|
(単位:千ドル)
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
23,709
|
25,598
|
25,397
|
27,932
|
25,914
|
26,263
|
23,076
|
25,214
|
23,318
|
26,931
|
24,427
|
25,925
|
24,857
|
24,577
|
25,839
|
27,600
|
28,858
|
29,070
|
27,095
|
28,866
|
27,433
|
26,146
|
26,441
|
26,266
|
26,886
|
26,337
|
30,117
|
29,363
|
27,399
|
28,033
|
27,003
|
26,271
|
27,383
|
28,210
|
30,600
|
29,273
|
27,278
|
27,881
|
27,683
|
28,566
|
29,271
|
31,211
|
32,422
|
34,649
|
31,296
|
31,438
|
31,011
|
29,914
|
29,168
|
25,690
|
25,536
|
25,388
|
26,192
|
25,286
|
25,007
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-17.7
|
-15.1
|
-10.2
|
-1.6
|
-2.1
|
|
売上原価
|
10,517
|
10,964
|
11,895
|
12,465
|
11,904
|
11,583
|
11,044
|
11,029
|
11,163
|
11,405
|
10,464
|
10,683
|
11,512
|
12,481
|
12,990
|
13,476
|
13,541
|
14,173
|
13,488
|
13,027
|
13,637
|
13,128
|
12,392
|
11,926
|
11,661
|
12,331
|
13,071
|
12,937
|
13,647
|
13,366
|
12,964
|
11,989
|
12,761
|
13,024
|
13,158
|
13,365
|
13,037
|
13,064
|
12,422
|
11,905
|
12,367
|
12,825
|
13,472
|
13,094
|
12,584
|
12,577
|
12,273
|
11,934
|
11,592
|
9,289
|
9,090
|
8,670
|
8,724
|
8,777
|
8,253
|
|
売上総利益
|
13,192
|
14,634
|
13,502
|
15,467
|
14,010
|
14,680
|
12,032
|
14,185
|
12,155
|
15,526
|
13,963
|
15,242
|
13,345
|
12,096
|
12,849
|
14,124
|
15,317
|
14,897
|
13,607
|
15,839
|
13,796
|
13,018
|
14,049
|
14,340
|
15,225
|
14,006
|
17,046
|
16,426
|
13,752
|
14,667
|
14,039
|
14,282
|
14,622
|
15,186
|
17,442
|
15,908
|
14,241
|
14,817
|
15,261
|
16,661
|
16,904
|
18,386
|
18,950
|
21,555
|
18,712
|
18,861
|
18,738
|
17,980
|
17,576
|
16,401
|
16,446
|
16,718
|
17,468
|
16,509
|
16,754
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64.4
|
65.9
|
66.7
|
65.3
|
67.0
|
|
研究開発費
|
1,950
|
1,949
|
2,080
|
2,247
|
2,106
|
2,303
|
2,209
|
2,264
|
2,100
|
2,004
|
2,338
|
2,632
|
3,196
|
2,810
|
2,603
|
2,479
|
2,749
|
2,416
|
3,012
|
3,071
|
3,100
|
3,169
|
3,074
|
2,546
|
2,507
|
2,643
|
3,099
|
3,627
|
3,675
|
3,332
|
2,811
|
3,260
|
3,328
|
4,209
|
3,853
|
3,958
|
4,095
|
4,337
|
4,242
|
4,290
|
4,424
|
4,278
|
4,602
|
4,296
|
4,454
|
4,364
|
4,402
|
4,547
|
4,249
|
4,269
|
4,546
|
4,592
|
4,364
|
4,347
|
4,748
|
|
営業費用
|
9,598
|
9,918
|
10,209
|
10,903
|
10,289
|
10,444
|
9,741
|
10,649
|
9,772
|
10,134
|
10,424
|
12,031
|
11,182
|
10,717
|
10,474
|
10,699
|
11,497
|
11,569
|
11,089
|
11,978
|
12,150
|
12,310
|
11,594
|
11,383
|
11,603
|
10,764
|
12,842
|
13,963
|
13,145
|
13,141
|
11,909
|
13,269
|
13,825
|
14,343
|
14,623
|
14,319
|
13,356
|
14,186
|
14,326
|
14,751
|
15,131
|
15,699
|
15,711
|
16,098
|
16,155
|
16,094
|
15,782
|
15,710
|
16,009
|
15,172
|
15,631
|
16,046
|
15,624
|
15,473
|
20,267
|
|
営業利益
|
3,594
|
4,716
|
3,293
|
4,564
|
3,721
|
4,236
|
2,291
|
3,536
|
2,383
|
5,392
|
3,539
|
3,211
|
2,163
|
1,379
|
2,375
|
3,425
|
3,820
|
3,328
|
2,518
|
3,861
|
1,646
|
708
|
2,455
|
2,957
|
3,622
|
3,242
|
4,204
|
2,463
|
607
|
1,526
|
2,130
|
1,013
|
797
|
843
|
2,819
|
1,589
|
885
|
631
|
935
|
1,910
|
1,773
|
2,687
|
3,239
|
5,457
|
2,557
|
2,767
|
2,956
|
2,270
|
1,567
|
1,229
|
815
|
672
|
1,844
|
1,036
|
-3,513
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.2
|
