|
(単位:千ドル)
|
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
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
1Q26
|
2Q26
|
|
売上高
|
194,959
|
199,364
|
211,993
|
196,635
|
212,426
|
201,520
|
228,961
|
204,786
|
222,447
|
224,314
|
255,745
|
257,393
|
276,816
|
282,574
|
311,653
|
269,536
|
295,882
|
284,054
|
280,794
|
245,424
|
261,921
|
258,902
|
295,859
|
260,995
|
274,777
|
280,726
|
318,731
|
289,207
|
306,327
|
303,983
|
330,230
|
315,259
|
-
|
324,867
|
339,203
|
287,295
|
309,109
|
328,201
|
200,904
|
214,617
|
224,820
|
234,168
|
217,906
|
222,899
|
225,193
|
216,566
|
210,165
|
218,547
|
221,277
|
210,170
|
224,193
|
208,097
|
208,007
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
69,109
|
70,139
|
-
|
68,328
|
75,980
|
65,282
|
-
|
73,308
|
72,607
|
72,157
|
-
|
102,823
|
102,555
|
101,103
|
-
|
103,173
|
119,249
|
105,517
|
-
|
100,694
|
102,461
|
103,206
|
-
|
110,803
|
110,674
|
111,405
|
-
|
114,092
|
113,307
|
111,239
|
-
|
114,188
|
116,441
|
113,272
|
-
|
102,326
|
98,099
|
103,203
|
72,340
|
72,567
|
72,084
|
-
|
76,735
|
75,105
|
70,397
|
68,403
|
68,876
|
65,538
|
63,761
|
64,744
|
65,566
|
69,195
|
67,456
|
|
売上総利益
|
125,850
|
129,225
|
138,229
|
128,307
|
136,446
|
136,238
|
156,547
|
131,478
|
149,840
|
152,157
|
167,397
|
154,570
|
174,261
|
181,471
|
202,986
|
166,363
|
176,633
|
178,537
|
179,116
|
144,730
|
159,460
|
155,696
|
179,591
|
150,192
|
164,103
|
169,321
|
204,826
|
175,115
|
193,020
|
192,744
|
219,655
|
201,071
|
207,864
|
211,595
|
219,338
|
184,969
|
211,010
|
224,998
|
128,564
|
142,050
|
152,736
|
152,587
|
141,171
|
147,794
|
154,796
|
148,163
|
141,289
|
153,009
|
157,516
|
145,426
|
158,627
|
138,902
|
140,551
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
26,808
|
28,464
|
-
|
28,403
|
30,195
|
27,732
|
-
|
30,028
|
31,203
|
30,704
|
-
|
41,323
|
44,077
|
43,008
|
-
|
43,166
|
46,960
|
45,443
|
-
|
44,720
|
43,099
|
41,028
|
-
|
46,233
|
48,521
|
47,157
|
-
|
52,152
|
52,254
|
51,587
|
-
|
57,169
|
58,685
|
57,694
|
-
|
59,079
|
55,229
|
61,067
|
29,148
|
31,792
|
31,029
|
-
|
30,947
|
33,956
|
32,941
|
31,782
|
34,057
|
32,084
|
36,730
|
35,358
|
37,736
|
40,641
|
39,099
|
|
販売管理費
|
72,217
|
76,536
|
-
|
72,723
|
73,953
|
85,626
|
-
|
81,704
|
81,364
|
77,472
|
-
|
101,048
|
107,160
|
102,738
|
-
|
102,850
|
114,971
|
99,870
|
-
|
100,035
|
101,146
|
98,899
|
-
|
101,807
|
103,494
|
97,304
|
-
|
107,497
|
104,083
|
99,902
|
-
|
121,721
|
126,265
|
116,306
|
-
|
111,651
|
105,406
|
118,084
|
87,646
|
91,376
|
89,778
|
-
|
102,882
|
105,705
|
93,757
|
101,279
|
108,374
|
87,879
|
93,276
|
93,178
|
95,987
|
89,670
|
94,540
|
|
営業費用
|
104,440
|
110,943
|
-
|
107,324
|
110,183
|
119,467
|
-
|
117,765
|
118,577
|
114,326
|
-
|
153,574
|
162,791
|
157,113
|
-
|
156,753
|
172,664
|
156,209
|
-
|
156,021
|
155,711
|
150,171
|
-
|
159,577
|
160,157
|
151,509
|
-
|
167,333
|
163,789
|
159,074
|
-
|
186,603
|
192,589
|
181,778
|
-
|
178,795
|
168,693
|
187,257
|
124,122
|
130,513
|
128,068
|
-
|
140,673
|
146,284
|
133,118
|
139,391
|
148,801
|
126,291
|
133,071
|
131,556
|
136,879
|
133,830
|
137,202
|
|
営業利益
|
21,410
