
2,609
|
3,216
|
4,347
|
5,031
|
5,076
|
6,423
|
8,281
|
9,867
|
10,904
|
12,431
|
11,170
|
9,536
|
6,590
|
7,495
|
9,122
|
8,093
|
7,269
|
7,315
|
6,627
|
6,354
|
5,279
|
4,291
|
4,201
|
-
|
4,480
|
4,906
|
4,102
|
-
|
4,281
|
3,986
|
3,900
|
-
|
4,232
|
4,080
|
3,857
|
-
|
3,918
|
3,811
|
3,868
|
-
|
3,762
|
|
営業費用
|
4,576
|
6,140
|
7,207
|
6,160
|
6,131
|
7,080
|
9,488
|
14,791
|
20,512
|
19,613
|
24,861
|
43,359
|
49,975
|
46,079
|
50,405
|
41,844
|
35,637
|
28,805
|
23,435
|
32,102
|
30,403
|
29,270
|
16,813
|
18,025
|
13,716
|
11,882
|
11,404
|
9,821
|
-
|
9,994
|
11,833
|
10,129
|
-
|
9,021
|
9,753
|
8,763
|
-
|
9,224
|
8,588
|
8,218
|
-
|
8,404
|
8,014
|
8,201
|
-
|
8,250
|
|
営業利益
|
655
|
551
|
889
|
789
|
292
|
948
|
1,327
|
3,119
|
6,168
|
5,464
|
6,918
|
12,263
|
14,803
|
13,987
|
14,927
|
15,208
|
12,992
|
12,867
|
8,514
|
10,044
|
10,108
|
7,847
|
-2,709
|
-4
|
-1,064
|
-1,448
|
183
|
668
|
-
|
220
|
385
|
479
|
-
|
-383
|
215
|
-145
|
-
|
-394
|
-743
|
-292
|
-
|
-365
|
-238
|
-275
|
-
|
-345
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
経常(税引前)利益
|
681
|
488
|
891
|
762
|
299
|
920
|
1,342
|
3,110
|
6,169
|
5,433
|
6,809
|
12,395
|
14,668
|
13,963
|
14,943
|
15,256
|
13,148
|
12,947
|
8,502
|
10,207
|
10,161
|
8,096
|
-2,277
|
369
|
-741
|
-1,355
|
308
|
1,053
|
-
|
240
|
326
|
426
|
-
|
-273
|
390
|
42
|
-
|
287
|
-301
|
293
|
-
|
198
|
281
|
166
|
-
|
120
|
|
経常(税引前)利益率(%)
|
9.45
|
5.37
|
8.11
|
8.16
|
3.46
|
8.68
|
9.47
|
13.43
|
18.04
|
17.07
|
16.73
|
17.78
|
18.16
|
18.78
|
18.59
|
21.58
|
21.96
|
25.16
|
21.19
|
19.49
|
19.96
|
17.21
|
-11.78
|
1.58
|
-4.35
|
-9.06
|
1.88
|
7.46
|
-
|
1.78
|
2.02
|
2.98
|
-
|
-2.36
|
2.92
|
0.36
|
-
|
2.42
|
-2.86
|
2.76
|
-
|
1.81
|
2.68
|
1.55
|
-
|
1.12
|
|
法人税等合計
|
13
|
-19
|
45
|
15
|
12
|
16
|
21
|
39
|
59
|
46
|
71
|
122
|
137
|
2,683
|
2,742
|
2,699
|
2,723
|
2,644
|
1,164
|
1,383
|
1,138
|
467
|
-354
|
-28
|
502
|
-782
|
274
|
418
|
-
|
87
|
97
|
-45
|
-
|
-168
|
207
|
-5
|
-
|
30
|
-82
|
121
|
-
|
10
|
108
|
131
|
-
|
-2
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
純利益
|
669
|
507
|
846
|
747
|
287
|
904
|
1,321
|
3,071
|
6,110
|
5,387
|
6,738
|
12,273
|
14,531
|
11,280
|
12,201
|
12,557
|
10,425
|
10,303
|
7,338
|
8,824
|
9,023
|
7,629
|
-1,923
|
397
|
-1,243
|
-573
|
34
|
635
|
-
|
153
|
229
|
471
|
-
|
-105
|
183
|
47
|
-
|
257
|
-219
|
172
|
-
|
188
|
173
|
35
|
-
|
122
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
一株あたり利益
|
-
|
0.05
|
-
|
-
|
0.03
|
-
|
-
|
-
|
-
|
-
|
0.54
|
0.99
|
1.19
|
0.96
|
1.08
|
1.12
|
0.93
|
0.92
|
0.65
|
0.78
|
0.8
|
0.67
|
-0.17
|
0.04
|
-0.12
|
-
|
0
|
0.06
|
-
|
0.01
|
0.02
|
0.04
|
-
|
-0.01
|
0.02
|
0
|
-
|
0.02
|
-0.02
|
0.02
|
-
|
0.02
|
0.02
|
0
|
-
|
0.01
|
|
希薄化後一株あたり利益
|
-
|
0.04
|
-
|
-
|
0.03
|
-
|
-
|
-
|
-
|
-
|
0.54
|
0.98
|
1.18
|
0.95
|
1.07
|
1.12
|
0.93
|
0.91
|
0.65
|
0.78
|
0.8
|
0.67
|
-0.17
|
0.04
|
-0.12
|
-
|
0
|
0.06
|
-
|
0.01
|
0.02
|
0.04
|
-
|
-0.01
|
0.02
|
0
|
-
|
0.02
|
-0.02
|
0.02
|
-
|
0.02
|
0.02
|
0
|
-
|
0.01
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.01
|
0.01
|
0.01
|
0.02
|
0.03
|
0.04
|
0.05
|
0.06
|
0.07
|
0.44
|
0.45
|
0.36
|
0.13
|
1.9
|
0.4
|
0.24
|
-
|
-
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|