|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q15
|
3Q16
|
4Q16
|
1Q17
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
売上高
|
36,514
|
33,559
|
35,032
|
38,206
|
35,753
|
34,839
|
37,019
|
41,230
|
42,379
|
41,320
|
45,849
|
48,569
|
49,509
|
46,382
|
49,310
|
47,966
|
45,286
|
45,077
|
47,407
|
47,176
|
45,379
|
39,695
|
-
|
46,341
|
45,512
|
43,827
|
51,057
|
50,812
|
51,710
|
42,559
|
55,271
|
51,595
|
50,705
|
40,250
|
48,550
|
45,033
|
32,652
|
31,561
|
41,163
|
44,549
|
48,933
|
45,471
|
-10,584
|
81,961
|
74,346
|
58,152
|
-
|
67,124
|
67,035
|
58,049
|
71,028
|
71,939
|
69,164
|
60,365
|
76,912
|
84,473
|
78,166
|
70,289
|
86,476
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8.3
|
-
|
-
|
-
|
-
|
|
売上原価
|
26,054
|
24,461
|
24,904
|
27,921
|
26,097
|
25,164
|
26,920
|
30,609
|
31,117
|
30,636
|
34,055
|
36,312
|
36,554
|
33,221
|
35,990
|
34,663
|
33,196
|
32,275
|
-
|
34,500
|
33,275
|
29,551
|
29,284
|
34,589
|
33,999
|
32,109
|
38,253
|
38,257
|
38,975
|
31,571
|
42,239
|
39,078
|
37,902
|
29,635
|
35,893
|
34,190
|
24,149
|
22,741
|
30,474
|
33,699
|
36,667
|
33,257
|
-
|
58,541
|
52,663
|
40,794
|
98,130
|
48,100
|
48,275
|
40,768
|
49,397
|
51,572
|
49,163
|
42,524
|
55,343
|
62,495
|
55,889
|
50,879
|
62,198
|
|
売上総利益
|
10,460
|
9,098
|
10,128
|
10,285
|
9,656
|
9,675
|
10,099
|
10,621
|
11,262
|
10,684
|
11,794
|
12,257
|
12,955
|
13,161
|
13,320
|
13,303
|
12,090
|
12,802
|
13,690
|
12,676
|
12,104
|
10,144
|
-
|
11,752
|
12,113
|
11,718
|
12,804
|
12,555
|
12,735
|
10,988
|
13,032
|
12,517
|
12,803
|
10,615
|
12,657
|
10,843
|
8,503
|
8,820
|
10,689
|
10,850
|
12,266
|
12,214
|
-
|
23,420
|
21,683
|
17,358
|
47,597
|
19,024
|
18,760
|
17,281
|
21,631
|
20,367
|
20,001
|
17,841
|
21,569
|
21,978
|
22,277
|
19,410
|
24,278
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
28.0
|
26.0
|
28.5
|
27.6
|
28.1
|
|
販売管理費
|
8,158
|
8,077
|
7,659
|
8,231
|
8,382
|
8,153
|
8,400
|
8,838
|
9,007
|
8,599
|
9,153
|
9,844
|
9,653
|
9,991
|
10,380
|
10,632
|
10,546
|
10,462
|
-
|
10,465
|
10,177
|
9,334
|
8,423
|
10,317
|
10,075
|
9,700
|
10,293
|
10,421
|
10,076
|
9,412
|
10,477
|
10,466
|
10,202
|
9,498
|
10,225
|
10,237
|
8,994
|
8,606
|
9,714
|
9,069
|
9,995
|
10,332
|
2,057
|
14,147
|
13,264
|
12,551
|
-
|
13,396
|
12,723
|
12,662
|
13,403
|
14,199
|
13,545
|
13,018
|
16,025
|
14,971
|
15,275
|
14,933
|
15,753
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,756
|
11,459
|
10,863
|
10,610
|
9,884
|
10,669
|
18,619
|
9,670
|
8,978
|
12,538
|
9,475
|
10,323
|
8,487
|
-
|
14,385
|
13,489
|
12,598
|
13,657
|
13,317
|
13,011
|
12,950
|
13,725
|
14,531
|
14,182
|
13,456
|
15,284
|
15,395
|
15,676
|
15,472
|
16,307
|
|
営業利益
|
2,023
|
742
|
2,187
|
1,776
|
1,015
|
1,107
|
1,330
|
1,514
|
1,714
|
1,806
|
-2,479
|
2,038
|
3,025
|
2,833
|
2,622
|
2,355
|
1,210
|
1,906
|
2,380
|
1,821
|
1,528
|
422
|
-
|
1,038
|
847
|
1,596
