|
(単位:千ドル)
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
|
売上高
|
44,288
|
-
|
56,835
|
58,123
|
56,800
|
64,379
|
66,665
|
62,806
|
72,963
|
75,706
|
72,404
|
-
|
84,714
|
84,270
|
78,559
|
76,614
|
92,135
|
89,464
|
84,421
|
78,580
|
91,134
|
92,914
|
89,259
|
83,947
|
86,908
|
88,903
|
85,944
|
78,596
|
94,279
|
67,730
|
81,492
|
81,556
|
92,084
|
96,193
|
92,240
|
90,183
|
102,471
|
107,604
|
97,154
|
87,473
|
102,019
|
98,557
|
92,112
|
84,458
|
91,728
|
91,384
|
84,505
|
79,454
|
88,009
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
12,196
|
-
|
16,462
|
17,257
|
16,986
|
19,446
|
20,163
|
19,348
|
21,992
|
24,413
|
21,691
|
-
|
25,009
|
25,571
|
23,400
|
-
|
27,390
|
27,116
|
27,759
|
-
|
27,096
|
27,602
|
26,248
|
-
|
25,066
|
27,543
|
26,775
|
-
|
29,324
|
22,316
|
26,188
|
-
|
27,898
|
29,768
|
29,291
|
-
|
35,626
|
36,586
|
32,542
|
-
|
36,481
|
35,255
|
32,549
|
-
|
31,409
|
31,053
|
28,277
|
-
|
29,939
|
|
売上総利益
|
32,091
|
-
|
40,373
|
40,866
|
39,814
|
44,933
|
46,502
|
43,458
|
50,971
|
51,293
|
50,713
|
50,633
|
59,705
|
58,699
|
55,159
|
53,333
|
64,745
|
62,348
|
56,662
|
52,467
|
64,038
|
65,312
|
63,011
|
58,978
|
61,842
|
61,360
|
59,169
|
53,748
|
64,955
|
45,414
|
55,304
|
55,852
|
64,186
|
66,425
|
62,949
|
59,570
|
66,845
|
71,018
|
64,612
|
56,462
|
65,538
|
63,302
|
59,563
|
54,658
|
60,319
|
60,331
|
56,228
|
50,996
|
58,070
|
|
売上総利益率(%)
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
23,899
|
-
|
28,354
|
30,390
|
32,207
|
37,972
|
39,382
|
39,752
|
43,776
|
42,855
|
44,047
|
-
|
47,949
|
46,990
|
47,361
|
-
|
51,212
|
50,748
|
52,285
|
-
|
57,927
|
57,870
|
59,131
|
-
|
58,948
|
60,562
|
59,804
|
-
|
62,361
|
47,208
|
52,403
|
-
|
57,278
|
58,811
|
59,791
|
-
|
62,109
|
61,240
|
59,109
|
-
|
61,413
|
55,568
|
56,734
|
-
|
58,036
|
58,480
|
55,978
|
-
|
57,887
|
|
営業利益
|
5,568
|
7,476
|
12,019
|
10,476
|
7,607
|
6,961
|
7,120
|
3,706
|
7,195
|
8,438
|
6,666
|
6,927
|
11,756
|
11,709
|
7,798
|
1,650
|
13,533
|
11,600
|
4,377
|
-3,664
|
6,111
|
7,442
|
3,880
|
705
|
2,894
|
798
|
-635
|
-4,414
|
2,594
|
-1,794
|
2,901
|
2,675
|
6,908
|
7,614
|
3,158
|
2,930
|
4,736
|
9,778
|
5,503
|
2,592
|
4,125
|
7,734
|
2,829
|
1,470
|
2,283
|
1,851
|
250
|
-867
|
183
|
|
営業利益率 (%)
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
5,119
|
-
|
-40,453
|
7,599
|
