|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
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
|
3Q22
|
1Q23
|
2Q23
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
139,760
|
149,863
|
142,750
|
153,013
|
146,472
|
153,225
|
-
|
138,891
|
138,852
|
145,072
|
-
|
142,932
|
146,991
|
140,791
|
-
|
136,236
|
146,041
|
159,738
|
-
|
149,013
|
151,925
|
152,497
|
-
|
203,726
|
212,828
|
208,725
|
-
|
224,992
|
217,142
|
217,415
|
216,733
|
212,712
|
207,609
|
199,355
|
189,486
|
139,070
|
157,790
|
166,547
|
213,464
|
223,635
|
216,088
|
220,287
|
231,740
|
230,370
|
235,492
|
258,400
|
254,143
|
239,726
|
242,274
|
234,138
|
-
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
|
売上原価
|
104,118
|
110,632
|
104,147
|
109,189
|
104,070
|
109,428
|
-
|
95,400
|
94,592
|
102,075
|
-
|
97,367
|
99,835
|
97,382
|
-
|
92,652
|
99,096
|
111,397
|
-
|
100,966
|
102,196
|
107,676
|
-
|
134,418
|
141,209
|
139,680
|
-
|
145,345
|
141,242
|
144,010
|
-
|
137,100
|
134,116
|
131,483
|
-
|
94,273
|
101,765
|
111,232
|
139,401
|
142,500
|
141,031
|
137,768
|
145,430
|
148,326
|
148,843
|
158,424
|
160,246
|
150,696
|
167,531
|
152,041
|
-
|
|
売上総利益
|
35,642
|
39,231
|
38,603
|
43,824
|
42,402
|
43,797
|
44,208
|
43,491
|
44,260
|
42,997
|
50,300
|
45,565
|
47,156
|
43,409
|
45,477
|
43,584
|
46,945
|
48,341
|
48,393
|
48,047
|
49,729
|
44,821
|
50,335
|
69,308
|
71,619
|
69,045
|
74,602
|
79,647
|
75,900
|
73,405
|
76,045
|
75,612
|
73,493
|
67,872
|
66,209
|
44,797
|
56,025
|
55,315
|
74,063
|
81,135
|
75,057
|
82,519
|
86,310
|
82,044
|
86,649
|
99,976
|
93,897
|
89,030
|
74,743
|
82,097
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
研究開発費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,922
|
3,723
|
3,293
|
-
|
3,748
|
3,118
|
3,271
|
-
|
2,792
|
2,999
|
2,628
|
-
|
2,769
|
2,896
|
3,038
|
3,583
|
3,825
|
3,875
|
5,130
|
5,461
|
4,839
|
5,900
|
6,541
|
6,692
|
6,166
|
6,102
|
5,325
|
-
|
|
営業費用
|
28,429
|
26,917
|
26,603
|
31,042
|
29,482
|
29,608
|
-
|
30,055
|
31,974
|
31,896
|
-
|
32,559
|
31,022
|
30,794
|
-
|
32,293
|
40,433
|
37,383
|
-
|
36,846
|
37,110
|
39,504
|
-
|
49,293
|
52,032
|
54,872
|
-
|
66,144
|
51,075
|
66,759
|
-
|
48,569
|
48,262
|
46,986
|
-
|
43,008
|
40,205
|
44,868
|
63,317
|
57,475
|
59,741
|
59,702
|
58,938
|
61,865
|
65,201
|
66,625
|
66,985
|
67,883
|
63,938
|
64,407
|
-
|
|
営業利益
|
7,213
|
12,314
|
12,000
|
12,782
|
12,920
|
14,189
|
14,480
|
13,436
|
12,286
|
11,101
|
17,527
|
13,006
|
16,134
|
12,615
|
12,893
|
11,291
|
6,512
|
10,958
|
11,809
|
11,201
|
12,619
|
5,317
|
-3,164
|
20,015
|
19,587
|
14,173
|
16,324
|
13,503
|
24,825
|
6,646
|
24,468
|
27,043
|
25,231
|
20,886
|
16,664
|
1,789
|
15,820
|
10,447
|
10,746
|
23,660
|
15,316
|
22,817
|
27,372
|
20,179
|
21,448
|
33,351
|
26,912
|
21,147
|
10,805
|
17,690