|
-3,201
|
1,720
|
890
|
1,232
|
1,573
|
1,654
|
2,193
|
731
|
1,988
|
-7,776
|
-1,167
|
-158
|
-1,849
|
1,375
|
1,943
|
3,727
|
-7,853
|
9,035
|
8,194
|
4,760
|
-
|
5,707
|
5,749
|
4,331
|
7,906
|
5,836
|
5,819
|
4,385
|
6,285
|
6,583
|
6,601
|
3,938
|
7,971
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
8.2
|
7.8
|
8.4
|
5.6
|
9.2
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,220
|
1,092
|
1,732
|
-
|
1,621
|
1,443
|
294
|
-1,742
|
902
|
766
|
1,442
|
-3,355
|
1,413
|
502
|
937
|
1,056
|
1,189
|
1,710
|
405
|
1,518
|
-8,185
|
-1,400
|
-411
|
-2,061
|
1,363
|
1,742
|
3,711
|
-8,106
|
8,983
|
8,222
|
4,815
|
-
|
5,300
|
5,331
|
4,190
|
7,374
|
5,410
|
5,245
|
3,766
|
5,769
|
5,885
|
5,672
|
3,324
|
7,191
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.6
|
2.4
|
3.8
|
-
|
3.4
|
3.2
|
0.7
|
-
|
1.9
|
1.7
|
3.3
|
-6.6
|
2.8
|
1.0
|
2.2
|
1.9
|
2.3
|
3.4
|
1.0
|
3.1
|
-18.2
|
-4.3
|
-1.3
|
-5.0
|
3.1
|
3.6
|
8.2
|
76.6
|
11.0
|
11.1
|
8.3
|
-
|
7.9
|
8.0
|
7.2
|
10.4
|
7.5
|
7.6
|
6.2
|
7.5
|
7.0
|
7.3
|
4.7
|
8.3
|
|
法人税等合計
|
805
|
19
|
967
|
750
|
506
|
461
|
385
|
645
|
231
|
660
|
-939
|
773
|
1,045
|
962
|
1,007
|
832
|
403
|
770
|
-
|
620
|
580
|
184
|
-461
|
352
|
577
|
422
|
-3,606
|
362
|
121
|
253
|
457
|
-274
|
459
|
70
|
509
|
-2,240
|
-408
|
-167
|
-373
|
356
|
486
|
959
|
-3,075
|
2,500
|
2,208
|
1,297
|
-
|
1,500
|
1,348
|
434
|
2,164
|
1,500
|
1,483
|
1,020
|
2,863
|
1,700
|
1,887
|
1,065
|
1,038
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
49.6
|
28.9
|
33.3
|
32.0
|
14.4
|
|
純利益
|
1,242
|
724
|
1,137
|
1,059
|
505
|
634
|
1,030
|
960
|
1,470
|
1,142
|
-1,582
|
1,203
|
2,017
|
1,877
|
1,717
|
1,388
|
689
|
962
|
2,976
|
1,001
|
863
|
110
|
-
|
550
|
189
|
1,020
|
251
|
1,051
|
381
|
684
|
599
|
1,463
|
1,251
|
335
|
1,009
|
-5,945
|
-992
|
-244
|
-1,688
|
1,007
|
1,256
|
2,752
|
-
|
6,520
|
6,014
|
3,518
|
4,837
|
3,837
|
3,983
|
3,756
|
5,255
|
3,952
|
3,762
|
2,746
|
2,867
|
4,186
|
3,785
|
2,259
|
6,104
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
3.7
|
5.0
|
4.8
|
3.2
|
7.1
|
|
一株あたり利益
|
0.1
|
0.06
|
-
|
-
|
0.04
|
0.05
|
-
|
-
|
-
|
0.09
|
-
|
-
|
0.16
|
0.15
|
-
|
-
|
0.05
|
0.08
|
-
|
-
|
-
|
0.01
|
-0.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.09
|
0.11
|
0.25
|
-0.58
|
0.64
|
0.59
|
0.35
|
-
|
0.42
|
0.48
|
0.47
|
0.66
|
0.5
|
0.48
|
0.36
|
0.38
|
0.55
|
0.51
|
0.3
|
0.82
|
|
希薄化後一株あたり利益
|
0.09
|
0.06
|
0.09
|
-
|
0.04
|
0.05
|
-
|
-
|
-
|
0.09
|
-
|
-
|
0.15
|
0.15
|
0.14
|
0.11
|
0.05
|
0.07
|
0.24
|
-
|
-
|
0.01
|
-0.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.08
|
0.11
|
0.24
|
-0.58
|
0.62
|
0.57
|
0.33
|
0.48
|
0.41
|
0.47
|
0.46
|
0.63
|
0.48
|
0.47
|
0.35
|
0.37
|
0.54
|
0.5
|
0.3
|
0.8
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
7,239
|
7,007
|
7,002
|
4,477
|
8,525
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
9.4
|
8.3
|
9.0
|
6.4
|
9.9
|