|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
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
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
60,661
|
63,741
|
66,907
|
69,169
|
75,534
|
85,447
|
65,980
|
74,095
|
70,462
|
89,853
|
71,730
|
84,399
|
90,505
|
92,691
|
91,970
|
97,653
|
99,776
|
93,323
|
105,257
|
99,586
|
119,965
|
112,796
|
102,982
|
106,646
|
126,956
|
-
|
43,914
|
47,923
|
49,055
|
44,858
|
50,676
|
52,363
|
60,862
|
62,618
|
56,586
|
60,919
|
71,445
|
62,813
|
75,350
|
68,911
|
75,508
|
71,319
|
67,863
|
76,261
|
85,040
|
81,732
|
78,457
|
92,422
|
92,076
|
119,349
|
138,044
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
55,060
|
57,984
|
61,340
|
63,579
|
69,836
|
-
|
60,667
|
68,130
|
65,197
|
-
|
66,192
|
78,260
|
84,329
|
86,335
|
85,545
|
90,773
|
-
|
87,370
|
98,257
|
93,214
|
-
|
106,037
|
96,410
|
100,403
|
-
|
33,658
|
37,416
|
41,620
|
-
|
37,624
|
42,857
|
45,308
|
-
|
54,454
|
49,472
|
53,682
|
-
|
51,970
|
64,371
|
57,592
|
-
|
59,338
|
55,377
|
62,744
|
69,831
|
68,039
|
64,183
|
75,402
|
73,518
|
95,092
|
114,648
|
|
売上総利益
|
5,601
|
5,757
|
5,567
|
5,590
|
5,698
|
7,037
|
5,313
|
5,965
|
5,265
|
7,812
|
5,538
|
6,139
|
6,176
|
6,356
|
6,425
|
6,880
|
6,911
|
5,953
|
7,000
|
6,372
|
8,006
|
6,759
|
6,572
|
6,243
|
7,502
|
6,894
|
6,498
|
6,303
|
7,225
|
7,234
|
7,819
|
7,055
|
7,859
|
8,164
|
7,114
|
7,237
|
10,525
|
10,843
|
10,979
|
11,319
|
12,575
|
11,981
|
12,486
|
13,517
|
15,209
|
13,693
|
14,274
|
17,020
|
18,558
|
24,257
|
23,396
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
3,640
|
3,465
|
3,987
|
3,551
|
3,611
|
-
|
3,917
|
3,814
|
3,480
|
-
|
4,045
|
3,957
|
4,291
|
4,466
|
4,449
|
4,618
|
-
|
4,460
|
4,756
|
4,351
|
-
|
4,967
|
4,842
|
4,451
|
-
|
5,047
|
5,298
|
4,903
|
-
|
5,515
|
5,472
|
5,087
|
-
|
5,500
|
5,612
|
6,157
|
-
|
8,412
|
8,138
|
7,761
|
-
|
8,249
|
7,934
|
8,922
|
10,263
|
11,576
|
10,122
|
12,523
|
12,974
|
13,937
|
16,755
|
|
営業利益
|
1,961
|
2,292
|
1,580
|
2,039
|
2,087
|
-
|
1,396
|
2,151
|
1,785
|
-
|
1,493
|
2,182
|
1,885
|
1,890
|
1,976
|
2,262
|
-
|
1,493
|
2,244
|
2,021
|
-
|
1,792
|
1,730
|
1,792
|
-
|
1,847
|
-1,246
|
1,400
|
-
|
1,719
|
2,247
|
1,968
|
-
|
938
|
758
|
817
|
-
|
2,032
|
2,443
|
3,177
|
-
|
3,375
|
4,107
|
3,675
|
4,233
|
1,513
|
3,289
|
3,503
|
4,250
|