|
18,282
|
-
|
20,983
|
26,263
|
16,771
|
-
|
13,713
|
31,263
|
37,831
|
-
|
996
|
11,470
|
24,358
|
-
|
9,610
|
3,969
|
22,328
|
-
|
-11,291
|
3,749
|
5,525
|
-
|
-9,385
|
3,946
|
17,812
|
-
|
7,782
|
29,231
|
33,670
|
-
|
14,468
|
15,275
|
29,817
|
-
|
6,174
|
42,317
|
37,741
|
4,442
|
11,537
|
24,668
|
-
|
498
|
1,510
|
21,678
|
8,772
|
-7,512
|
26,718
|
24,445
|
13,870
|
21,748
|
5,072
|
3,349
|
|
営業利益率 (%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
14,437
|
9,217
|
19,439
|
14,029
|
18,037
|
8,858
|
26,840
|
-4,834
|
21,314
|
30,011
|
16,824
|
-13,269
|
-4,846
|
16,239
|
23,279
|
1,678
|
-7,880
|
10,021
|
14,620
|
-15,863
|
-10,020
|
-4,075
|
6,484
|
-19,932
|
-1,314
|
9,010
|
31,136
|
-951
|
19,202
|
25,814
|
33,697
|
5,170
|
7,764
|
22,200
|
18,168
|
-5,700
|
20,700
|
20,000
|
1,000
|
9,500
|
22,900
|
6,115
|
900
|
600
|
21,600
|
8,000
|
-8,300
|
25,800
|
23,300
|
10,000
|
18,300
|
4,500
|
1,300
|
|
経常(税引前)利益率(%)
|
7.41
|
4.62
|
9.17
|
7.13
|
8.49
|
4.4
|
11.72
|
-2.36
|
9.58
|
13.38
|
6.58
|
-5.16
|
-1.75
|
5.75
|
7.47
|
0.62
|
-2.66
|
3.53
|
5.21
|
-6.46
|
-3.83
|
-1.57
|
2.19
|
-7.64
|
-0.48
|
3.21
|
9.77
|
-0.33
|
6.27
|
8.49
|
10.2
|
1.64
|
-
|
6.83
|
5.36
|
-1.98
|
6.7
|
6.09
|
0.5
|
4.43
|
10.19
|
2.61
|
0.41
|
0.27
|
9.59
|
3.69
|
-3.95
|
11.81
|
10.53
|
4.76
|
8.16
|
2.16
|
0.62
|
|
法人税等合計
|
3,163
|
-704
|
-
|
2,399
|
4,772
|
2,243
|
-
|
3,103
|
2,809
|
5,957
|
-
|
-42,088
|
5,534
|
4,766
|
-
|
947
|
2,037
|
1,551
|
-
|
330
|
1,058
|
3,359
|
-
|
-892
|
4,452
|
5,944
|
-
|
274
|
-3,722
|
5,601
|
-
|
1,409
|
-4,500
|
9,200
|
-
|
-1,800
|
10,100
|
8,200
|
-100
|
4,200
|
9,300
|
-
|
300
|
2,800
|
17,400
|
4,400
|
-2,500
|
13,000
|
8,000
|
4,300
|
-10,700
|
2,600
|
2,700
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
11,274
|
9,921
|
17,875
|
11,630
|
13,265
|
6,615
|
27,294
|
-7,937
|
18,505
|
24,054
|
24,154
|
28,819
|
-10,380
|
11,473
|
6,490
|
731
|
-9,917
|
8,470
|
18,787
|
-16,193
|
-11,078
|
-7,434
|
8,459
|
-19,040
|
-5,766
|
3,066
|
18,286
|
-1,225
|
22,924
|
20,213
|
28,308
|
3,761
|
12,271
|
12,983
|
6,668
|
-3,975
|
10,587
|
11,827
|
1,094
|
5,316
|
13,501
|
-4,623
|
574
|
-2,236
|
4,226
|
3,634
|
-5,788
|
12,865
|
15,379
|
5,723
|
29,017
|
1,927
|
-1,380
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.18
|
0.15
|
0.34
|
0.16
|
0.22
|
0.04
|
0.55
|
-0.18
|
0.33
|
0.42
|
0.43
|
0.52
|
-0.21
|
0.18
|
0.08
|
-0.01
|
-0.18
|
0.12
|
0.28
|
-0.28
|
-0.19
|
-0.13
|
0.13
|
-0.32
|
-0.1
|
0.04
|
0.27
|
-0.03
|
0.34
|
0.29
|
0.42
|
0.02
|
0.16
|
0.17
|
0.07
|
-0.09
|
0.09
|
0.11
|
-0.04
|
-
|
0.12
|
-0.15
|
-0.08
|
-0.12
|
-0.02
|
-0.03
|
-0.17
|
0.12
|
0.16
|
0.02
|
0.4
|
-0.04
|
-0.09
|
|
希薄化後一株あたり利益
|
0.17
|
0.15
|
0.34
|
0.16
|
0.22
|
0.04
|
0.5
|
-0.18
|
0.33
|
0.42
|
0.42
|
0.51
|
-0.21
|
0.17
|
0.07
|
-0.01
|
-0.18
|
0.12
|
0.28
|
-0.28
|
-0.19
|
-0.13
|
0.13
|
-0.32
|
-0.1
|
0.04
|
0.26
|
-0.03
|
0.33
|
0.29
|
0.41
|
0.02
|
0.16
|
0.17
|
0.07
|
-0.09
|
0.09
|
0.11
|
-0.04
|
-
|
0.12
|
-0.15
|
-0.08
|
-0.12
|
-0.02
|
-0.03
|
-0.17
|
0.12
|
0.16
|
0.02
|
0.39
|
-0.04
|
-0.09
|
|
EBITDA
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|