|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
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
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
売上高
|
69,076
|
73,829
|
64,957
|
83,333
|
76,816
|
78,008
|
66,833
|
91,241
|
89,690
|
73,376
|
76,367
|
92,310
|
102,917
|
84,728
|
76,768
|
90,275
|
94,360
|
97,229
|
85,422
|
102,319
|
104,568
|
91,668
|
86,078
|
101,326
|
113,668
|
104,160
|
99,082
|
109,588
|
112,937
|
-
|
113,822
|
119,437
|
113,500
|
122,574
|
137,483
|
125,596
|
134,772
|
116,700
|
115,788
|
143,876
|
138,571
|
182,771
|
208,814
|
242,605
|
265,953
|
283,957
|
311,970
|
262,099
|
313,566
|
327,252
|
-
|
322,054
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
売上原価
|
57,339
|
59,570
|
51,439
|
62,230
|
59,667
|
-
|
51,521
|
63,565
|
63,074
|
-
|
54,521
|
64,434
|
69,567
|
-
|
54,970
|
63,158
|
64,175
|
-
|
59,691
|
69,572
|
71,476
|
-
|
61,092
|
69,648
|
78,010
|
-
|
83,692
|
-
|
-
|
-
|
-
|
89,262
|
86,115
|
-
|
94,536
|
87,465
|
93,924
|
-
|
82,631
|
101,769
|
102,552
|
136,707
|
161,438
|
177,014
|
188,799
|
189,939
|
195,861
|
169,857
|
200,472
|
213,094
|
-
|
235,690
|
|
売上総利益
|
11,737
|
14,259
|
13,518
|
21,103
|
17,149
|
18,729
|
15,312
|
27,676
|
26,616
|
20,188
|
21,846
|
27,876
|
33,350
|
25,191
|
21,798
|
27,117
|
30,185
|
29,581
|
25,731
|
32,747
|
33,092
|
26,510
|
24,986
|
31,678
|
35,658
|
31,075
|
15,390
|
27,585
|
32,763
|
27,795
|
25,793
|
30,175
|
27,385
|
36,381
|
42,947
|
38,131
|
40,848
|
33,923
|
33,157
|
42,107
|
36,019
|
46,064
|
47,376
|
65,591
|
77,154
|
94,018
|
116,109
|
92,242
|
113,094
|
114,158
|
-
|
86,364
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
販売管理費
|
5,697
|
5,445
|
5,981
|
6,899
|
6,747
|
-
|
6,967
|
9,089
|
9,687
|
-
|
7,629
|
10,584
|
13,830
|
-
|
8,317
|
9,200
|
10,062
|
-
|
8,913
|
10,561
|
10,400
|
-
|
10,530
|
11,971
|
13,034
|
-
|
10,219
|
13,086
|
13,190
|
-
|
11,001
|
13,481
|
12,994
|
-
|
15,214
|
15,939
|
14,716
|
-
|
14,696
|
16,895
|
15,897
|
23,056
|
26,933
|
28,891
|
32,942
|
39,272
|
51,470
|
45,288
|
45,895
|
48,637
|
-
|
51,293
|
|
営業利益
|
6,040
|
8,814
|
7,560
|
14,194
|
10,406
|
-
|
8,338
|
18,646
|
16,929
|
-
|
14,241
|
17,292
|
19,520
|
-
|
13,476
|
17,947
|
20,157
|
-
|
16,826
|
22,198
|
22,692
|
-
|
14,457
|
19,659
|
22,625
|
-
|
5,178
|
14,503
|
19,571
|
-
|
14,508
|
16,688
|
14,385
|
-
|
27,795
|
22,192
|
26,131
|
-
|
18,461
|
25,212
|
20,137
|
23,010
|
20,453
|
36,700
|
44,206
|
54,740
|
64,664
|
46,970
|
67,199
|
65,520
|
-
|
35,111
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
経常(税引前)利益
|
5,902
|
8,655
|
7,605
|
14,134
|
10,483
|
-
|
8,356
|
18,956
|
17,004
|
-
|
14,289
|
17,397
|
19,532
|
-
|
13,445
|
18,003
|
20,113