8,514
|
4,778
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
2,048
|
2,384
|
1,705
|
2,169
|
2,239
|
-
|
1,531
|
2,313
|
1,914
|
-
|
1,604
|
2,322
|
2,002
|
1,987
|
2,071
|
2,358
|
-
|
1,557
|
2,302
|
2,082
|
-
|
1,940
|
1,853
|
2,010
|
-
|
2,087
|
-1,039
|
1,738
|
-
|
1,950
|
2,405
|
2,034
|
-
|
1,115
|
943
|
769
|
-
|
1,951
|
2,759
|
3,196
|
-
|
3,508
|
3,658
|
3,233
|
4,389
|
1,839
|
3,467
|
3,621
|
4,442
|
7,118
|
4,248
|
|
経常(税引前)利益率(%)
|
3.38
|
3.74
|
2.55
|
3.14
|
2.96
|
-
|
2.32
|
3.12
|
2.72
|
-
|
2.24
|
2.75
|
2.21
|
2.14
|
2.25
|
2.41
|
-
|
1.67
|
2.19
|
2.09
|
-
|
1.72
|
1.8
|
1.88
|
-
|
-
|
-2.37
|
3.63
|
-
|
4.35
|
4.75
|
3.88
|
-
|
1.78
|
1.67
|
1.26
|
-
|
3.11
|
3.66
|
4.64
|
-
|
4.92
|
5.39
|
4.24
|
5.16
|
2.25
|
4.42
|
3.92
|
4.82
|
5.96
|
3.08
|
|
法人税等合計
|
820
|
890
|
676
|
865
|
887
|
-
|
511
|
773
|
584
|
-
|
545
|
839
|
632
|
684
|
710
|
805
|
-
|
528
|
775
|
704
|
-
|
621
|
578
|
669
|
-
|
489
|
78
|
420
|
-
|
487
|
548
|
589
|
-
|
279
|
362
|
239
|
-
|
431
|
615
|
756
|
-
|
796
|
867
|
999
|
1,065
|
458
|
1,095
|
890
|
1,012
|
1,659
|
600
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
1,228
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,341
|
-
|
1,598
|
-1,117
|
1,318
|
1,739
|
1,463
|
1,857
|
1,445
|
2,022
|
836
|
581
|
530
|
2,527
|
1,520
|
2,144
|
2,440
|
3,447
|
2,712
|
2,791
|
2,234
|
3,324
|
1,381
|
2,372
|
2,731
|
3,430
|
5,459
|
3,684
|
|
純利益率(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.28
|
0.34
|
0.23
|
0.29
|
0.3
|
0.4
|
0.23
|
0.35
|
0.3
|
0.56
|
0.23
|
0.32
|
0.29
|
0.28
|
0.29
|
0.34
|
0.35
|
0.23
|
0.34
|
0.31
|
0.45
|
0.3
|
0.3
|
0.3
|
0.25
|
0.36
|
-0.25
|
0.29
|
0.39
|
0.32
|
0.41
|
0.32
|
0.45
|
0.18
|
0.13
|
0.13
|
0.58
|
0.35
|
0.49
|
0.55
|
0.78
|
0.61
|
0.63
|
0.5
|
0.74
|
0.31
|
0.52
|
0.6
|
0.75
|
1.19
|
0.81
|
|
希薄化後一株あたり利益
|
0.26
|
0.33
|
0.22
|
0.28
|
0.29
|
0.39
|
0.22
|
0.34
|
0.29
|
0.55
|
0.23
|
0.31
|
0.29
|
0.28
|
0.29
|
0.33
|
0.35
|
0.22
|
0.34
|
0.31
|
0.45
|
0.3
|
0.3
|
0.3
|
0.25
|
0.36
|
-0.25
|
0.29
|
0.39
|
0.32
|
0.41
|
0.32
|
0.45
|
0.18
|
0.13
|
0.13
|
0.58
|
0.35
|
0.49
|
0.55
|
0.78
|
0.61
|
0.63
|
0.5
|
0.74
|
0.31
|
0.52
|
0.6
|
0.75
|
1.19
|
0.81
|
|
一株あたり配当金
|
0.16
|
0.16
|
0.16
|
0.16
|
0.16
|
-
|
0.16
|
0.16
|
0.16
|
-
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|