2.6
|
7.0
|
4.1
|
-14.0
|
|
経常(税引前)利益
|
3,581
|
4,819
|
3,778
|
5,093
|
3,994
|
4,545
|
2,748
|
4,238
|
2,427
|
5,809
|
3,737
|
3,924
|
2,469
|
1,868
|
2,295
|
3,770
|
4,123
|
3,461
|
2,324
|
4,792
|
2,306
|
541
|
3,480
|
15,287
|
4,221
|
3,918
|
5,778
|
1,798
|
1,360
|
1,336
|
2,657
|
2,288
|
1,322
|
1,555
|
3,797
|
124
|
2,217
|
589
|
2,367
|
3,675
|
2,210
|
3,617
|
3,331
|
4,679
|
2,676
|
2,622
|
4,290
|
3,298
|
3,454
|
652
|
5,232
|
2,421
|
2,979
|
2,216
|
-2,733
|
|
経常(税引前)利益率(%)
|
15.1
|
18.8
|
14.9
|
18.2
|
15.4
|
17.3
|
11.9
|
16.8
|
10.4
|
21.6
|
15.3
|
15.1
|
9.9
|
7.6
|
8.9
|
13.7
|
14.3
|
11.9
|
8.6
|
16.6
|
8.4
|
2.1
|
13.2
|
58.2
|
15.7
|
14.9
|
19.2
|
6.1
|
5.0
|
4.8
|
9.8
|
8.7
|
4.8
|
5.5
|
12.4
|
0.4
|
8.1
|
2.1
|
8.6
|
12.9
|
7.6
|
11.6
|
10.3
|
13.5
|
8.6
|
8.3
|
13.8
|
11.0
|
11.8
|
2.5
|
20.5
|
9.5
|
11.4
|
8.8
|
-10.9
|
|
法人税等合計
|
1,293
|
1,838
|
1,186
|
1,612
|
1,572
|
-1,774
|
608
|
1,160
|
834
|
2,116
|
1,260
|
1,356
|
935
|
693
|
-546
|
1,192
|
1,551
|
1,308
|
213
|
1,386
|
618
|
129
|
1,237
|
5,009
|
1,496
|
1,438
|
198
|
530
|
-25
|
93
|
356
|
414
|
170
|
-204
|
511
|
-421
|
183
|
-103
|
56
|
623
|
-737
|
303
|
391
|
1,098
|
543
|
541
|
950
|
431
|
706
|
31
|
1,080
|
114
|
925
|
478
|
25
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.6
|
4.7
|
31.1
|
21.6
|
-0.9
|
|
純利益
|
2,288
|
2,981
|
2,592
|
3,481
|
2,422
|
2,771
|
2,140
|
3,078
|
1,593
|
3,693
|
2,477
|
2,568
|
1,534
|
1,175
|
2,841
|
2,578
|
2,572
|
2,153
|
2,111
|
3,406
|
1,688
|
412
|
2,243
|
10,278
|
2,725
|
2,480
|
5,580
|
1,268
|
1,385
|
1,243
|
2,301
|
1,874
|
1,152
|
1,759
|
3,286
|
545
|
2,034
|
692
|
2,311
|
3,052
|
2,947
|
3,314
|
2,940
|
3,581
|
2,133
|
2,081
|
3,340
|
2,867
|
2,748
|
2,363
|
4,088
|
2,174
|
2,054
|
1,738
|
-2,758
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.0
|
8.6
|
7.8
|
6.9
|
-11.0
|
|
一株あたり利益
|
0.09
|
0.11
|
0.1
|
0.13
|
0.09
|
0.1
|
0.08
|
0.11
|
0.06
|
0.13
|
0.09
|
0.09
|
0.05
|
0.04
|
0.1
|
0.09
|
0.09
|
0.08
|
0.07
|
0.12
|
0.06
|
0.01
|
0.08
|
0.35
|
0.09
|
0.08
|
0.18
|
0.04
|
0.05
|
0.04
|
0.07
|
-0.16
|
0.04
|
0.06
|
0.1
|
0.01
|
0.06
|
0.02
|
0.07
|
0.09
|
0.09
|
0.1
|
0.09
|
0.1
|
0.06
|
0.06
|
0.1
|
0.09
|
0.08
|
0.07
|
0.12
|
-
|
0.06
|
-0.06
|
-0.08
|
|
希薄化後一株あたり利益
|
0.09
|
0.11
|
0.1
|
0.13
|
0.09
|
0.1
|
0.08
|
0.11
|
0.06
|
0.13
|
0.09
|
0.09
|
0.05
|
0.04
|
0.1
|
0.09
|
0.09
|
0.07
|
0.07
|
0.12
|
0.06
|
0.01
|
0.08
|
0.34
|
0.09
|
0.08
|
0.18
|
0.04
|
0.04
|
0.04
|
0.07
|
0.06
|
0.04
|
0.05
|
0.1
|
0.02
|
0.06
|
0.02
|
0.07
|
0.09
|
0.09
|
0.1
|
0.09
|
0.1
|
0.06
|
0.06
|
0.1
|
0.09
|
0.08
|
0.07
|
0.12
|
0.07
|
0.06
|
-0.06
|
-0.08
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
157.1
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.09
|
0.09
|
0.09
|
-
|
0.09
|
0.09
|
0.1
|
-
|
0
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.11
|
0.11
|
0.11
|
-
|
0.11
|
0.11
|
0.11
|
-
|
0.11
|
0.11
|
0.11
|
-
|
0.11
|
0.11
|
0.11
|
-
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
0.11
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,449
|
1,470
|
3,032
|
2,202
|
-2,358
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.6
|
5.8
|
11.6
|
8.7
|
-9.4
|