|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
52,282
|
71,020
|
53,325
|
58,043
|
53,715
|
59,419
|
70,176
|
61,559
|
65,783
|
68,822
|
72,729
|
78,906
|
65,451
|
68,583
|
70,001
|
65,266
|
57,529
|
62,560
|
73,218
|
66,950
|
63,072
|
58,454
|
64,675
|
66,993
|
61,386
|
58,205
|
65,915
|
67,185
|
65,929
|
61,959
|
67,179
|
75,341
|
55,720
|
56,186
|
77,785
|
87,618
|
87,667
|
131,602
|
125,507
|
167,025
|
162,039
|
147,486
|
110,445
|
99,822
|
125,614
|
112,906
|
98,258
|
114,554
|
114,073
|
105,647
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
31,665
|
45,430
|
35,303
|
-
|
35,044
|
39,109
|
47,436
|
-
|
43,930
|
46,236
|
48,455
|
-
|
43,479
|
45,934
|
47,884
|
-
|
38,619
|
46,296
|
53,452
|
-
|
43,324
|
40,291
|
45,163
|
-
|
40,421
|
38,673
|
43,515
|
-
|
42,951
|
40,518
|
42,165
|
-
|
36,400
|
36,724
|
47,952
|
-
|
52,528
|
82,448
|
78,546
|
104,198
|
108,288
|
95,556
|
66,686
|
62,250
|
79,076
|
68,757
|
60,220
|
70,908
|
67,065
|
62,366
|
|
売上総利益
|
20,617
|
25,590
|
18,022
|
20,730
|
18,670
|
20,310
|
22,739
|
21,821
|
21,853
|
22,585
|
24,273
|
27,648
|
21,971
|
22,648
|
22,117
|
22,154
|
18,910
|
16,263
|
19,765
|
21,790
|
19,748
|
18,163
|
19,511
|
23,345
|
20,965
|
19,532
|
22,400
|
24,132
|
22,978
|
21,441
|
25,014
|
28,252
|
19,320
|
19,462
|
29,833
|
36,121
|
35,139
|
49,154
|
46,961
|
62,827
|
53,751
|
51,930
|
43,759
|
37,572
|
46,538
|
44,149
|
38,038
|
43,646
|
47,008
|
43,281
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
16,853
|
18,026
|
16,742
|
-
|
17,164
|
17,441
|
18,341
|
-
|
20,515
|
20,041
|
19,363
|
-
|
19,567
|
19,395
|
19,217
|
-
|
19,131
|
18,807
|
17,745
|
-
|
17,381
|
15,904
|
16,026
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
172
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,905
|
-
|
-
|
-
|
16,026
|
-
|
16,737
|
16,159
|
16,790
|
-
|
18,479
|
17,498
|
18,027
|
-
|
17,807
|
16,363
|
20,175
|
-
|
28,558
|
40,717
|
44,208
|
49,630
|
48,155
|
40,305
|
39,604
|
35,370
|
32,259
|
36,166
|
33,530
|
33,575
|
38,302
|
36,125
|
|
営業利益
|
3,764
|
7,564
|
1,280
|
-
|
1,506
|
2,868
|
4,398
|
-
|
1,337
|
2,544
|
4,909
|
-
|
2,403
|
3,253
|
2,900
|
-
|
-222
|
-2,545
|
860
|
-
|
2,366
|
2,258
|
3,484
|
-
|
4,227
|
3,373
|
5,609
|
-
|
4,499
|
3,943
|
6,987
|
-
|
1,513
|
3,099
|
9,658
|
-
|
6,581
|
8,437
|
2,753
|
13,197
|
5,596
|
11,625
|
4,155
|
2,202
|
14,279
|
7,983
|
4,508
|
10,071
|
8,706
|
7,156
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
3,506
|
7,417