6,807
|
6,181
|
6,381
|
2,510
|
6,421
|
7,677
|
6,197
|
-
|
11,217
|
11,297
|
7,469
|
-
|
13,084
|
11,214
|
3,906
|
-
|
5,592
|
6,882
|
3,205
|
-
|
1,931
|
-143
|
-1,657
|
-
|
1,746
|
-2,353
|
2,662
|
-
|
6,740
|
7,469
|
2,954
|
-
|
4,470
|
9,577
|
5,184
|
-
|
3,327
|
7,066
|
2,376
|
-
|
2,117
|
1,794
|
179
|
-
|
201
|
|
経常(税引前)利益率(%)
|
11.56
|
-
|
-71.18
|
13.07
|
11.98
|
9.6
|
9.57
|
4.0
|
8.8
|
10.14
|
8.56
|
-
|
13.24
|
13.41
|
9.51
|
-
|
14.2
|
12.53
|
4.63
|
-
|
6.14
|
7.41
|
3.59
|
-
|
2.22
|
-0.16
|
-1.93
|
-
|
1.85
|
-3.47
|
3.27
|
-
|
7.32
|
7.76
|
3.2
|
-
|
4.36
|
8.9
|
5.34
|
-
|
3.26
|
7.17
|
2.58
|
-
|
2.31
|
1.96
|
0.21
|
-
|
0.23
|
|
法人税等合計
|
-4,723
|
-
|
4,264
|
4,015
|
2,757
|
2,472
|
2,553
|
1,006
|
2,762
|
3,187
|
2,436
|
-
|
4,459
|
4,448
|
2,886
|
-
|
5,075
|
3,491
|
1,468
|
-
|
1,581
|
1,924
|
652
|
-
|
611
|
11
|
-274
|
-
|
-1,756
|
-1,600
|
700
|
-
|
1,443
|
1,975
|
779
|
-
|
957
|
2,700
|
1,400
|
-
|
800
|
2,000
|
500
|
-
|
400
|
575
|
138
|
-
|
29
|
|
実効税率(%)
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
純利益
|
9,842
|
-35,812
|
-44,717
|
3,584
|
4,050
|
3,709
|
3,828
|
1,504
|
3,659
|
4,490
|
3,761
|
3,786
|
6,758
|
6,849
|
4,583
|
273
|
8,009
|
7,723
|
2,438
|
-7,351
|
4,011
|
4,958
|
2,553
|
-1,080
|
1,320
|
-154
|
-1,383
|
-4,246
|
3,502
|
-760
|
1,914
|
1,375
|
5,297
|
5,494
|
2,175
|
1,808
|
3,513
|
6,914
|
3,823
|
1,453
|
2,512
|
5,079
|
1,844
|
636
|
1,689
|
1,219
|
41
|
-628
|
172
|
|
純利益率(%)
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.27
|
-
|
-
|
0.07
|
0.08
|
0.07
|
0.08
|
0.03
|
0.07
|
0.09
|
0.07
|
0.08
|
0.13
|
0.13
|
0.09
|
0.01
|
0.16
|
0.15
|
0.05
|
-0.14
|
0.08
|
0.1
|
0.05
|
-0.02
|
0.03
|
0
|
-0.03
|
-0.09
|
0.07
|
-0.02
|
0.04
|
0.03
|
0.11
|
0.11
|
0.04
|
0.04
|
0.07
|
0.14
|
0.08
|
0.03
|
0.06
|
0.12
|
0.04
|
0.01
|
0.04
|
0.03
|
0
|
-0.01
|
0
|
|
希薄化後一株あたり利益
|
0.27
|
-
|
-
|
0.07
|
0.08
|
0.07
|
0.07
|
0.03
|
0.07
|
0.09
|
0.07
|
0.08
|
0.13
|
0.13
|
0.09
|
0.01
|
0.15
|
0.15
|
0.05
|
-0.14
|
0.08
|
0.1
|
0.05
|
-0.02
|
0.03
|
0
|
-0.03
|
-0.09
|
0.07
|
-0.02
|
0.04
|
0.03
|
0.1
|
0.11
|
0.04
|
0.04
|
0.07
|
0.13
|
0.08
|
0.03
|
0.06
|
0.12
|
0.04
|
0.01
|
0.04
|
0.03
|
0
|
-0.01
|
0
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.05
|
0.05
|
0.05
|
-
|
0.05
|
0.05
|
0.05
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|