|
(単位:千ドル)
|
3Q11
|
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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
11,107
|
18,499
|
21,290
|
9,679
|
9,330
|
18,746
|
24,175
|
11,037
|
9,246
|
20,011
|
32,699
|
12,024
|
10,280
|
21,250
|
26,431
|
10,774
|
9,733
|
16,010
|
21,777
|
11,295
|
9,980
|
18,788
|
21,900
|
11,435
|
10,172
|
18,756
|
24,917
|
11,889
|
9,971
|
21,216
|
25,274
|
11,682
|
9,851
|
19,785
|
22,437
|
11,071
|
9,780
|
19,517
|
28,253
|
14,048
|
13,355
|
23,263
|
29,529
|
17,259
|
14,112
|
33,282
|
38,029
|
13,660
|
24,419
|
32,659
|
14,458
|
27,289
|
36,462
|
17,264
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上総利益
|
5,064
|
8,129
|
9,118
|
4,975
|
4,709
|
7,936
|
9,585
|
5,229
|
4,851
|
8,202
|
10,161
|
5,721
|
5,251
|
8,622
|
10,213
|
5,961
|
5,408
|
8,738
|
10,649
|
6,312
|
5,865
|
9,390
|
10,829
|
6,634
|
5,954
|
9,073
|
11,006
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,086
|
15,619
|
-
|
27,737
|
28,438
|
11,861
|
17,767
|
24,029
|
12,900
|
19,961
|
26,062
|
16,068
|
|
営業利益
|
734
|
3,408
|
4,455
|
530
|
391
|
2,950
|
4,813
|
645
|
385
|
3,272
|
5,121
|
940
|
347
|
3,514
|
4,879
|
956
|
656
|
3,498
|
5,444
|
1,453
|
816
|
3,982
|
5,589
|
1,328
|
766
|
3,675
|
5,306
|
1,866
|
744
|
3,264
|
6,203
|
1,637
|
490
|
5,081
|
6,999
|
1,335
|
-900
|
5,581
|
7,099
|
1,542
|
555
|
5,378
|
7,443
|
1,640
|
454
|
5,544
|
9,591
|
1,798
|
6,652
|
8,629
|
1,557
|
7,328
|
10,399
|
1,196
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
298
|
2,959
|
4,004
|
91
|
-
|
2,507
|
4,357
|
178
|
-
|
2,783
|
4,619
|
461
|
-
|
3,111
|
4,487
|
576
|
-
|
3,107
|
5,033
|
1,058
|
-
|
3,604
|
5,202
|
958
|
-
|
3,195
|
4,876
|
1,533
|
-
|
3,136
|
6,130
|
1,482
|
-
|
5,248
|
7,467
|
1,607
|
-
|
6,248
|
6,375
|
806
|
-
|
4,668
|
-33,139
|
759
|
-
|
4,251
|
8,320
|
901
|
6,604
|
8,381
|
203
|
6,875
|
10,034
|
699
|
|
経常(税引前)利益率(%)
|
2.68
|
16.0
|
18.81
|
0.94
|
-
|
13.38
|
18.03
|
1.61
|
-
|
13.91
|
14.13
|
3.84
|
-
|
14.64
|
16.98
|
5.35
|
-
|
19.41
|
23.11
|
9.37
|
-
|
19.18
|
23.76
|
8.38
|
-
|
17.04
|
19.57
|
12.9
|
-
|
14.78
|
24.26
|
12.69
|
-
|
26.53
|
33.28
|
14.52
|
-
|
32.01
|
22.56
|
5.74
|
-
|
20.07
|
-112.22
|
4.4
|
-
|
12.77
|
21.88
|
6.6
|
27.05
|
25.66
|
1.41
|
25.2
|
27.52
|
4.05
|
|
法人税等合計
|
113
|
1,124
|
1,521
|
38
|
-
|
953
|
1,659
|
67
|
-
|
1,060
|
1,772
|
178
|
-
|
1,187
|
1,708
|
221
|
-
|
1,184
|
1,922
|
431
|
-
|
1,372
|
1,977
|
343
|
-
|
1,135
|
1,410
|
446
|
-
|
702
|
1,460
|
344
|
-
|
1,241
|
1,787
|
401
|
-
|
1,525
|
1,607
|
195
|
-
|
1,083
|
-8,645
|
166
|
-
|
994
|
1,978
|
214
|
1,584
|
1,938
|
47
|
1,605
|
2,358
|
161
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
純利益
|
184
|
1,834
|
2,483
|
52
|
-74
|
1,554
|
2,698
|
110
|
-101
|
1,722
|
2,846
|
283
|
-145
|
1,924
|
2,779
|
354
|
35
|
1,922
|
3,111
|
627
|
145
|
2,232
|
3,225
|
615
|
159
|
2,059
|
3,465
|
1,087
|
684
|
2,434
|
4,670
|
1,138
|
455
|
4,006
|
5,680
|
1,206
|
-330
|
4,723
|
4,767
|
610
|
0
|
3,584
|
-24,495
|
592
|
-11,416
|
3,256
|
6,341
|
686
|
5,019
|
6,443
|
156
|
5,269
|
7,676
|
538
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.08
|
0.4
|
0.54
|
0.01
|
-0.02
|
0.33
|
0.57
|
0.02
|
-0.02
|
0.37
|
0.6
|
0.06
|
-0.03
|
0.41
|
0.59
|
0.08
|
0.01
|
0.4
|
0.65
|
0.13
|
0.03
|
0.47
|
0.45
|
0.09
|
0.02
|
0.28
|
0.47
|
0.14
|
0.09
|
0.3
|
0.58
|
0.14
|
0.06
|
0.5
|
0.7
|
0.15
|
-0.04
|
0.58
|
0.58
|
0.07
|
-
|
0.43
|
-2.89
|
0.06
|
-1.16
|
0.33
|
0.64
|
0.07
|
0.5
|
0.63
|
0.02
|
0.51
|
0.74
|
0.05
|
|
希薄化後一株あたり利益
|
0.08
|
0.4
|
0.53
|
0.01
|
-0.02
|
0.33
|
0.57
|
0.02
|
-0.02
|
0.37
|
0.6
|
0.06
|
-0.03
|
0.41
|
0.59
|
0.07
|
0.01
|
0.4
|
0.65
|
0.13
|
0.03
|
0.46
|
0.45
|
0.08
|
0.02
|
0.28
|
0.47
|
0.14
|
0.09
|
0.3
|
0.58
|
0.14
|
0.06
|
0.49
|
0.7
|
0.15
|
-0.04
|
0.58
|
0.58
|
0.07
|
-
|
0.43
|
-2.89
|
0.06
|
-1.16
|
0.33
|
0.64
|
0.07
|
0.5
|
0.63
|
0.02
|
0.51
|
0.74
|
0.05
|
|
一株あたり配当金
|
0.34
|
0.17
|
0.17
|
0.17
|
-
|
1.18
|
0.18
|
0.18
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.19
|
0.19
|
0.19
|
-
|
0.2
|
0.2
|
0.2
|
-
|
0.22
|
0.14
|
0.14
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.2
|
0.2
|
0.2
|
-
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.21
|
0.21
|
0.21
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|