|
(単位:千ドル)
|
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
|
|
売上高
|
40,234
|
41,880
|
42,299
|
44,240
|
42,565
|
44,207
|
-
|
-
|
-
|
-
|
-
|
45,559
|
44,422
|
48,229
|
48,819
|
49,377
|
49,504
|
52,642
|
54,277
|
54,866
|
50,841
|
71,178
|
71,381
|
71,541
|
68,193
|
70,272
|
52,207
|
71,073
|
72,449
|
72,295
|
77,246
|
90,997
|
91,004
|
92,172
|
88,943
|
85,401
|
82,447
|
81,223
|
78,287
|
78,453
|
78,478
|
74,467
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-
|
25,287
|
19,475
|
20,559
|
-
|
25,071
|
19,730
|
20,724
|
-
|
23,232
|
18,842
|
20,325
|
-
|
26,794
|
20,637
|
31,832
|
-
|
34,368
|
28,307
|
27,461
|
-
|
33,524
|
25,726
|
24,478
|
-
|
34,677
|
25,348
|
28,216
|
-
|
43,676
|
38,816
|
51,099
|
47,831
|
40,781
|
49,702
|
49,115
|
40,212
|
43,090
|
45,705
|
34,851
|
35,932
|
43,028
|
|
営業費用
|
30,565
|
29,224
|
23,287
|
24,326
|
30,312
|
28,884
|
22,921
|
24,498
|
26,410
|
27,060
|
22,703
|
24,203
|
29,935
|
32,777
|
26,022
|
36,569
|
336
|
38,925
|
33,363
|
33,059
|
29,428
|
58,233
|
49,311
|
48,097
|
58,213
|
58,509
|
43,525
|
60,258
|
65,701
|
68,758
|
63,836
|
128,573
|
83,402
|
75,263
|
83,708
|
78,490
|
69,297
|
102,221
|
73,763
|
62,278
|
63,267
|
69,100
|
|
営業利益
|
9,669
|
12,656
|
19,012
|
19,914
|
12,253
|
15,323
|
21,356
|
20,612
|
16,864
|
15,857
|
20,701
|
21,356
|
14,487
|
15,452
|
22,797
|
12,808
|
49,168
|
13,717
|
20,914
|
21,807
|
21,413
|
12,945
|
22,070
|
23,444
|
9,980
|
11,763
|
8,682
|
10,815
|
6,748
|
3,537
|
13,410
|
-37,576
|
7,602
|
16,909
|
5,235
|
6,911
|
13,150
|
-20,998
|
4,524
|
16,175
|
15,211
|
5,367
|
|
営業利益率 (%)
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
6,711
|
9,683
|
17,638
|
17,171
|
9,435
|
11,278
|
19,515
|
18,470
|
14,117
|
13,655
|
18,665
|
19,152
|
11,611
|
13,101
|
20,399
|
10,628
|
46,627
|
11,029
|
17,738
|
18,961
|
18,436
|
10,165
|
19,319
|
20,717
|
7,564
|
9,080
|
6,630
|
8,775
|
4,638
|
1,582
|
10,942
|
-41,571
|
4,150
|
12,876
|
-357
|
-287
|
5,666
|
-28,992
|
-4,103
|
7,663
|
6,921
|
-1,366
|
|
経常(税引前)利益率(%)
|
16.68
|
23.12
|
41.7
|
38.81
|
22.17
|
25.51
|
-
|
-
|
-
|
-
|
-
|
42.04
|
26.14
|
27.16
|
41.78
|
21.52
|
94.19
|
20.95
|
32.68
|
34.56
|
36.26
|
14.28
|
27.06
|
28.96
|
11.09
|
12.92
|
12.7
|
12.35
|
6.4
|
2.19
|
14.17
|
-45.68
|
4.56
|
13.97
|
-0.4
|
-0.34
|
6.87
|
-35.69
|
-5.24
|
9.77
|
8.82
|
-1.83
|
|
法人税等合計
|
1,111
|
1,885
|
3,129
|
3,116
|
1,818
|
2,148
|
3,457
|
3,277
|
3,148
|
3,259
|
4,285
|
4,632
|
3,097
|
3,030
|
4,762
|
3,091
|
44,693
|
1,862
|
3,147
|
3,420
|
7,370
|
1,908
|
3,186
|
3,453
|
2,362
|
3,790
|
706
|
2,051
|
2,556
|
-58
|
696
|
792
|
1,205
|
2,601
|
553
|
392
|
2,422
|
53,680
|
1,504
|
1,473
|
3,507
|
1,870
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
5,600
|
7,798
|
14,509
|
14,055
|
7,617
|
9,130
|
16,058
|
15,193
|
10,969
|
10,396
|
14,380
|
14,520
|
8,514
|
10,071
|
15,637
|
7,537
|
1,934
|
9,167
|
14,591
|
15,541
|
11,066
|
8,257
|
16,133
|
17,264
|
5,202
|
5,290
|
5,924
|
6,724
|
2,082
|
1,640
|
10,246
|
-25,149
|
2,945
|
10,275
|
140
|
-671
|
3,244
|
-59,454
|
-3,353
|
6,190
|
3,414
|
-1,958
|
|
純利益率(%)
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.13
|
0.21
|
0.38
|
0.37
|
0.2
|
0.23
|
-
|
-
|
0.28
|
0.28
|
0.39
|
0.39
|
0.22
|
-
|
-
|
-
|
-0.2
|
-
|
0.43
|
0.46
|
0.35
|
-
|
-
|
-
|
-
|
0.15
|
0.19
|
0.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
希薄化後一株あたり利益
|
0.12
|
0.2
|
0.36
|
0.35
|
0.19
|
0.22
|
-
|
-
|
0.28
|
0.28
|
0.39
|
0.39
|
0.22
|
-
|
-
|
-
|
-0.2
|
-
|
0.43
|
0.46
|
0.35
|
-
|
-
|
-
|
-
|
0.15
|
0.19
|
0.19
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
0.06
|
0.06
|
0.06
|
0.06
|
1.63
|
-
|
-
|
-
|
-
|
-
|
-
|
0.15
|
-
|
-
|
-
|
-
|
0.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|