|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
161,462
|
199,600
|
189,073
|
262,383
|
205,219
|
246,817
|
220,559
|
258,237
|
207,391
|
263,689
|
230,854
|
276,412
|
234,763
|
323,366
|
322,216
|
349,809
|
275,289
|
373,919
|
214,682
|
352,980
|
276,878
|
367,988
|
313,445
|
393,899
|
284,673
|
402,646
|
363,279
|
388,633
|
316,338
|
414,779
|
411,825
|
426,445
|
355,963
|
474,778
|
441,166
|
472,566
|
284,938
|
531,155
|
568,256
|
484,316
|
640,393
|
527,130
|
549,073
|
540,566
|
526,527
|
458,789
|
472,648
|
470,449
|
408,413
|
426,617
|
393,261
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
58,958
|
73,838
|
-
|
98,084
|
73,648
|
86,088
|
-
|
94,821
|
75,993
|
97,269
|
-
|
105,029
|
92,366
|
124,782
|
-
|
133,976
|
104,750
|
140,283
|
-
|
143,906
|
105,617
|
135,645
|
-
|
147,440
|
108,054
|
149,181
|
-
|
151,156
|
127,450
|
164,262
|
-
|
164,212
|
138,777
|
178,388
|
-
|
170,435
|
121,928
|
196,195
|
212,338
|
191,465
|
250,039
|
224,832
|
224,128
|
237,479
|
216,262
|
194,544
|
201,537
|
194,275
|
166,923
|
167,089
|
152,726
|
|
売上総利益
|
102,504
|
125,762
|
118,978
|
164,299
|
131,571
|
160,729
|
139,947
|
163,416
|
131,398
|
166,420
|
140,521
|
171,383
|
142,397
|
198,584
|
194,486
|
215,833
|
170,539
|
233,636
|
120,743
|
209,074
|
171,261
|
232,343
|
197,482
|
246,459
|
176,619
|
253,465
|
220,804
|
237,477
|
188,888
|
250,517
|
251,079
|
262,233
|
217,186
|
296,390
|
276,114
|
302,131
|
163,010
|
334,960
|
355,918
|
292,851
|
390,354
|
302,298
|
324,945
|
303,087
|
310,265
|
264,245
|
271,111
|
276,174
|
241,490
|
259,528
|
240,535
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
-
|
-
|
-
|
-
|
-
|
1,742
|
-
|
2,556
|
2,560
|
2,359
|
-
|
1,663
|
1,709
|
2,353
|
-
|
3,351
|
3,403
|
3,521
|
-
|
7,602
|
7,062
|
6,997
|
-
|
7,596
|
6,363
|
6,991
|
-
|
6,925
|
6,868
|
7,353
|
-
|
8,376
|
8,057
|
9,007
|
-
|
10,501
|
8,254
|
9,644
|
13,286
|
15,916
|
14,431
|
16,305
|
15,817
|
14,786
|
14,443
|
15,445
|
12,633
|
12,441
|
11,578
|
10,583
|
10,903
|
|
営業費用
|
84,878
|
99,303
|
-
|
130,003
|
105,719
|
120,504
|
-
|
128,189
|
116,291
|
135,721
|
-
|
145,581
|
129,686
|
163,238
|
-
|
172,108
|
153,910
|
188,237
|
-
|
189,176
|
168,865
|
193,299
|
-
|
210,631
|
179,680
|
214,436
|
-
|
210,576
|
186,802
|
225,196
|
-
|
229,526
|
209,941
|
257,238
|
-
|
249,317
|
175,135
|
265,345
|
279,495
|
263,130
|
317,619
|
297,883
|
275,034
|
290,445
|
284,332
|
253,019
|
265,724
|
270,632
|
235,370
|
251,096
|
238,685
|
|
営業利益
|
17,626
|
26,459
|
19,970
|
34,296
|
25,852
|
40,225
|
19,414
|
35,227
|
15,107
|
30,699
|
9,655
|
25,802
|
12,711
|
35,346
|
27,887
|
43,725
|
16,629
|
45,399
|
-30,657
|
19,898
|
2,396
|
39,044
|
15,312
|
35,828
|
-3,061
|
39,029
|
20,119
|
26,901
|
2,086
