|
(単位:千ドル)
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
33,306
|
36,598
|
44,040
|
55,222
|
48,973
|
55,340
|
65,118
|
90,126
|
73,880
|
77,325
|
87,810
|
119,508
|
98,227
|
101,287
|
114,025
|
153,916
|
128,800
|
133,288
|
150,332
|
199,943
|
169,313
|
175,006
|
193,409
|
242,368
|
181,587
|
196,532
|
220,947
|
272,198
|
242,146
|
256,194
|
284,986
|
353,519
|
316,924
|
334,167
|
370,608
|
451,637
|
401,139
|
406,303
|
434,595
|
499,881
|
437,512
|
451,934
|
493,873
|
530,500
|
483,600
|
493,300
|
544,300
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.6
|
6.1
|
10.5
|
9.2
|
10.2
|
|
売上原価
|
6,365
|
6,436
|
7,595
|
8,281
|
8,021
|
8,909
|
10,262
|
11,971
|
11,865
|
14,748
|
15,482
|
17,146
|
17,876
|
17,826
|
19,180
|
23,605
|
20,931
|
22,125
|
24,102
|
29,318
|
25,239
|
26,392
|
28,798
|
30,046
|
29,558
|
30,912
|
33,030
|
36,273
|
36,410
|
42,680
|
46,523
|
48,484
|
50,082
|
55,104
|
59,071
|
65,232
|
67,428
|
68,941
|
74,689
|
78,631
|
83,884
|
88,353
|
83,732
|
84,600
|
87,500
|
85,400
|
87,800
|
|
研究開発費
|
937
|
1,059
|
1,447
|
1,867
|
1,907
|
2,349
|
2,504
|
3,860
|
4,202
|
6,232
|
6,672
|
6,797
|
8,095
|
8,112
|
7,426
|
11,250
|
10,731
|
11,526
|
12,740
|
18,489
|
16,775
|
19,605
|
18,211
|
21,621
|
21,778
|
21,772
|
25,073
|
24,711
|
28,224
|
31,077
|
34,414
|
31,605
|
36,803
|
40,366
|
39,569
|
42,669
|
49,118
|
51,864
|
55,300
|
50,509
|
62,371
|
63,047
|
66,673
|
62,300
|
74,800
|
74,100
|
72,200
|
|
販売管理費
|
23,847
|
25,484
|
31,658
|
36,403
|
30,144
|
39,576
|
48,622
|
49,451
|
46,011
|
61,995
|
59,647
|
63,697
|
71,262
|
72,024
|
75,411
|
79,291
|
64,832
|
74,918
|
82,817
|
108,137
|
91,188
|
98,058
|
104,317
|
123,058
|
125,453
|
131,584
|
151,670
|
141,379
|
158,646
|
170,209
|
169,837
|
178,768
|
194,529
|
204,798
|
205,703
|
225,973
|
246,445
|
240,461
|
253,183
|
135,436
|
258,488
|
258,707
|
261,669
|
260,800
|
283,800
|
295,300
|
299,400
|
|
営業費用
|
30,212
|
31,920
|
39,253
|
44,684
|
38,165
|
48,485
|
58,884
|
61,422
|
57,876
|
76,743
|
75,129
|
80,843
|
89,138
|
89,850
|
94,591
|
102,896
|
85,763
|
97,043
|
106,919
|
137,455
|
116,427
|
124,450
|
133,115
|
153,104
|
155,011
|
162,496
|
184,700
|
177,652
|
195,056
|
212,889
|
216,360
|
227,252
|
244,611
|
259,902
|
264,774
|
291,205
|
313,873
|
309,402
|
327,872
|
214,067
|
342,372
|
347,060
|
345,401
|
345,400
|
371,300
|
380,700
|
387,200
|
|
営業利益
|
-
|
-
|
-
|
10,538
|
10,808
|
6,855
|
6,234
|
28,704
|
16,004
|
582
|
12,681
|
38,665
|
9,089
|
11,437
|
19,434
|
51,020
|
43,037
|
36,245
|
43,413
|
62,488
|
52,886
|
50,556
|
60,294
|
89,264
|
26,576
|
34,036
|
36,247
|
94,546
|
47,090
|
43,305
|
68,626
|
126,267
|
72,313
|
74,265
|
105,834
|
160,432
|
87,266
|
96,901
|
106,723
|
285,814
|
95,140
|
104,874
|
148,472
|
185,100
|
112,300
|
112,600
|
157,100
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.1
|
34.9
|
23.2
