|
(単位:千ドル)
|
1Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q14
|
2Q14
|
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
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
-
|
-
|
-
|
-
|
-
|
-
|
47,841
|
51,936
|
-
|
52,043
|
58,053
|
62,892
|
65,845
|
60,903
|
77,513
|
80,025
|
120,174
|
65,817
|
80,976
|
83,384
|
84,279
|
87,160
|
88,969
|
96,992
|
97,863
|
107,168
|
113,883
|
108,470
|
101,391
|
87,298
|
81,942
|
103,309
|
102,374
|
110,880
|
121,714
|
130,410
|
133,781
|
134,548
|
169,124
|
201,780
|
211,118
|
202,639
|
225,280
|
210,743
|
194,603
|
192,627
|
219,654
|
238,327
|
239,573
|
222,288
|
255,546
|
260,479
|
245,297
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.1
|
15.4
|
16.3
|
9.3
|
2.4
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
33,245
|
35,287
|
-
|
34,861
|
39,055
|
41,166
|
38,170
|
37,694
|
51,048
|
50,407
|
53,220
|
43,565
|
58,432
|
56,200
|
57,077
|
60,412
|
64,327
|
62,299
|
63,729
|
75,276
|
75,046
|
72,729
|
72,052
|
56,871
|
50,146
|
63,188
|
65,464
|
65,737
|
73,087
|
78,765
|
76,612
|
74,215
|
95,492
|
96,484
|
100,880
|
94,884
|
115,610
|
120,216
|
111,621
|
117,967
|
130,077
|
129,094
|
133,071
|
124,763
|
141,211
|
149,159
|
147,067
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
14,596
|
16,649
|
-
|
17,182
|
18,998
|
21,726
|
27,675
|
23,209
|
26,465
|
29,618
|
33,355
|
22,252
|
22,544
|
27,184
|
27,202
|
26,748
|
24,642
|
34,693
|
34,134
|
31,892
|
38,837
|
35,741
|
29,339
|
30,427
|
31,796
|
40,121
|
36,910
|
45,143
|
48,627
|
51,645
|
57,169
|
60,333
|
73,632
|
105,296
|
110,238
|
107,755
|
109,670
|
90,527
|
82,982
|
74,660
|
89,577
|
109,233
|
106,502
|
97,525
|
114,335
|
111,320
|
98,230
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44.5
|
43.9
|
44.7
|
42.7
|
40.0
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
6,739
|
8,230
|
-
|
9,180
|
9,690
|
10,910
|
16,719
|
11,717
|
13,996
|
14,284
|
24,802
|
-15,390
|
-17,128
|
-15,783
|
113,119
|
-16,758
|
17,020
|
19,426
|
19,818
|
-17,656
|
20,573
|
20,189
|
18,576
|
17,278
|
16,571
|
19,915
|
19,370
|
19,750
|
20,230
|
21,491
|
24,128
|
26,367
|
28,145
|
35,164
|
33,408
|
34,075
|
35,169
|
29,515
|
32,413
|
33,638
|
38,443
|
41,538
|
39,352
|
42,472
|
53,135
|
47,298
|
53,405
|
|
営業利益
|
-60
|
-96
|
-102
|
-76
|
-121
|
-323
|
7,857
|
8,419
|
27,750
|
8,002
|
9,308
|
10,816
|
10,956
|
11,492
|
12,469
|
15,334
|
8,553
|
6,862
|
5,416
|
11,401
|
10,685
|
9,990
|
7,622
|
15,267
|
14,316
|
14,236
|
18,264
|
15,552
|
10,763
|
13,149
|
15,225
|
20,206
|
17,540
|
25,393
|
28,397
|
30,154
|
33,041
|
33,966
|
45,487
|
70,132
|
76,830
|
73,680
|
74,501
|
61,012
|
50,569
|
41,022
|
51,134
|
67,695
|
67,150
|
59,329
|
61,204
|
65,383
|
44,825
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28.0
