|
(単位:千ドル)
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
|
売上高
|
181,933
|
174,565
|
243,402
|
193,719
|
211,256
|
201,985
|
283,355
|
227,602
|
254,645
|
238,116
|
356,669
|
275,739
|
288,098
|
283,606
|
393,934
|
324,854
|
333,865
|
327,049
|
422,431
|
349,363
|
529,313
|
414,382
|
515,763
|
452,492
|
415,881
|
383,487
|
501,135
|
406,666
|
452,482
|
418,072
|
459,154
|
514,509
|
480,050
|
508,818
|
578,375
|
517,428
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
111,875
|
104,641
|
-
|
114,704
|
127,442
|
117,795
|
-
|
134,667
|
154,419
|
140,127
|
-
|
162,863
|
175,474
|
168,184
|
-
|
192,120
|
209,832
|
193,767
|
-
|
208,997
|
322,471
|
242,881
|
-
|
269,882
|
252,846
|
230,927
|
-
|
265,341
|
308,872
|
253,396
|
280,583
|
317,825
|
285,939
|
299,460
|
359,344
|
302,969
|
|
売上総利益
|
70,058
|
69,924
|
98,839
|
79,015
|
83,814
|
84,190
|
113,392
|
92,935
|
100,226
|
97,989
|
140,497
|
112,876
|
112,624
|
115,422
|
156,729
|
132,734
|
124,033
|
133,282
|
165,540
|
140,366
|
206,842
|
171,501
|
204,657
|
182,610
|
163,035
|
152,560
|
183,041
|
141,325
|
143,610
|
164,676
|
178,571
|
196,684
|
194,111
|
209,358
|
219,031
|
214,459
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
49,575
|
51,796
|
-
|
54,809
|
57,737
|
60,522
|
-
|
61,731
|
65,778
|
68,124
|
-
|
72,364
|
72,990
|
78,440
|
-
|
83,332
|
87,350
|
90,481
|
-
|
89,720
|
109,149
|
105,830
|
-
|
104,370
|
110,119
|
114,048
|
-
|
116,273
|
118,466
|
124,810
|
130,268
|
134,623
|
141,684
|
142,419
|
145,673
|
154,467
|
|
営業利益
|
16,841
|
13,938
|
-
|
20,979
|
21,985
|
18,647
|
-
|
27,334
|
29,818
|
24,210
|
-
|
35,985
|
34,863
|
29,289
|
-
|
40,784
|
30,751
|
35,733
|
-
|
42,980
|
92,026
|
57,785
|
-
|
71,221
|
45,706
|
30,213
|
-
|
17,145
|
16,545
|
29,532
|
38,539
|
52,537
|
39,069
|
56,497
|
60,759
|
44,522
|
|
営業利益率 (%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
10,067
|
10,649
|
-
|
19,315
|
20,514
|
17,242
|
-
|
25,603
|
28,694
|
23,067
|
-
|
35,347
|
34,585
|
28,917
|
-
|
40,929
|
31,123
|
35,875
|
-
|
43,063
|
92,052
|
57,878
|
-
|
71,246
|
45,640
|
30,143
|
-
|
17,036
|
16,668
|
30,398
|
41,214
|
55,939
|
43,046
|
60,798
|
64,687
|
48,550
|
|
経常(税引前)利益率(%)
|
5.53
|
6.1
|
-
|
9.97
|
9.71
|
8.54
|
-
|
11.25
|
11.27
|
9.69
|
-
|
12.82
|
12.0
|
10.2
|
-
|
12.6
|
9.32
|
10.97
|
-
|
12.33
|
17.39
|
13.97
|
-
|
15.75
|
10.97
|
7.86
|
-
|
4.19
|
3.68
|
7.27
|
8.98
|
10.87
|
8.97
|
11.95
|
11.18
|
9.38
|
|
法人税等合計
|
3,715
|
3,887
|
-
|
7,567
|
7,379
|
6,781
|
-
|
6,637
|
8,982
|
4,205
|
-
|
4,893
|
4,737
|
4,100
|
-
|
2,212
|
5,953
|
8,919
|
-
|
9,607
|
-7,331
|
12,681
|
-
|
16,026
|
11,317
|
6,958
|
-
|
4,513
|
2,571
|
7,300
|
10,200
|
13,758
|
11,243
|
14,500
|
15,705
|
12,666
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
純利益
|
6,352
|
6,762
|
16,064
|
11,748
|
13,135
|
10,461
|
24,420
|
18,966
|
19,712
|
18,862
|
70,054
|
30,454
|
29,848
|
24,817
|
49,894
|
38,717
|
25,170
|
26,956
|
50,287
|
33,456
|
99,383
|
45,197
|
64,660
|
55,220
|
34,323
|
23,185
|
44,727
|
12,523
|
14,097
|
23,082
|
30,980
|
42,181
|
31,803
|
46,342
|
48,982
|
35,884
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.13
|
0.12
|
0.27
|
0.2
|
0.22
|
0.17
|
0.4
|
0.31
|
0.32
|
0.31
|
1.13
|
0.49
|
0.48
|
0.4
|
0.79
|
0.61
|
0.4
|
0.43
|
0.8
|
0.53
|
1.53
|
0.69
|
0.99
|
0.84
|
0.53
|
0.36
|
0.71
|
0.2
|
0.23
|
0.37
|
0.5
|
0.68
|
0.52
|
0.76
|
0.8
|
0.59
|
|
希薄化後一株あたり利益
|
0.12
|
0.11
|
0.26
|
0.19
|
0.21
|
0.17
|
0.39
|
0.29
|
0.3
|
0.29
|
1.07
|
0.46
|
0.45
|
0.38
|
0.76
|
0.59
|
0.38
|
0.41
|
0.77
|
0.51
|
1.5
|
0.68
|
0.98
|
0.84
|
0.52
|
0.36
|
0.71
|
0.2
|
0.22
|
0.37
|
0.5
|
0.68
|
0.51
|
0.75
|
0.79
|
0.58
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|