|
22.8
|
28.9
|
|
経常(税引前)利益
|
-1,037
|
4,379
|
4,471
|
10,239
|
10,435
|
6,610
|
6,241
|
28,427
|
15,950
|
117
|
12,749
|
38,503
|
8,957
|
11,335
|
17,852
|
52,050
|
43,518
|
36,444
|
42,699
|
62,112
|
52,365
|
50,491
|
61,119
|
88,318
|
26,735
|
34,282
|
36,601
|
95,175
|
47,236
|
43,549
|
70,002
|
127,464
|
72,837
|
75,288
|
113,989
|
165,599
|
92,847
|
102,041
|
111,912
|
290,041
|
99,145
|
108,314
|
151,500
|
190,300
|
117,200
|
152,800
|
159,100
|
|
経常(税引前)利益率(%)
|
-3.1
|
12.0
|
10.2
|
18.5
|
21.3
|
11.9
|
9.6
|
31.5
|
21.6
|
0.2
|
14.5
|
32.2
|
9.1
|
11.2
|
15.7
|
33.8
|
33.8
|
27.3
|
28.4
|
31.1
|
30.9
|
28.9
|
31.6
|
36.4
|
14.7
|
17.4
|
16.6
|
35.0
|
19.5
|
17.0
|
24.6
|
36.1
|
23.0
|
22.5
|
30.8
|
36.7
|
23.1
|
25.1
|
25.8
|
58.0
|
22.7
|
24.0
|
30.7
|
35.9
|
24.2
|
31.0
|
29.2
|
|
法人税等合計
|
-444
|
1,689
|
1,965
|
4,244
|
4,489
|
2,763
|
1,084
|
9,839
|
5,529
|
-6,081
|
4,116
|
12,889
|
-5,264
|
-2,732
|
4,947
|
10,890
|
7,796
|
7,675
|
11,285
|
14,830
|
3,603
|
11,339
|
15,739
|
25,303
|
-1,854
|
6,800
|
12,234
|
30,559
|
-5,042
|
13,170
|
21,315
|
35,534
|
15,482
|
23,135
|
34,038
|
46,303
|
28,331
|
26,822
|
30,155
|
42,854
|
31,175
|
35,036
|
37,935
|
50,900
|
27,700
|
42,100
|
45,300
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.0
|
26.7
|
23.6
|
27.6
|
28.5
|
|
純利益
|
-593
|
2,690
|
2,506
|
5,995
|
5,946
|
3,847
|
5,157
|
18,588
|
10,421
|
6,198
|
8,633
|
25,614
|
14,221
|
14,067
|
12,905
|
41,160
|
35,722
|
28,769
|
31,414
|
47,282
|
48,762
|
39,152
|
45,380
|
63,015
|
28,589
|
27,482
|
24,367
|
64,616
|
52,278
|
30,379
|
48,687
|
91,930
|
57,355
|
52,153
|
79,951
|
119,296
|
64,516
|
75,219
|
81,757
|
247,187
|
67,970
|
73,278
|
113,565
|
139,400
|
89,500
|
110,700
|
113,800
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.0
|
26.3
|
18.5
|
22.4
|
20.9
|
|
一株あたり利益
|
-0.01
|
0.05
|
0.05
|
0.11
|
0.1
|
0.07
|
0.09
|
0.32
|
0.18
|
0.11
|
0.15
|
0.44
|
0.24
|
0.24
|
0.22
|
0.71
|
0.62
|
0.5
|
0.55
|
0.82
|
0.85
|
0.68
|
0.79
|
1.09
|
0.5
|
0.48
|
0.42
|
1.12
|
0.9
|
0.52
|
0.84
|
1.58
|
0.99
|
0.9
|
1.38
|
2.06
|
1.11
|
1.3
|
1.43
|
4.37
|
1.2
|
1.31
|
2.03
|
2.49
|
1.59
|
1.97
|
2.07
|
|
希薄化後一株あたり利益
|
-0.01
|
0.05
|
0.05
|
0.11
|
0.1
|
0.07
|
0.09
|
0.31
|
0.18
|
0.1
|
0.15
|
0.43
|
0.24
|
0.24
|
0.22
|
0.7
|
0.61
|
0.49
|
0.54
|
0.81
|
0.83
|
0.67
|
0.78
|
1.08
|
0.49
|
0.47
|
0.42
|
1.11
|
0.9
|
0.52
|
0.84
|
1.58
|
0.99
|
0.9
|
1.38
|
2.06
|
1.11
|
1.3
|
1.42
|
4.37
|
1.2
|
1.31
|
2.03
|
2.48
|
1.58
|
1.96
|
2.06
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-36.9
|
-
|
-
|
-
|
0.0
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.38
|
0.38
|
-
|
0.38
|
0.38
|
0.38
|
-0.75
|
0.38
|
0.38
|
0.38
|
0
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
225,000
|
154,300
|
157,600
|
206,500
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
42.4
|
31.9
|
31.9
|
37.9
|