|
25,321
|
38,120
|
32,707
|
7,245
|
39,152
|
32,991
|
52,814
|
-12,125
|
69,615
|
76,423
|
29,721
|
72,735
|
4,415
|
49,911
|
12,642
|
25,933
|
11,226
|
5,387
|
5,542
|
6,120
|
8,432
|
1,850
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
17,596
|
26,482
|
-
|
34,303
|
25,900
|
40,298
|
-
|
35,318
|
15,185
|
30,773
|
-
|
25,904
|
12,789
|
35,442
|
-
|
43,878
|
16,762
|
45,477
|
-
|
19,801
|
2,167
|
38,789
|
-
|
35,690
|
-3,343
|
38,781
|
-
|
26,376
|
633
|
23,485
|
-
|
30,098
|
4,017
|
36,021
|
-
|
50,470
|
-16,065
|
67,788
|
75,446
|
28,114
|
70,919
|
2,288
|
46,292
|
7,036
|
16,831
|
1,278
|
-5,571
|
-6,757
|
-6,150
|
-3,625
|
-9,231
|
|
経常(税引前)利益率(%)
|
10.9
|
13.27
|
-
|
13.07
|
12.62
|
16.33
|
-
|
13.68
|
7.32
|
11.67
|
-
|
9.37
|
5.45
|
10.96
|
-
|
12.54
|
6.09
|
12.16
|
-
|
5.61
|
0.78
|
10.54
|
-
|
9.06
|
-1.17
|
9.63
|
-
|
6.79
|
0.2
|
5.66
|
-
|
7.06
|
1.13
|
7.59
|
-
|
10.68
|
-5.64
|
12.76
|
13.28
|
5.8
|
11.07
|
0.43
|
8.43
|
1.3
|
3.2
|
0.28
|
-1.18
|
-1.44
|
-1.51
|
-0.85
|
-2.35
|
|
法人税等合計
|
6,307
|
9,246
|
-
|
11,886
|
8,927
|
14,089
|
-
|
11,847
|
5,259
|
10,514
|
-
|
8,912
|
4,308
|
11,888
|
-
|
15,079
|
5,724
|
13,623
|
-
|
6,832
|
751
|
13,044
|
-
|
11,229
|
-2,565
|
13,178
|
-
|
5,828
|
-3,111
|
5,228
|
-
|
4,680
|
-263
|
7,967
|
-
|
11,330
|
-3,435
|
16,468
|
8,812
|
5,864
|
17,198
|
214
|
11,359
|
2,003
|
5,366
|
524
|
-3,253
|
725
|
-1,099
|
-489
|
-600
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
11,289
|
17,236
|
15,370
|
22,417
|
16,973
|
26,209
|
12,495
|
23,471
|
9,926
|
20,259
|
6,425
|
16,992
|
8,481
|
23,554
|
18,947
|
28,799
|
11,038
|
31,854
|
-21,172
|
12,969
|
1,416
|
25,745
|
11,287
|
24,461
|
-778
|
25,603
|
15,791
|
20,548
|
3,744
|
18,257
|
26,990
|
25,418
|
4,280
|
28,054
|
24,093
|
39,140
|
-12,630
|
51,320
|
66,634
|
22,250
|
53,721
|
2,074
|
34,933
|
5,033
|
11,465
|
754
|
-2,318
|
-7,482
|
-5,051
|
-3,136
|
-8,646
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.21
|
0.31
|
-
|
0.4
|
0.3
|
0.47
|
-
|
0.43
|
0.18
|
0.37
|
-
|
0.31
|
0.16
|
0.44
|
-
|
0.55
|
0.21
|
0.63
|
-
|
0.27
|
0.03
|
0.56
|
-
|
0.57
|
-0.02
|
0.63
|
-
|
0.54
|
0.1
|
0.53
|
-
|
0.83
|
0.14
|
0.96
|
-
|
1.4
|
-0.45
|
1.83
|
2.63
|
0.91
|
2.29
|
0.09
|
1.56
|
0.23
|
0.51
|
0.03
|
-0.1
|
-0.33
|
-0.22
|
-0.14
|
-0.38
|
|
希薄化後一株あたり利益
|
0.2
|
0.31
|
0.27
|
0.39
|
0.3
|
0.46
|
0.22
|
0.42
|
0.18
|
0.36
|
0.12
|
0.31
|
0.16
|
0.44
|
0.35
|
0.54
|
0.21
|
0.62
|
-0.42
|
0.27
|
0.03
|
0.56
|
0.25
|
0.56
|
-0.02
|
0.62
|
0.39
|
0.52
|
0.1
|
0.52
|
0.81
|
0.8
|
0.14
|
0.94
|
0.82
|
1.36
|
-0.45
|
1.79
|
2.51
|
0.88
|
2.22
|
0.09
|
1.54
|
0.22
|
0.51
|
0.03
|
-0.1
|
-0.33
|
-0.22
|
-0.14
|
-0.38
|
|
EBITDA
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|