|
1,126
|
-
|
1,372
|
2,726
|
4,271
|
-
|
1,112
|
2,325
|
4,630
|
-
|
2,174
|
3,081
|
2,673
|
-
|
-290
|
-2,668
|
675
|
-
|
2,265
|
2,211
|
3,386
|
-
|
4,089
|
3,333
|
5,639
|
-
|
4,564
|
3,995
|
7,030
|
-
|
1,504
|
3,051
|
9,603
|
-
|
5,834
|
5,059
|
-488
|
9,290
|
1,273
|
7,444
|
-509
|
-3,428
|
8,630
|
3,329
|
-1,623
|
6,891
|
6,350
|
4,637
|
|
経常(税引前)利益率(%)
|
6.71
|
10.44
|
2.11
|
-
|
2.55
|
4.59
|
6.09
|
-
|
1.69
|
3.38
|
6.37
|
-
|
3.32
|
4.49
|
3.82
|
-
|
-0.5
|
-4.26
|
0.92
|
-
|
3.59
|
3.78
|
5.24
|
-
|
6.66
|
5.73
|
8.56
|
-
|
6.92
|
6.45
|
10.46
|
-
|
2.7
|
5.43
|
12.35
|
-
|
6.65
|
3.84
|
-0.39
|
5.56
|
0.79
|
5.05
|
-0.46
|
-3.43
|
6.87
|
2.95
|
-1.65
|
6.02
|
5.57
|
4.39
|
|
法人税等合計
|
1,227
|
2,205
|
406
|
-
|
480
|
954
|
1,337
|
-
|
389
|
814
|
1,492
|
-
|
761
|
1,079
|
870
|
-
|
-98
|
-908
|
230
|
-
|
770
|
752
|
1,152
|
-
|
838
|
684
|
594
|
-
|
959
|
839
|
1,414
|
-
|
316
|
609
|
1,992
|
-
|
1,342
|
1,164
|
-113
|
1,951
|
353
|
1,753
|
-111
|
-713
|
1,803
|
779
|
-380
|
1,612
|
1,409
|
1,029
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
2,279
|
5,212
|
720
|
2,548
|
892
|
-
|
-
|
1,774
|
723
|
-
|
-
|
4,471
|
1,413
|
-
|
-
|
1,382
|
-192
|
-
|
-
|
-
|
1,495
|
-
|
-
|
4,396
|
3,251
|
2,649
|
5,045
|
3,608
|
3,605
|
3,156
|
5,616
|
5,085
|
1,188
|
2,442
|
7,611
|
9,721
|
4,492
|
3,895
|
-375
|
7,339
|
920
|
5,691
|
-398
|
-2,715
|
6,827
|
2,550
|
-1,243
|
5,279
|
4,941
|
3,608
|
|
純利益率(%)
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.3
|
0.7
|
0.1
|
0.34
|
0.12
|
0.24
|
0.39
|
0.24
|
0.1
|
0.2
|
0.42
|
0.59
|
0.19
|
0.26
|
0.24
|
0.18
|
-0.03
|
-0.23
|
0.06
|
-0.09
|
0.2
|
0.2
|
0.3
|
0.59
|
0.44
|
0.36
|
0.68
|
0.48
|
0.49
|
0.43
|
0.76
|
0.68
|
0.16
|
0.33
|
1.04
|
1.34
|
0.62
|
0.53
|
-0.05
|
1
|
0.13
|
0.78
|
-0.05
|
-0.37
|
0.93
|
0.34
|
-0.17
|
0.71
|
0.66
|
0.48
|
|
希薄化後一株あたり利益
|
0.3
|
0.7
|
0.1
|
0.34
|
0.12
|
0.24
|
0.39
|
0.24
|
0.1
|
0.2
|
0.42
|
0.59
|
0.19
|
0.26
|
0.24
|
0.18
|
-0.03
|
-0.23
|
0.06
|
-0.09
|
0.2
|
0.2
|
0.3
|
0.59
|
0.44
|
0.35
|
0.67
|
0.48
|
0.48
|
0.42
|
0.75
|
0.7
|
0.16
|
0.33
|
1.04
|
1.33
|
0.61
|
0.52
|
-0.05
|
0.99
|
0.12
|
0.77
|
-0.05
|
-0.37
|
0.93
|
0.34
|
-0.17
|
0.7
|
0.66
|
0.48
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
0.1
|
0.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.14
|
0.14
|
0.14
|
-
|
0.14
|
0.14
|
0.16
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
|
EBITDA
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|