|
-
|
|
営業利益率 (%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
経常(税引前)利益
|
4,134
|
9,144
|
10,181
|
10,219
|
9,780
|
10,772
|
-
|
9,966
|
10,256
|
7,539
|
-
|
10,059
|
13,435
|
10,221
|
-
|
10,453
|
3,905
|
8,410
|
-
|
9,487
|
10,450
|
1,516
|
-
|
14,751
|
14,558
|
9,312
|
-
|
9,480
|
20,488
|
2,329
|
-
|
23,741
|
21,740
|
17,484
|
-
|
-3,932
|
-4,149
|
7,210
|
-9,780
|
19,286
|
10,960
|
17,284
|
19,067
|
16,730
|
12,669
|
20,913
|
13,639
|
12,050
|
-19,951
|
5,889
|
-
|
|
経常(税引前)利益率(%)
|
2.96
|
6.1
|
7.13
|
6.68
|
6.68
|
7.03
|
-
|
7.18
|
7.39
|
5.2
|
-
|
7.04
|
9.14
|
7.26
|
-
|
7.67
|
2.67
|
5.26
|
-
|
6.37
|
6.88
|
0.99
|
-
|
7.24
|
6.84
|
4.46
|
-
|
4.21
|
9.44
|
1.07
|
-
|
11.16
|
10.47
|
8.77
|
-
|
-2.83
|
-2.63
|
4.33
|
-4.58
|
8.62
|
5.07
|
7.85
|
8.23
|
7.26
|
5.38
|
8.09
|
5.37
|
5.03
|
-8.23
|
2.52
|
-
|
|
法人税等合計
|
1,355
|
2,877
|
1,666
|
1,783
|
1,528
|
1,193
|
-
|
2,946
|
3,134
|
875
|
-
|
3,326
|
2,836
|
2,360
|
-
|
3,542
|
4,353
|
1,183
|
-
|
3,086
|
3,634
|
1,011
|
-
|
3,095
|
2,050
|
19,877
|
-
|
1,774
|
4,576
|
3,111
|
-
|
5,162
|
5,141
|
2,234
|
-
|
-963
|
-45
|
616
|
-2,517
|
4,083
|
1,066
|
8,893
|
4,953
|
4,701
|
3,394
|
5,100
|
3,911
|
3,421
|
-4,908
|
1,929
|
-
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
純利益
|
2,779
|
6,676
|
8,515
|
8,436
|
8,252
|
9,579
|
-
|
7,020
|
7,122
|
6,664
|
-
|
6,733
|
10,599
|
7,861
|
-
|
6,911
|
-448
|
7,227
|
-
|
6,401
|
6,816
|
505
|
-
|
11,656
|
12,508
|
-10,565
|
-
|
7,706
|
15,912
|
-782
|
-
|
18,579
|
16,599
|
15,250
|
-
|
-2,969
|
-4,104
|
6,594
|
-7,263
|
15,203
|
9,894
|
8,391
|
14,114
|
12,029
|
9,275
|
15,813
|
9,728
|
8,629
|
-15,043
|
3,960
|
-
|
|
純利益率(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
一株あたり利益
|
0.14
|
0.35
|
0.44
|
0.44
|
0.42
|
0.49
|
2.68
|
0.36
|
0.36
|
0.34
|
0.49
|
0.34
|
0.53
|
0.39
|
0.1
|
0.35
|
-0.02
|
0.36
|
0.29
|
0.32
|
0.34
|
0.02
|
-0.22
|
0.52
|
0.55
|
-0.46
|
0.37
|
0.33
|
0.68
|
-0.03
|
0.84
|
0.79
|
0.7
|
0.64
|
0.39
|
-0.12
|
-0.17
|
0.28
|
-0.27
|
0.53
|
0.35
|
0.29
|
0.49
|
0.42
|
0.32
|
0.55
|
0.34
|
0.3
|
-0.52
|
0.14
|
-
|
|
希薄化後一株あたり利益
|
0.14
|
0.34
|
0.44
|
0.43
|
0.42
|
0.49
|
2.64
|
0.35
|
0.36
|
0.33
|
0.48
|
0.34
|
0.53
|
0.39
|
0.08
|
0.34
|
-0.02
|
0.36
|
0.29
|
0.32
|
0.33
|
0.02
|
-0.22
|
0.51
|
0.54
|
-0.46
|
0.36
|
0.33
|
0.67
|
-0.03
|
0.83
|
0.78
|
0.69
|
0.63
|
0.39
|
-0.12
|
-0.17
|
0.27
|
-0.27
|
0.53
|
0.34
|
0.29
|
0.49
|
0.42
|
0.32
|
0.55
|
0.34
|
0.3
|
-0.52
|
0.14
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.04
|
-
|
0.04
|
0.04
|
0.04
|
-
|
0.04
|
0.04
|
0.04
|
-
|
0.04
|
0.04
|
0.04
|
-
|
0.05
|
0.05
|
0.05
|
-
|
0.06
|
0.06
|
0.06
|
-
|
0.06
|
0.06
|
0.06
|
-
|
0.06
|
0.06
|
-
|
0.07
|
0.07
|
-
|
0.07
|
0.07
|
-
|
0.07
|
0.07
|
0.07
|
|
EBITDA
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|