|
(単位:千ドル)
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
173,267
|
183,677
|
187,458
|
188,688
|
187,495
|
184,950
|
187,120
|
191,773
|
183,461
|
187,987
|
191,598
|
189,861
|
193,412
|
205,876
|
208,908
|
200,153
|
218,223
|
205,736
|
189,720
|
214,012
|
210,739
|
195,194
|
206,149
|
211,729
|
214,665
|
232,712
|
239,619
|
232,521
|
244,646
|
245,673
|
231,349
|
249,943
|
263,223
|
260,432
|
309,261
|
347,825
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
120,425
|
129,412
|
127,129
|
132,603
|
128,385
|
124,102
|
126,960
|
129,357
|
123,506
|
126,988
|
128,100
|
129,241
|
130,030
|
138,957
|
139,839
|
134,348
|
149,579
|
140,864
|
132,057
|
144,908
|
141,188
|
131,075
|
137,884
|
142,564
|
149,987
|
162,040
|
167,993
|
163,875
|
167,261
|
170,133
|
163,623
|
171,327
|
183,623
|
176,937
|
207,391
|
243,257
|
|
売上総利益
|
52,842
|
54,265
|
60,329
|
56,085
|
59,110
|
60,848
|
60,160
|
62,416
|
59,955
|
60,999
|
63,498
|
60,620
|
63,382
|
66,919
|
69,069
|
65,805
|
68,644
|
64,872
|
57,663
|
69,104
|
69,551
|
64,119
|
68,265
|
69,165
|
64,678
|
70,672
|
71,626
|
68,646
|
77,385
|
75,540
|
67,726
|
78,616
|
79,600
|
83,495
|
101,870
|
104,568
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
35,520
|
41,208
|
35,224
|
36,298
|
37,297
|
39,885
|
38,302
|
39,795
|
38,784
|
39,186
|
40,870
|
30,646
|
40,995
|
42,981
|
42,577
|
42,952
|
42,938
|
42,304
|
47,516
|
49,495
|
48,232
|
48,431
|
48,375
|
49,033
|
50,066
|
48,378
|
52,432
|
54,962
|
61,541
|
56,987
|
68,452
|
62,915
|
59,676
|
65,796
|
76,337
|
71,053
|
|
営業利益
|
17,322
|
13,057
|
25,105
|
19,787
|
21,813
|
20,963
|
21,858
|
22,621
|
21,171
|
21,813
|
22,628
|
29,974
|
22,387
|
23,938
|
26,492
|
22,853
|
25,706
|
22,568
|
10,147
|
19,609
|
21,319
|
15,688
|
19,890
|
20,132
|
14,612
|
22,294
|
19,194
|
13,684
|
15,844
|
18,553
|
-726
|
15,701
|
19,924
|
17,699
|
25,533
|
33,515
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
8,303
|
-16,143
|
22,819
|
17,290
|
22,844
|
15,810
|
23,492
|
16,097
|
19,149
|
17,572
|
19,304
|
26,448
|
18,944
|
21,211
|
24,388
|
22,705
|
20,074
|
19,515
|
3,572
|
16,895
|
18,664
|
16,509
|
16,052
|
17,782
|
9,595
|
23,530
|
26,833
|
5,417
|
12,109
|
15,104
|
-11,979
|
3,565
|
12,922
|
9,620
|
4,838
|
29,688
|
|
経常(税引前)利益率(%)
|
4.79
|
-8.79
|
12.17
|
9.16
|
12.18
|
8.55
|
12.55
|
8.39
|
10.44
|
9.35
|
10.08
|
13.93
|
9.79
|
10.3
|
11.67
|
11.34
|
9.2
|
9.49
|
1.88
|
7.89
|
8.86
|
8.46
|
7.79
|
8.4
|
4.47
|
10.11
|
11.2
|
2.33
|
4.95
|
6.15
|
-5.18
|
1.43
|
4.91
|
3.69
|
1.56
|
8.54
|
|
法人税等合計
|
1,933
|
1,499
|
2,338
|
1,885
|
3,419
|
5,406
|
4,739
|
-14,081
|
572
|
5,395
|
5,887
|
2,805
|
3,052
|
14,179
|
4,548
|
6,391
|
5,326
|
4,666
|
1,057
|
5,001
|
5,163
|
4,207
|
3,251
|
5,621
|
3,061
|
6,065
|
9,144
|
1,561
|
4,899
|
5,062
|
-3,964
|
2,291
|
4,517
|
2,645
|
1,653
|
8,808
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
6,370
|
-17,642
|
20,481
|
15,405
|
19,425
|
10,404
|
18,753
|
30,178
|
18,577
|
12,177
|
13,417
|
23,643
|
15,892
|
7,032
|
19,840
|
16,314
|
14,748
|
14,849
|
2,515
|
11,894
|
13,501
|
12,302
|
12,801
|
12,161
|
6,534
|
17,465
|
17,689
|
3,856
|
7,210
|
10,042
|
-8,015
|
1,274
|
8,405
|
6,975
|
3,185
|
20,880
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
0.53
|
0.4
|
0.5
|
0.27
|
0.48
|
0.77
|
0.47
|
0.31
|
0.34
|
0.6
|
0.4
|
0.17
|
0.49
|
0.4
|
0.37
|
0.37
|
0.06
|
0.29
|
0.33
|
0.3
|
0.32
|
0.3
|
0.16
|
0.43
|
0.44
|
0.1
|
0.18
|
0.25
|
-0.2
|
0.03
|
0.21
|
0.17
|
0.08
|
0.52
|
|
希薄化後一株あたり利益
|
-
|
-
|
0.52
|
0.39
|
0.49
|
0.26
|
0.47
|
0.75
|
0.46
|
0.31
|
0.34
|
0.59
|
0.39
|
0.17
|
0.49
|
0.4
|
0.36
|
0.37
|
0.06
|
0.29
|
0.33
|
0.3
|
0.32
|
0.3
|
0.16
|
0.43
|
0.44
|
0.1
|
0.18
|
0.25
|
-0.2
|
0.03
|
0.21
|
0.17
|
0.08
|
0.51
|
|
一株あたり配当金
|
0.36
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
|
EBITDA
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|