|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
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
|
1Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
35,241
|
35,736
|
35,531
|
37,598
|
37,110
|
19,300
|
21,453
|
24,039
|
24,209
|
22,344
|
25,781
|
26,848
|
26,473
|
24,744
|
27,891
|
28,918
|
26,505
|
25,700
|
27,075
|
27,107
|
28,404
|
26,300
|
29,948
|
30,002
|
26,993
|
25,100
|
28,413
|
32,385
|
30,029
|
27,400
|
31,176
|
33,730
|
29,703
|
29,600
|
32,311
|
23,800
|
28,426
|
30,000
|
35,924
|
36,253
|
34,556
|
42,050
|
41,675
|
42,864
|
41,151
|
36,616
|
40,355
|
37,971
|
35,887
|
33,667
|
40,272
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
売上原価
|
25,405
|
27,202
|
26,057
|
27,573
|
26,948
|
-
|
15,433
|
16,429
|
16,695
|
-
|
18,032
|
18,235
|
18,331
|
-
|
19,325
|
19,758
|
18,387
|
-
|
18,870
|
18,621
|
19,005
|
-
|
20,263
|
20,494
|
18,795
|
-
|
18,910
|
21,151
|
20,433
|
-
|
21,552
|
22,791
|
20,227
|
-
|
21,880
|
16,434
|
21,098
|
-
|
24,889
|
24,947
|
23,634
|
29,970
|
28,046
|
30,928
|
28,447
|
26,343
|
27,736
|
28,304
|
24,722
|
24,199
|
28,109
|
|
売上総利益
|
9,836
|
8,534
|
9,474
|
10,025
|
10,162
|
5,500
|
6,020
|
7,610
|
7,514
|
6,430
|
7,749
|
8,613
|
8,142
|
7,744
|
8,566
|
9,160
|
8,118
|
7,600
|
8,205
|
8,486
|
9,399
|
9,100
|
9,685
|
9,508
|
8,198
|
7,400
|
9,503
|
11,234
|
9,596
|
7,900
|
9,624
|
10,939
|
9,476
|
9,000
|
10,431
|
7,366
|
7,328
|
7,700
|
11,035
|
11,306
|
10,922
|
12,080
|
13,629
|
11,936
|
12,704
|
10,273
|
12,619
|
9,667
|
11,165
|
9,468
|
12,163
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
5,900
|
5,745
|
6,565
|
6,096
|
6,190
|
-
|
4,586
|
4,667
|
4,537
|
-
|
4,461
|
4,701
|
4,710
|
-
|
4,866
|
4,854
|
4,684
|
-
|
4,852
|
4,769
|
4,926
|
-
|
5,159
|
4,907
|
4,829
|
-
|
5,130
|
5,251
|
5,075
|
-
|
5,334
|
5,317
|
5,210
|
-
|
5,411
|
4,997
|
5,246
|
-
|
5,218
|
5,548
|
5,791
|
5,774
|
5,884
|
6,016
|
5,664
|
5,906
|
6,074
|
5,952
|
6,084
|
6,119
|
6,294
|
|
営業利益
|
-9,030
|
12,888
|
-12,133
|
14,226
|
2,106
|
-
|
-2,853
|
-12,422
|
-443
|
-
|
-64
|
-4,685
|
7,980
|
-
|
3,004
|
-1,100
|
962
|
-
|
-2,206
|
621
|
-6
|
-
|
-923
|
1,257
|
860
|
-
|
-2,798
|
-60,625
|
3,482
|
-
|
2,518
|
-12,889
|
5,809
|
-
|
2,534
|
14
|
-308
|
-
|
3,972
|
2,887
|
2,284
|
3,870
|
4,205
|
3,216
|
4,197
|
1,421
|
3,681
|
1,356
|
791
|
2,036
|
3,148
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
18,521
|
39,345
|
29,870
|
34,438
|
13,413
|
-
|
-14,656
|
-22,042
|
-8,829
|
-
|
5,004
|
5,681
|
17,980
|
-
|
8,911
|
-49,407
|
-2,344
|
-
|
-3,003
|
1,495
|
7,200
|
-
|
10,941
|
61,876
|
24,266
|
-
|
18,065
|
-54,550
|
-21,030
|
-
|
18,287
|
7,227
|
-3,284
|
-
|
-761
|
3,356
|
5,287
|
-
|
16,371
|
15,206
|
11,912
|
21,914
|
37,492
|
-13,932
|
-4,518
|
-9,891
|
-297
|
8,303
|
9,755
|
44,882
|
1,299
|
|
経常(税引前)利益率(%)
|
52.56
|
110.1
|
84.07
|
91.6
|
36.14
|
-
|
-68.32
|
-91.69
|
-36.47
|
-
|
19.41
|
21.16
|
67.92
|
-
|
31.95
|
-170.85
|
-8.84
|
-
|
-11.09
|
5.52
|
25.35
|
-
|
36.53
|
206.24
|
89.9
|
-
|
63.58
|
-168.44
|
-70.03
|
-
|
58.66
|
21.43
|
-11.06
|
-
|
-2.36
|
14.1
|
18.6
|
-
|
45.57
|
41.94
|
34.47
|
52.11
|
89.96
|
-32.5
|
-10.98
|
-27.01
|
-0.74
|
21.87
|
27.18
|
133.31
|
3.23
|
|
法人税等合計
|
1,389
|
11,530
|
8,623
|
8,193
|
3,066
|
-
|
-12,658
|
-
|
-3,145
|
-
|
970
|
-125
|
3,800
|
-
|
-1,446
|
-20,507
|
-3,581
|
-
|
-822
|
330
|
-560
|
-
|
2,179
|
20,278
|
6,466
|
-
|
3,330
|
-12,588
|
-6,158
|
-
|
2,561
|
667
|
-2,286
|
-
|
-3,263
|
-1,516
|
1,200
|
-
|
2,500
|
1,900
|
1,100
|
2,700
|
6,400
|
-5,576
|
1,421
|
-7,300
|
-965
|
988
|
1,302
|
8,508
|
-23
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
17,132
|
27,815
|
21,247
|
26,245
|
10,347
|
21,400
|
-1,998
|
-14,018
|
-5,684
|
-33,020
|
4,034
|
5,806
|
14,180
|
5,383
|
10,357
|
-28,900
|
1,237
|
-5,600
|
-2,181
|
1,165
|
7,760
|
9,600
|
8,762
|
41,598
|
17,800
|
49,100
|
14,735
|
-41,962
|
-14,872
|
3,100
|
15,726
|
6,560
|
-998
|
6,700
|
2,502
|
4,872
|
4,124
|
4,600
|
13,866
|
13,305
|
10,858
|
19,209
|
31,057
|
-8,356
|
-5,939
|
-2,591
|
668
|
7,315
|
8,453
|
36,374
|
1,322
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.38
|
0.62
|
-0.18
|
-0.14
|
-0.06
|
-
|
0.14
|
0.16
|
0.74
|
0.01
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.38
|
0.62
|
-0.18
|
0.82
|
-0.06
|
0
|
0.14
|
0.16
|
0.74
|
0.01
|
|
一株あたり配当金
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
-
|
0.13
|
0.13
|
0.13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.04
|
0.04
|
0.04
|
-
|
0.06
|
6
|
0.06
|
0.07
|
0.07
|
0.42
|
0.07
|
0.07
|
0.07
|
0.08
|
0.08
|
0.51
|
0.09
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|