|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
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
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
103,518
|
95,503
|
115,294
|
111,167
|
105,056
|
101,657
|
143,830
|
116,246
|
117,315
|
122,011
|
153,382
|
140,464
|
142,985
|
137,631
|
168,924
|
153,918
|
162,019
|
162,403
|
204,355
|
178,858
|
188,996
|
182,802
|
199,610
|
223,247
|
197,980
|
179,815
|
239,540
|
235,182
|
196,779
|
203,263
|
256,357
|
212,546
|
205,592
|
216,703
|
276,542
|
265,591
|
227,375
|
225,951
|
313,499
|
325,702
|
256,268
|
376,307
|
274,337
|
270,731
|
325,472
|
298,268
|
334,643
|
330,147
|
351,153
|
325,050
|
475,633
|
384,512
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
40,397
|
41,811
|
-
|
41,534
|
39,987
|
37,665
|
-
|
37,653
|
37,878
|
38,098
|
-
|
45,913
|
46,691
|
46,382
|
-
|
50,059
|
54,781
|
55,441
|
-
|
56,510
|
60,100
|
60,437
|
-
|
68,090
|
67,875
|
69,731
|
-
|
75,614
|
73,817
|
74,423
|
-
|
74,437
|
77,080
|
80,898
|
-
|
79,528
|
76,691
|
77,799
|
82,447
|
84,531
|
84,222
|
88,197
|
95,115
|
93,050
|
97,934
|
96,140
|
93,763
|
94,658
|
96,946
|
96,706
|
102,450
|
109,574
|
|
売上総利益
|
63,121
|
53,692
|
72,720
|
69,633
|
65,069
|
63,992
|
105,636
|
78,593
|
79,437
|
83,913
|
109,605
|
94,551
|
96,294
|
91,249
|
122,816
|
103,859
|
107,238
|
106,962
|
151,190
|
122,348
|
128,896
|
122,365
|
137,401
|
155,157
|
130,105
|
110,084
|
165,563
|
159,568
|
122,962
|
128,840
|
178,446
|
138,109
|
128,512
|
135,805
|
198,935
|
186,063
|
150,684
|
148,152
|
231,052
|
241,171
|
172,046
|
288,110
|
179,222
|
177,681
|
227,538
|
202,128
|
240,880
|
235,489
|
254,207
|
228,344
|
373,183
|
274,938
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
15,696
|
16,218
|
-
|
19,004
|
18,901
|
19,506
|
-
|
19,576
|
19,761
|
19,786
|
-
|
24,609
|
27,323
|
28,558
|
-
|
29,844
|
31,372
|
33,032
|
-
|
34,920
|
35,574
|
38,036
|
-
|
40,296
|
39,762
|
41,031
|
-
|
46,785
|
41,972
|
46,504
|
-
|
50,596
|
49,714
|
52,492
|
-
|
58,727
|
58,869
|
60,024
|
62,442
|
64,395
|
64,728
|
71,490
|
74,341
|
75,342
|
75,376
|
73,931
|
74,955
|
72,113
|
75,425
|
74,157
|
74,286
|
78,784
|
|
営業費用
|
59,887
|
55,700
|
-
|
63,714
|
67,753
|
63,591
|
-
|
65,642
|
72,384
|
70,124
|
-
|
79,924
|
94,072
|
86,252
|
-
|
91,950
|
101,988
|
96,251
|
-
|
108,223
|
122,536
|
116,867
|
-
|
123,919
|
128,355
|
124,373
|
-
|
151,632
|
146,125
|
146,098
|
-
|
172,137
|
180,850
|
182,572
|
-
|
210,381
|
202,131
|
209,984
|
229,451
|
239,979
|
237,383
|
269,490
|
264,262
|
254,902
|
249,744
|
243,418
|
251,696
|
255,901
|
241,241
|
240,005
|
246,194
|
257,659
|
|
営業利益
|
3,234
|
-2,008
|
3,704
|
5,919
|
-2,684
|
401
|
27,790
|
12,951
|
7,053
|
13,789
|
24,304
|
14,627
|
2,222
|
4,997
|
29,693
|
11,909
|
5,250
|
10,711
|
36,791
|
14,125
|
6,360
|
5,498
|
11,776
|
31,238
|
1,750
|
-14,289
|
19,961
|
7,936
|
-23,163
|
-17,258
|
15,453
|
-34,028
|
-52,338
|
-46,767
|
-1,745
|
-24,318
|
-51,447
|
-61,832
|
1,601
|
1,192
|
-65,337
|
18,620
|
-85,040
|
-77,221
|
-22,206
|
-41,290
|
-10,816
|
-20,412
|
12,966
|
-11,661
|
126,989
|
17,279
