|
(単位:千ドル)
|
2Q12
|
3Q12
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
1Q26
|
2Q26
|
|
売上高
|
73,851
|
84,524
|
151,013
|
153,164
|
178,950
|
174,639
|
178,747
|
175,717
|
166,505
|
146,090
|
155,936
|
150,231
|
138,454
|
127,651
|
105,197
|
113,480
|
110,584
|
107,227
|
100,222
|
115,707
|
116,283
|
121,587
|
113,143
|
108,744
|
121,164
|
109,535
|
120,820
|
128,757
|
123,750
|
113,344
|
104,575
|
105,868
|
86,671
|
120,920
|
83,250
|
39,327
|
124,251
|
126,018
|
164,104
|
195,843
|
203,066
|
194,228
|
240,328
|
220,277
|
200,167
|
212,714
|
211,977
|
221,079
|
161,231
|
148,155
|
174,877
|
158,340
|
158,563
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
売上原価
|
74,137
|
75,560
|
145,517
|
146,370
|
175,303
|
-
|
169,650
|
164,712
|
148,327
|
-
|
119,386
|
111,413
|
101,957
|
-
|
96,070
|
95,204
|
96,311
|
-
|
91,800
|
98,423
|
96,121
|
-
|
100,654
|
97,963
|
106,297
|
-
|
109,969
|
119,358
|
116,003
|
-
|
100,929
|
101,864
|
88,429
|
-
|
92,580
|
40,658
|
106,572
|
-
|
146,302
|
184,769
|
177,914
|
182,316
|
223,744
|
208,941
|
-
|
197,685
|
193,625
|
181,789
|
146,780
|
128,382
|
135,196
|
143,998
|
144,244
|
|
売上総利益
|
-286
|
8,964
|
5,496
|
6,794
|
3,647
|
-2,569
|
9,097
|
11,005
|
18,178
|
26,279
|
36,550
|
38,818
|
36,497
|
29,974
|
9,127
|
18,276
|
14,273
|
9,158
|
8,422
|
17,284
|
20,162
|
25,171
|
12,489
|
10,781
|
14,867
|
6,024
|
10,851
|
9,399
|
7,747
|
2,218
|
3,646
|
4,004
|
-1,758
|
6,593
|
-9,330
|
-1,331
|
17,679
|
6,843
|
17,802
|
11,074
|
25,152
|
11,912
|
16,584
|
11,336
|
14,899
|
15,029
|
18,352
|
39,290
|
14,451
|
19,773
|
39,681
|
14,342
|
14,319
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
1,976
|
2,334
|
2,707
|
3,584
|
2,995
|
-
|
3,746
|
4,194
|
4,589
|
-
|
6,171
|
4,839
|
4,353
|
-
|
-4,453
|
6,456
|
4,720
|
-
|
4,027
|
5,206
|
5,082
|
-
|
5,402
|
4,779
|
7,347
|
-
|
4,553
|
6,110
|
5,412
|
-
|
4,732
|
4,764
|
4,133
|
-
|
4,605
|
4,438
|
4,257
|
-
|
9,988
|
6,582
|
6,310
|
5,203
|
9,148
|
7,886
|
-
|
10,632
|
8,618
|
7,609
|
6,111
|
6,440
|
8,426
|
5,944
|
6,201
|
|
経常(税引前)利益
|
3,080
|
11,885
|
1,852
|
1,518
|
890
|
-
|
5,937
|
10,445
|
15,998
|
-
|
38,032
|
40,720
|
40,577
|
-
|
6,855
|
27,387
|
11,067
|
-
|
4,980
|
13,546
|
17,214
|
-
|
8,002
|
6,473
|
9,259
|
-
|
7,649
|
4,859
|
3,755
|
-
|
167
|
731
|
-4,904
|
-
|
-13,743
|
-6,079
|
15,111
|
-
|
8,427
|
6,375
|
19,226
|
8,834
|
19,215
|
6,094
|
-
|
8,688
|
16,052
|
41,282
|
15,963
|
19,496
|
39,505
|
13,626
|
12,097
|
|
経常(税引前)利益率(%)
|
4.17
|
14.06
|
1.23
|
0.99
|
0.5
|
-
|
3.32
|
5.94
|
9.61
|
-
|
24.39
|
27.1
|
29.31
|
-
|
6.52
|
24.13
|
10.01
|
-
|
4.97
|
11.71
|
14.8
|
-
|
7.07
|
5.95
|
7.64
|
-
|
6.33
|
3.77
|
3.03
|
-
|
0.16
|
0.69
|
-5.66
|
-
|
-16.51
|
-15.46
|
12.16
|
-
|
5.14
|
3.26
|
9.47
|
4.55
|
8.0
|
2.77
|
-
|
4.08
|
7.57
|
18.67
|
9.9
|
13.16
|
22.59
|
8.61
|
7.63
|
|
法人税等合計
|
1,471
|
4,039
|
533
|
460
|
134
|
-
|
2,104
|
3,744
|
5,318
|
-
|
13,887
|
14,009
|
12,126
|
-
|
-2,416
|
8,676
|
1,634
|
-
|
1,514
|
4,517
|
5,740
|
-
|
2,390
|
2,302
|
-5,735
|
-
|
-2,703
|
-5,631
|
-10,014
|
-
|
-3,548
|
-2,622
|
3,231
|
-
|
5,313
|
4,046
|
4,052
|
-
|
29
|
-3,677
|
4,300
|
1,848
|
4,330
|
1,200
|
-
|
2,000
|
3,768
|
9,600
|
3,700
|
4,500
|
9,400
|
2,954
|
2,769
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
純利益
|
2,347
|
8,327
|
1,492
|
1,289
|
893
|
-4,443
|
4,073
|
6,745
|
11,478
|
17,933
|
24,200
|
26,718
|
28,589
|
24,207
|
4,439
|
18,711
|
9,433
|
4,827
|
3,466
|
9,029
|
11,474
|
15,549
|
5,612
|
4,171
|
14,994
|
20,135
|
10,352
|
10,490
|
13,769
|
2,899
|
3,715
|
3,353
|
-1,673
|
6,249
|
-7,635
|
-1,748
|
11,059
|
5,022
|
8,398
|
10,052
|
16,703
|
6,986
|
14,885
|
4,898
|
-
|
6,700
|
12,284
|
-
|
12,273
|
15,007
|
30,103
|
-
|
-
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
-
|
|
一株あたり利益
|
0.25
|
0.7
|
0.11
|
0.1
|
0.05
|
-0.54
|
0.43
|
0.71
|
1.21
|
1.96
|
2.68
|
2.68
|
2.86
|
2.55
|
0.5
|
2.16
|
1.08
|
0.54
|
0.43
|
-
|
-
|
1.88
|
0.69
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.58
|
0.71
|
1.39
|
0.51
|
0.43
|
|
希薄化後一株あたり利益
|
0.25
|
0.7
|
0.11
|
0.1
|
0.05
|
-0.54
|
0.43
|
0.71
|
1.21
|
1.95
|
2.67
|
2.68
|
2.86
|
2.55
|
0.5
|
2.16
|
1.08
|
0.54
|
0.43
|
-
|
-
|
1.88
|
0.69
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.58
|
0.7
|
1.38
|
0.51
|
0.43
|