|
26.7
|
24.0
|
25.1
|
18.3
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,710
|
2,671
|
-
|
14,653
|
-7,716
|
16,107
|
-15,118
|
17,307
|
18,188
|
-1,888
|
5,645
|
2,073
|
-7,552
|
12,831
|
4,166
|
16,012
|
-5,337
|
8,413
|
-4,626
|
12,210
|
11,637
|
-1,585
|
14,935
|
-24,801
|
22,929
|
11,550
|
27,508
|
11,929
|
26,862
|
29,791
|
28,331
|
31,511
|
48,105
|
69,888
|
81,666
|
73,043
|
75,813
|
61,542
|
51,016
|
40,889
|
47,521
|
69,513
|
67,235
|
59,849
|
62,231
|
67,989
|
45,223
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-3.6
|
5.1
|
-
|
28.2
|
-13.3
|
25.6
|
-23.0
|
28.4
|
23.5
|
-2.4
|
4.7
|
3.1
|
-9.3
|
15.4
|
4.9
|
18.4
|
-6.0
|
8.7
|
-4.7
|
11.4
|
10.2
|
-1.5
|
14.7
|
-28.4
|
28.0
|
11.2
|
26.9
|
10.8
|
22.1
|
22.8
|
21.2
|
23.4
|
28.4
|
34.6
|
38.7
|
36.0
|
33.7
|
29.2
|
26.2
|
21.2
|
21.6
|
29.2
|
28.1
|
26.9
|
24.4
|
26.1
|
18.4
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
2,971
|
2,263
|
-
|
4,772
|
3,631
|
8,524
|
3,764
|
3,643
|
3,815
|
6,035
|
2,579
|
1,042
|
4,052
|
-5,806
|
8,589
|
5,393
|
-1,467
|
2,261
|
-211
|
4,879
|
3,977
|
-266
|
4,338
|
-6,133
|
6,875
|
3,279
|
8,980
|
3,677
|
7,587
|
8,848
|
8,373
|
10,558
|
14,692
|
22,966
|
26,542
|
24,671
|
23,248
|
15,447
|
14,538
|
11,159
|
12,493
|
19,978
|
20,219
|
17,660
|
18,148
|
20,801
|
19,117
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.1
|
29.5
|
29.2
|
30.6
|
42.3
|
|
純利益
|
-54
|
-86
|
-11,082
|
190
|
-537
|
-3,452
|
-4,681
|
408
|
35,512
|
9,881
|
-11,347
|
7,583
|
-18,882
|
13,664
|
14,373
|
-7,923
|
3,066
|
1,031
|
-3,500
|
7,025
|
1,169
|
10,691
|
-3,658
|
6,297
|
-4,415
|
7,338
|
7,660
|
-1,175
|
10,893
|
-18,668
|
16,197
|
8,323
|
18,528
|
8,252
|
19,275
|
20,943
|
20,109
|
20,953
|
33,413
|
46,922
|
55,124
|
48,372
|
52,565
|
46,095
|
36,478
|
29,730
|
35,028
|
49,535
|
47,016
|
42,189
|
44,083
|
47,188
|
26,106
|
|
純利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.6
|
19.0
|
17.3
|
18.1
|
10.6
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.2
|
0.02
|
-
|
0.4
|
-0.45
|
0.3
|
-0.74
|
0.51
|
0.53
|
-0.28
|
0.06
|
0.03
|
-0.11
|
0.2
|
0.03
|
0.3
|
-0.11
|
0.16
|
-0.12
|
0.19
|
0.17
|
-0.03
|
0.24
|
-0.4
|
0.35
|
0.18
|
0.4
|
0.17
|
0.4
|
0.44
|
0.41
|
0.44
|
0.7
|
0.98
|
1.16
|
1.01
|
1.1
|
0.97
|
0.76
|
0.63
|
0.75
|
1.05
|
1
|
0.9
|
0.94
|
1.01
|
0.58
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.2
|
0.02
|
-
|
0.35
|
-0.45
|
0.25
|
-0.71
|
0.47
|
0.47
|
-0.28
|
0.12
|
0.03
|
-0.11
|
0.2
|
0.03
|
0.3
|
-0.11
|
0.16
|
-0.12
|
0.18
|
0.17
|
-0.03
|
0.24
|
-0.4
|
0.35
|
0.18
|
0.4
|
0.17
|
0.4
|
0.44
|
0.41
|
0.44
|
0.7
|
0.98
|
1.16
|
1.01
|
1.1
|
0.97
|
0.76
|
0.63
|
0.75
|
1.05
|
1
|
0.9
|
0.94
|
1.01
|
0.58
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|