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
3,331
|
-2,451
|
3,239
|
5,931
|
-3,168
|
32
|
28,150
|
12,018
|
6,657
|
13,410
|
24,308
|
14,541
|
2,387
|
2,352
|
28,714
|
9,260
|
4,501
|
10,246
|
-
|
13,493
|
5,498
|
5,515
|
10,696
|
31,800
|
1,560
|
-14,697
|
18,437
|
7,978
|
-21,290
|
-16,176
|
-
|
-37,017
|
-49,634
|
-47,858
|
-
|
-49,182
|
-33,059
|
-44,320
|
-24,235
|
25,375
|
-81,294
|
-8,062
|
-100,122
|
-81,772
|
-15,525
|
-40,203
|
-3,734
|
-15,162
|
15,255
|
-11,625
|
126,310
|
25,247
|
|
経常(税引前)利益率(%)
|
3.22
|
-2.57
|
2.81
|
5.34
|
-3.02
|
0.03
|
19.57
|
10.34
|
5.67
|
10.99
|
15.85
|
10.35
|
1.67
|
1.71
|
17.0
|
6.02
|
2.78
|
6.31
|
-
|
7.54
|
2.91
|
3.02
|
5.36
|
14.24
|
0.79
|
-8.17
|
7.7
|
3.39
|
-10.82
|
-7.96
|
-
|
-17.42
|
-24.14
|
-22.08
|
-
|
-18.52
|
-14.54
|
-19.61
|
-7.73
|
7.79
|
-31.72
|
-2.14
|
-36.5
|
-30.2
|
-4.77
|
-13.48
|
-1.12
|
-4.59
|
4.34
|
-3.58
|
26.56
|
6.57
|
|
法人税等合計
|
1,058
|
-7,410
|
-
|
1,874
|
-901
|
363
|
-
|
2,949
|
1,954
|
4,700
|
-
|
4,776
|
883
|
470
|
-
|
3,325
|
1,397
|
3,921
|
-
|
4,488
|
1,851
|
3,097
|
-
|
4,779
|
-9,846
|
-12,885
|
-
|
-4,222
|
-10,881
|
-8,589
|
-
|
-8,300
|
-17,338
|
-17,520
|
-
|
-23,810
|
-12,319
|
-25,053
|
-17,618
|
-11,916
|
-24,826
|
-7,683
|
186,174
|
11,748
|
5,249
|
6,601
|
3,545
|
-3,038
|
8,642
|
2,765
|
40,888
|
-4,830
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
2,273
|
4,959
|
-1,855
|
4,057
|
-2,267
|
-331
|
20,409
|
9,069
|
4,703
|
8,710
|
15,561
|
9,765
|
1,504
|
1,882
|
20,104
|
5,935
|
3,104
|
6,325
|
20,958
|
9,005
|
3,647
|
2,418
|
8,749
|
27,021
|
11,406
|
-1,812
|
-3,681
|
12,200
|
-10,409
|
-7,587
|
16,413
|
-28,717
|
-32,296
|
-30,338
|
918
|
-25,372
|
-20,740
|
-19,267
|
-6,617
|
37,291
|
-56,468
|
-379
|
-286,296
|
-93,520
|
-20,774
|
-46,804
|
-7,279
|
-12,124
|
6,613
|
-14,390
|
85,422
|
30,077
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.06
|
0.13
|
-0.05
|
0.11
|
-0.06
|
-0.01
|
0.54
|
0.24
|
-
|
0.23
|
0.41
|
0.13
|
0.02
|
0.02
|
0.27
|
0.08
|
0.04
|
0.08
|
0.27
|
0.12
|
0.05
|
0.03
|
0.11
|
0.35
|
0.15
|
-0.03
|
-0.04
|
0.16
|
-0.13
|
-0.1
|
0.21
|
-0.37
|
-0.41
|
-0.38
|
0.01
|
-0.32
|
-0.26
|
-0.24
|
-0.08
|
0.46
|
-0.69
|
0
|
-3.5
|
-1.14
|
-0.25
|
-0.56
|
-0.09
|
-0.14
|
0.08
|
-0.17
|
0.99
|
0.18
|
|
希薄化後一株あたり利益
|
0.06
|
0.13
|
-0.05
|
0.1
|
-0.06
|
-0.01
|
0.53
|
0.23
|
-
|
0.22
|
0.4
|
0.12
|
0.02
|
0.02
|
0.26
|
0.08
|
0.04
|
0.08
|
0.26
|
0.11
|
0.05
|
0.03
|
0.11
|
0.33
|
0.14
|
-0.03
|
-0.04
|
0.15
|
-0.13
|
-0.1
|
0.2
|
-0.37
|
-0.41
|
-0.38
|
0.01
|
-0.32
|
-0.26
|
-0.24
|
-0.08
|
0.43
|
-0.69
|
0
|
-3.5
|
-1.14
|
-0.25
|
-0.56
|
-0.09
|
-0.14
|
0.07
|
-0.17
|
0.91
|
0.17
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.03
|
0.03
|
-
|
0.03
|
0.03
|
0.03
|
-
|
0.03
|
0.03
|
0.03
|
-
|
0.01
|
0.03
|
0.03
|
-
|
0.03
|
0.03
|
0.03
|
-
|
0.03
|
0.03
|
0.03
|
-
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
-
|
0.12
|
0.12
|
0.12
|
-
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
-
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
|
EBITDA
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|