|
-
|
17,017
|
22,275
|
22,762
|
-
|
14,528
|
19,764
|
22,750
|
-
|
5,240
|
14,582
|
19,612
|
-
|
14,491
|
16,736
|
14,387
|
-
|
27,829
|
22,243
|
26,156
|
-
|
18,481
|
25,247
|
20,108
|
22,841
|
20,123
|
35,800
|
43,170
|
53,360
|
63,491
|
46,808
|
67,007
|
64,510
|
-
|
32,483
|
|
経常(税引前)利益率(%)
|
8.54
|
11.72
|
11.71
|
16.96
|
13.65
|
-
|
12.5
|
20.78
|
18.96
|
-
|
18.71
|
18.85
|
18.98
|
-
|
17.51
|
19.94
|
21.32
|
-
|
19.92
|
21.77
|
21.77
|
-
|
16.88
|
19.51
|
20.01
|
-
|
5.29
|
13.31
|
17.37
|
-
|
12.73
|
14.01
|
12.68
|
-
|
20.24
|
17.71
|
19.41
|
-
|
15.96
|
17.55
|
14.51
|
12.5
|
9.64
|
14.76
|
16.23
|
18.79
|
20.35
|
17.86
|
21.37
|
19.71
|
-
|
10.09
|
|
法人税等合計
|
2,063
|
3,029
|
3,038
|
4,837
|
4,476
|
-
|
1,216
|
6,837
|
6,482
|
-
|
4,467
|
6,034
|
7,092
|
-
|
5,046
|
6,873
|
6,862
|
-
|
6,211
|
7,934
|
7,080
|
-
|
4,311
|
5,970
|
8,033
|
-
|
980
|
2,891
|
5,527
|
-
|
3,589
|
3,775
|
560
|
-
|
5,976
|
4,439
|
5,696
|
-
|
2,105
|
4,632
|
4,527
|
4,782
|
4,177
|
8,327
|
6,356
|
7,678
|
15,413
|
7,792
|
14,779
|
11,885
|
-
|
3,191
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
純利益
|
3,839
|
5,626
|
4,567
|
9,297
|
6,007
|
7,578
|
7,140
|
12,119
|
10,522
|
7,766
|
9,822
|
11,363
|
12,440
|
10,533
|
8,399
|
11,130
|
13,251
|
12,948
|
10,806
|
14,341
|
15,682
|
11,420
|
10,217
|
13,794
|
14,717
|
15,770
|
4,260
|
11,691
|
14,085
|
12,536
|
10,902
|
12,961
|
13,827
|
17,273
|
21,853
|
17,804
|
20,460
|
18,892
|
16,376
|
20,615
|
15,581
|
18,059
|
15,946
|
27,473
|
36,814
|
45,682
|
48,078
|
39,016
|
52,228
|
52,625
|
-
|
29,292
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
一株あたり利益
|
0.16
|
0.23
|
0.19
|
0.38
|
0.24
|
0.31
|
0.29
|
0.33
|
0.29
|
0.21
|
0.27
|
0.21
|
0.23
|
0.19
|
0.16
|
0.21
|
0.24
|
0.24
|
0.2
|
0.27
|
0.3
|
0.22
|
0.19
|
0.26
|
0.28
|
0.3
|
0.08
|
0.22
|
0.27
|
0.24
|
0.21
|
0.25
|
0.27
|
0.33
|
0.42
|
0.34
|
0.39
|
0.36
|
0.31
|
0.39
|
0.3
|
0.34
|
0.3
|
0.52
|
0.69
|
0.84
|
0.59
|
0.48
|
0.64
|
0.65
|
-
|
0.36
|
|
希薄化後一株あたり利益
|
0.15
|
0.23
|
0.18
|
0.38
|
0.24
|
0.31
|
0.29
|
0.33
|
0.28
|
0.21
|
0.26
|
0.2
|
0.22
|
0.19
|
0.15
|
0.2
|
0.24
|
0.24
|
0.2
|
0.27
|
0.29
|
0.21
|
0.19
|
0.26
|
0.28
|
0.3
|
0.08
|
0.22
|
0.27
|
0.24
|
0.21
|
0.25
|
0.26
|
0.33
|
0.41
|
0.34
|
0.38
|
0.35
|
0.3
|
0.38
|
0.29
|
0.33
|
0.3
|
0.51
|
0.67
|
0.82
|
0.58
|
0.46
|
0.62
|
0.63
|
-
|
0.35
|
|
一株あたり配当金
|
0.12
|
0.12
|
0
|
0.12
|
0
|
-
|
0
|
0.1
|
0
|
-
|
0
|
0.09
|
0
|
-
|
0
|
0.11
|
0
|
-
|
0
|
0.11
|
0
|
-
|
0
|
0.13
|
0
|
-
|
-
|
0.16
|
0
|
-
|
-
|
0.16
|
-
|
-
|
-
|
0.19
|
-
|
-
|
-
|
0.19
|
-
|
-
|
0.19
|
-
|
0.12
|
0.12
|
0.08
|
0.08
|
0.08
|
0.32
|
0.32
|
0.4
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|