|
(単位:千ドル)
|
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
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
18,775
|
17,334
|
22,051
|
22,003
|
22,134
|
17,295
|
19,124
|
19,601
|
19,244
|
16,534
|
20,190
|
21,004
|
25,247
|
17,358
|
18,676
|
20,781
|
16,752
|
14,047
|
16,340
|
16,915
|
17,312
|
14,606
|
15,847
|
16,432
|
17,206
|
17,551
|
26,887
|
23,116
|
20,273
|
16,750
|
18,957
|
17,367
|
12,887
|
14,863
|
13,639
|
11,876
|
15,741
|
15,634
|
14,440
|
17,200
|
17,382
|
18,283
|
19,619
|
16,941
|
14,854
|
16,112
|
16,221
|
15,742
|
17,549
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
12,266
|
11,183
|
13,190
|
13,216
|
-
|
10,771
|
12,459
|
13,472
|
-
|
11,127
|
13,530
|
13,665
|
-
|
11,973
|
13,006
|
15,072
|
-
|
10,545
|
11,788
|
11,453
|
-
|
9,795
|
10,184
|
11,126
|
-
|
12,322
|
17,931
|
16,090
|
-
|
13,188
|
13,648
|
12,875
|
10,483
|
10,866
|
10,167
|
9,567
|
10,921
|
11,544
|
10,394
|
12,167
|
12,574
|
11,762
|
12,836
|
11,825
|
11,141
|
12,073
|
12,301
|
11,115
|
12,215
|
|
売上総利益
|
6,509
|
6,150
|
8,860
|
8,786
|
7,755
|
6,523
|
6,665
|
6,129
|
6,593
|
5,407
|
6,659
|
7,338
|
9,066
|
5,385
|
5,669
|
5,708
|
5,032
|
3,502
|
4,551
|
5,461
|
6,209
|
4,810
|
5,663
|
5,305
|
5,018
|
5,228
|
8,956
|
7,026
|
6,661
|
3,562
|
5,309
|
4,491
|
2,404
|
3,996
|
3,472
|
2,309
|
4,819
|
4,090
|
4,045
|
5,033
|
4,808
|
6,521
|
6,782
|
5,116
|
3,713
|
4,038
|
3,920
|
4,626
|
5,334
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
6,227
|
5,964
|
7,410
|
6,898
|
-
|
6,188
|
6,404
|
6,152
|
-
|
6,045
|
6,835
|
6,756
|
-
|
5,720
|
6,474
|
6,084
|
-
|
5,087
|
5,351
|
5,074
|
5,246
|
5,192
|
5,898
|
5,426
|
5,451
|
5,557
|
7,400
|
6,370
|
6,802
|
6,773
|
5,776
|
5,418
|
4,824
|
5,549
|
4,559
|
4,307
|
4,589
|
4,530
|
4,780
|
5,036
|
4,954
|
5,455
|
5,662
|
4,957
|
5,093
|
5,319
|
5,237
|
5,459
|
5,743
|
|
営業利益
|
420
|
337
|
1,519
|
1,877
|
-
|
263
|
281
|
-102
|
-
|
-677
|
-203
|
539
|
-
|
-394
|
-842
|
-406
|
-
|
-1,604
|
-856
|
343
|
-
|
-420
|
-281
|
-167
|
-
|
-331
|
1,558
|
659
|
-
|
-3,221
|
-476
|
-937
|
-2,448
|
-1,561
|
-1,292
|
-2,003
|
261
|
-457
|
-754
|
-22
|
-167
|
1,045
|
1,100
|
138
|
-1,400
|
-1,302
|
-1,338
|
-853
|
-430
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
252
|
192
|
1,377
|
1,732
|
580
|
151
|
157
|
-220
|
185
|
-768
|
-313
|
432
|
1,537
|
-498
|
-939
|
-517
|
-863
|
-1,744
|
-993
|
181
|
759
|
-637
|
-232
|
-282
|
-596
|
-450
|
1,406
|
455
|
-361
|
-3,338
|
-613
|
-1,073
|
-2,587
|
-1,685
|
-1,429
|
-2,174
|
3,391
|
5,376
|
-924
|
-234
|
-363
|
842
|
2,498
|
99
|
-1,419
|
-1,595
|
-1,551
|
-1,096
|
-684
|
|
経常(税引前)利益率(%)
|
1.34
|
1.11
|
6.25
|
7.87
|
2.62
|
0.88
|
0.82
|
-1.12
|
0.97
|
-4.64
|
-1.55
|
2.06
|
6.09
|
-2.87
|
-5.03
|
-2.48
|
-5.15
|
-12.41
|
-6.07
|
1.07
|
4.39
|
-4.36
|
-1.46
|
-1.71
|
-3.46
|
-2.56
|
5.23
|
1.97
|
-1.78
|
-19.92
|
-3.23
|
-6.18
|
-20.07
|
-11.33
|
-10.48
|
-18.3
|
21.55
|
34.39
|
-6.39
|
-1.36
|
-2.08
|
4.61
|
12.73
|
0.59
|
-9.55
|
-9.89
|
-9.56
|
-6.96
|
-3.89
|
|
法人税等合計
|
178
|
39
|
470
|
554
|
-
|
40
|
82
|
-76
|
-
|
-324
|
-157
|
154
|
-
|
-246
|
-431
|
46
|
-
|
23
|
-10
|
-8
|
-
|
-21
|
7
|
14
|
-
|
-40
|
15
|
17
|
-
|
-28
|
5
|
12
|
5
|
5
|
4
|
-33
|
6
|
3
|
12
|
-6
|
9
|
32
|
74
|
-1
|
7
|
7
|
6
|
12
|
14
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
117
|
192
|
948
|
1,178
|
434
|
129
|
75
|
-125
|
-91
|
-413
|
-144
|
292
|
947
|
-229
|
-491
|
-563
|
-2,965
|
-1,746
|
-984
|
188
|
761
|
-616
|
-240
|
-296
|
-589
|
-411
|
1,390
|
438
|
-351
|
-3,311
|
-618
|
-1,086
|
-2,592
|
-1,690
|
-1,434
|
-2,142
|
3,385
|
5,372
|
-936
|
-228
|
-372
|
809
|
2,423
|
100
|
-1,426
|
-1,602
|
-1,558
|
-1,108
|
-698
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.03
|
-0.05
|
0.1
|
0.31
|
0.01
|
-0.18
|
-0.21
|
-0.2
|
-0.14
|
-0.09
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.03
|
-0.05
|
0.1
|
0.31
|
0.01
|
-0.18
|
-0.21
|
-0.2
|
-0.14
|
-0.09
|
|
一株あたり配当金
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|