|
(単位:千ドル)
|
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
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q20
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
59,582
|
60,203
|
59,780
|
61,116
|
61,417
|
61,122
|
64,152
|
63,892
|
63,546
|
69,305
|
67,417
|
66,045
|
66,044
|
64,643
|
65,196
|
65,519
|
67,795
|
65,367
|
64,235
|
64,916
|
66,612
|
65,174
|
64,745
|
65,776
|
66,646
|
68,894
|
64,847
|
66,143
|
69,880
|
70,885
|
71,122
|
71,005
|
76,256
|
76,097
|
74,500
|
76,255
|
82,460
|
87,210
|
85,761
|
98,539
|
101,669
|
105,425
|
111,438
|
105,668
|
106,779
|
127,945
|
116,914
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
45,379
|
45,649
|
45,075
|
-
|
44,186
|
44,853
|
47,261
|
-
|
47,046
|
52,412
|
53,533
|
-
|
52,275
|
49,410
|
50,763
|
-
|
47,142
|
46,305
|
45,667
|
-
|
45,887
|
46,049
|
46,964
|
-
|
47,677
|
49,254
|
47,104
|
50,133
|
54,476
|
54,051
|
51,187
|
52,047
|
54,871
|
55,793
|
56,328
|
59,732
|
68,642
|
71,624
|
70,131
|
76,229
|
78,653
|
77,958
|
80,447
|
74,726
|
76,642
|
87,165
|
82,466
|
|
売上総利益
|
14,203
|
14,554
|
14,705
|
15,543
|
17,231
|
16,269
|
16,891
|
16,108
|
16,500
|
16,893
|
13,884
|
12,373
|
13,769
|
15,233
|
14,433
|
16,722
|
20,653
|
19,062
|
18,568
|
18,866
|
20,725
|
19,125
|
17,781
|
16,081
|
18,969
|
19,640
|
17,743
|
16,010
|
15,404
|
16,834
|
19,935
|
18,958
|
21,385
|
20,304
|
18,172
|
16,523
|
13,818
|
15,586
|
15,630
|
22,310
|
23,016
|
27,467
|
30,991
|
30,942
|
30,137
|
40,780
|
34,448
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
12,407
|
9,725
|
11,743
|
-
|
10,820
|
12,834
|
12,209
|
-
|
12,158
|
11,159
|
12,894
|
-
|
10,609
|
10,952
|
12,524
|
-
|
12,877
|
13,662
|
19,803
|
-
|
17,679
|
13,538
|
14,035
|
-
|
15,053
|
14,883
|
14,629
|
15,007
|
12,577
|
14,507
|
15,814
|
13,085
|
15,685
|
15,127
|
13,928
|
14,592
|
13,373
|
13,668
|
14,013
|
15,741
|
15,710
|
13,011
|
17,835
|
15,777
|
19,705
|
19,590
|
16,966
|
|
営業利益
|
1,796
|
4,829
|
2,962
|
-
|
6,399
|
3,385
|
4,674
|
-
|
4,342
|
5,734
|
990
|
-
|
3,160
|
4,281
|
1,909
|
-
|
7,776
|
5,400
|
-1,235
|
-
|
3,046
|
5,587
|
3,746
|
-
|
3,916
|
4,757
|
3,114
|
1,003
|
2,827
|
2,327
|
4,121
|
5,873
|
5,700
|
5,177
|
4,244
|
1,931
|
445
|
1,918
|
-4,027
|
6,569
|
7,306
|
14,456
|
13,156
|
15,165
|
10,432
|
21,190
|
17,482
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
1,473
|
4,279
|
2,634
|
-
|
6,057
|
3,031
|
4,441
|
-
|
3,893
|
5,530
|
863
|
-
|
2,865
|
3,886
|
1,902
|
-
|
7,540
|
5,069
|
-1,233
|
-
|
2,679
|
5,244
|
3,768
|
-
|
3,839
|
5,071
|
3,295
|
884
|
2,788
|
6,704
|
4,077
|
5,758
|
5,597
|
4,755
|
5,157
|
2,162
|
710
|
2,370
|
-3,852
|
6,437
|
5,039
|
9,981
|
12,830
|
14,682
|
10,138
|
20,202
|
16,260
|
|
経常(税引前)利益率(%)
|
2.47
|
7.11
|
4.41
|
-
|
9.86
|
4.96
|
6.92
|
-
|
6.13
|
7.98
|
1.28
|
-
|
4.34
|
6.01
|
2.92
|
-
|
11.12
|
7.75
|
-1.92
|
-
|
4.02
|
8.05
|
5.82
|
-
|
5.76
|
7.36
|
5.08
|
1.34
|
3.99
|
9.46
|
5.73
|
8.11
|
7.34
|
6.25
|
6.92
|
2.84
|
0.86
|
2.72
|
-4.49
|
6.53
|
4.96
|
9.47
|
11.51
|
13.89
|
9.49
|
15.79
|
13.91
|
|
法人税等合計
|
398
|
1,040
|
742
|
-
|
1,605
|
885
|
1,190
|
-
|
1,006
|
1,249
|
141
|
-
|
745
|
1,089
|
517
|
-
|
2,117
|
1,248
|
-341
|
-
|
670
|
994
|
557
|
-
|
789
|
6,167
|
-290
|
-50
|
506
|
1,143
|
617
|
1,009
|
947
|
806
|
869
|
-24
|
115
|
409
|
-1,719
|
1,207
|
1,193
|
1,493
|
2,088
|
2,300
|
2,361
|
3,826
|
3,339
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
1,075
|
3,239
|
1,892
|
-108
|
4,452
|
2,146
|
3,251
|
4,737
|
2,887
|
4,281
|
722
|
466
|
2,120
|
2,797
|
1,385
|
-
|
5,423
|
3,821
|
-892
|
5,261
|
2,009
|
4,250
|
3,211
|
1,322
|
3,050
|
-1,096
|
3,585
|
934
|
2,287
|
5,619
|
3,536
|
4,830
|
4,650
|
3,984
|
4,299
|
2,227
|
595
|
2,002
|
-2,109
|
5,241
|
3,856
|
8,535
|
10,742
|
12,382
|
7,777
|
16,376
|
12,921
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
希薄化後一株あたり利益
|
0.15
|
0.45
|
0.26
|
-0.02
|
0.64
|
0.31
|
0.46
|
0.67
|
0.41
|
0.6
|
0.1
|
0.07
|
0.3
|
0.39
|
0.19
|
0.71
|
0.75
|
0.53
|
-0.13
|
0.72
|
0.28
|
0.58
|
0.44
|
0.18
|
0.41
|
-0.15
|
0.48
|
0.12
|
0.3
|
0.74
|
0.46
|
0.63
|
0.61
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.31
|
0.15
|
|
EBITDA
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|