|
(単位:千ドル)
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
93,567
|
86,393
|
73,725
|
81,202
|
67,380
|
56,008
|
65,846
|
68,044
|
64,964
|
59,070
|
61,454
|
70,987
|
68,516
|
66,866
|
66,901
|
71,681
|
-
|
73,969
|
71,378
|
82,702
|
-
|
89,092
|
93,219
|
99,602
|
111,424
|
113,308
|
124,577
|
120,852
|
114,960
|
105,863
|
111,936
|
118,818
|
124,751
|
122,761
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
56,701
|
51,018
|
52,139
|
-
|
39,913
|
46,560
|
47,068
|
-
|
44,628
|
41,579
|
47,679
|
-
|
45,345
|
44,520
|
46,262
|
-
|
48,259
|
48,226
|
52,095
|
-
|
53,371
|
56,131
|
61,917
|
72,146
|
72,757
|
76,137
|
77,758
|
74,135
|
69,711
|
70,418
|
76,430
|
80,053
|
82,065
|
|
売上総利益
|
31,429
|
29,692
|
22,707
|
29,063
|
20,436
|
16,095
|
19,286
|
20,976
|
18,634
|
14,442
|
19,875
|
23,308
|
20,979
|
21,521
|
22,381
|
25,419
|
21,998
|
25,710
|
23,152
|
30,607
|
30,963
|
35,721
|
37,088
|
37,685
|
39,278
|
40,551
|
48,440
|
43,094
|
40,825
|
36,152
|
41,518
|
42,388
|
44,698
|
40,696
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-
|
14,498
|
16,633
|
15,838
|
-
|
16,155
|
15,556
|
15,806
|
-
|
16,815
|
15,756
|
17,033
|
-
|
16,418
|
16,792
|
15,936
|
-
|
16,542
|
19,141
|
15,617
|
-
|
16,146
|
19,748
|
19,469
|
19,882
|
24,050
|
23,403
|
21,066
|
21,885
|
21,783
|
26,043
|
26,225
|
25,674
|
25,495
|
|
営業費用
|
-
|
16,027
|
18,177
|
17,367
|
-
|
17,904
|
17,317
|
17,480
|
-
|
18,410
|
17,221
|
18,621
|
-
|
17,951
|
12,285
|
17,449
|
-
|
18,027
|
20,646
|
17,125
|
-
|
17,952
|
21,301
|
20,983
|
21,297
|
25,497
|
24,995
|
22,496
|
23,333
|
23,191
|
27,373
|
27,479
|
26,900
|
26,592
|
|
営業利益
|
-
|
13,665
|
4,530
|
11,696
|
-
|
-1,809
|
1,969
|
3,496
|
-
|
-3,968
|
2,654
|
4,687
|
-
|
3,570
|
10,096
|
7,970
|
-
|
7,683
|
2,506
|
13,482
|
-
|
17,769
|
15,787
|
16,702
|
17,981
|
15,054
|
23,445
|
20,598
|
17,492
|
12,961
|
14,145
|
14,909
|
17,798
|
14,104
|
|
営業利益率 (%)
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
8,528
|
-489
|
6,567
|
-
|
-6,797
|
-3,008
|
-1,490
|
-
|
-9,276
|
-3,395
|
-1,440
|
-
|
-2,694
|
2,329
|
1,859
|
-
|
1,500
|
-4,298
|
7,211
|
-
|
3,770
|
8,754
|
9,513
|
9,720
|
7,893
|
16,059
|
13,703
|
10,674
|
6,194
|
7,655
|
8,301
|
819
|
6,437
|
|
経常(税引前)利益率(%)
|
-
|
9.87
|
-0.66
|
8.09
|
-
|
-12.14
|
-4.57
|
-2.19
|
-
|
-15.7
|
-5.52
|
-2.03
|
-
|
-4.03
|
3.48
|
2.59
|
-
|
2.03
|
-6.02
|
8.72
|
-
|
4.23
|
9.39
|
9.55
|
8.72
|
6.97
|
12.89
|
11.34
|
9.28
|
5.85
|
6.84
|
6.99
|
0.66
|
5.24
|
|
法人税等合計
|
-
|
2,814
|
-161
|
2,541
|
-
|
-2,291
|
-847
|
-755
|
-
|
-1,985
|
-2,593
|
-355
|
-
|
403
|
777
|
2,515
|
-
|
-943
|
-4,414
|
1,402
|
-
|
1,360
|
2,522
|
2,887
|
3,718
|
1,742
|
4,149
|
2,830
|
4,151
|
2,337
|
2,200
|
2,300
|
-474
|
1,663
|
|
実効税率(%)
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-2,294
|
5,714
|
-328
|
4,026
|
-4,013
|
-4,506
|
-2,161
|
-735
|
-14,608
|
-7,291
|
-16,709
|
-6,115
|
-
|
-3,055
|
1,522
|
-684
|
-
|
2,417
|
112
|
5,809
|
-
|
2,410
|
6,232
|
6,626
|
6,002
|
6,151
|
11,910
|
10,873
|
6,523
|
3,857
|
5,455
|
6,001
|
1,293
|
4,774
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.22
|
0.01
|
-
|
-
|
-
|
0.55
|
0.59
|
0.53
|
0.55
|
1.06
|
0.95
|
0.57
|
0.34
|
0.48
|
0.54
|
0.12
|
0.42
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.21
|
0.01
|
-
|
-
|
-
|
0.53
|
0.56
|
0.51
|
0.52
|
1.01
|
0.91
|
0.55
|
0.33
|
0.46
|
0.51
|
0.11
|
0.4
|
|
一株あたり配当金
|
-
|
0.04
|
0.04
|
0.04
|
-
|
0.04
|
0.04
|
0.04
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|