|
(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
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
売上高
|
17,499
|
21,319
|
21,649
|
24,839
|
17,453
|
17,282
|
20,070
|
23,611
|
16,613
|
20,051
|
20,619
|
24,011
|
15,704
|
20,441
|
23,743
|
26,090
|
17,858
|
20,716
|
20,691
|
25,077
|
15,599
|
15,809
|
17,262
|
17,308
|
13,647
|
16,461
|
17,476
|
-
|
15,460
|
20,536
|
18,668
|
21,717
|
15,942
|
18,560
|
18,587
|
20,307
|
16,205
|
21,659
|
19,476
|
21,824
|
18,712
|
20,220
|
22,742
|
25,686
|
15,710
|
18,726
|
19,004
|
21,613
|
17,123
|
24,129
|
23,801
|
22,579
|
16,212
|
24,460
|
23,351
|
23,227
|
15,478
|
23,695
|
20,717
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.9
|
2.9
|
-4.5
|
-3.1
|
-11.3
|
|
売上原価
|
13,716
|
16,578
|
16,405
|
19,064
|
13,028
|
13,368
|
14,788
|
17,465
|
12,119
|
14,324
|
14,665
|
17,652
|
11,422
|
14,595
|
17,115
|
19,296
|
13,077
|
15,010
|
14,439
|
18,003
|
11,312
|
11,500
|
11,623
|
12,132
|
10,045
|
11,439
|
12,207
|
-
|
11,332
|
14,166
|
13,071
|
15,505
|
11,391
|
12,691
|
12,766
|
14,958
|
11,182
|
14,565
|
13,323
|
15,997
|
14,056
|
14,152
|
16,572
|
19,272
|
10,557
|
13,280
|
14,498
|
16,890
|
12,381
|
17,533
|
17,367
|
17,351
|
12,246
|
17,503
|
17,253
|
18,983
|
11,960
|
17,124
|
15,855
|
|
売上総利益
|
3,783
|
4,741
|
5,244
|
5,775
|
4,425
|
3,914
|
5,282
|
6,146
|
4,494
|
5,727
|
5,954
|
6,359
|
4,282
|
5,846
|
6,628
|
6,794
|
4,781
|
5,706
|
6,252
|
7,074
|
4,287
|
4,309
|
5,639
|
5,176
|
3,602
|
5,022
|
5,269
|
5,886
|
4,128
|
6,370
|
5,597
|
6,212
|
4,551
|
5,869
|
5,821
|
5,349
|
5,023
|
7,094
|
6,153
|
5,827
|
4,656
|
6,068
|
6,170
|
6,414
|
5,153
|
5,446
|
4,506
|
4,723
|
4,742
|
6,596
|
6,434
|
5,228
|
3,966
|
6,957
|
6,098
|
4,244
|
3,518
|
6,571
|
4,862
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.1
|
18.3
|
22.7
|
27.7
|
23.5
|
|
販売管理費
|
2,850
|
2,948
|
2,694
|
2,900
|
2,985
|
2,774
|
2,779
|
3,136
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,839
|
2,761
|
2,576
|
2,535
|
2,901
|
3,807
|
3,656
|
3,908
|
3,685
|
3,827
|
3,446
|
4,236
|
3,452
|
3,476
|
3,416
|
3,509
|
3,380
|
3,802
|
3,420
|
3,616
|
3,366
|
3,164
|
3,094
|
3,378
|
3,413
|
2,736
|
2,742
|
3,764
|
4,046
|
4,036
|
4,107
|
3,916
|
4,263
|
5,448
|
4,397
|
4,582
|
4,717
|
4,708
|
4,968
|
|
営業利益
|
933
|
1,793
|
2,550
|
2,875
|
1,440
|
1,140
|
2,503
|
3,010
|
1,324
|
1,845
|
2,859
|
3,350
|
1,120
|
1,339
|
3,272
|
3,489
|
1,520
|
2,598
|
3,070
|
3,600
|
1,448
|
1,548
|
3,063
|
2,641
|
701
|
1,215
|
1,613
|
1,978
|
443
|
2,543
|
2,151
|
1,976
|
1,099
|
2,393
|
2,405
|
1,840
|
1,643
|
3,292
|
2,733
|
-23
|
1,290
|
2,904
|
3,076
|
3,036
|
1,740
|
2,710
|
1,764
|
959
|
696
|
2,560
|
2,327
|
1,312
|
-297
|
1,509
|
1,701
|
-14,104
|
-1,199
|
1,863
|
-106
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.3
|
-60.7
|
-7.7
|
7.9
|
-0.5
|
|
経常(税引前)利益
|
863
|
1,725
|
2,510
|
2,840
|
1,428
|
1,147
|
2,531
|
2,912
|
1,309
|
1,828
|
2,869
|
3,340
|
1,127
|
1,321
|
3,242
|
3,470
|
1,532
|
2,586
|
3,022
|
3,604
|
1,490
|
1,558
|
3,088
|
2,660
|
721
|
1,225
|
1,578
|
1,897
|
344
|
2,456
|
2,091
|
1,900
|
1,136
|
2,382
|
2,377
|
1,873
|
1,640
|
3,290
|
2,723
|
70
|
3,274
|
2,978
|
3,037
|
3,037
|
1,900
|
2,711
|
1,768
|
1,047
|
506
|
2,372
|
2,194
|
1,156
|
-386
|
1,127
|
1,275
|
-14,429
|
-1,383
|
1,580
|
2,108
|
|
経常(税引前)利益率(%)
|
4.9
|
8.1
|
11.6
|
11.4
|
8.2
|
6.6
|
12.6
|
12.3
|
7.9
|
9.1
|
13.9
|
13.9
|
7.2
|
6.5
|
13.7
|
13.3
|
8.6
|
12.5
|
14.6
|
14.4
|
9.6
|
9.9
|
17.9
|
15.4
|
5.3
|
7.4
|
9.0
|
-
|
2.2
|
12.0
|
11.2
|
8.7
|
7.1
|
12.8
|
12.8
|
9.2
|
10.1
|
15.2
|
14.0
|
0.3
|
17.5
|
14.7
|
13.4
|
11.8
|
12.1
|
14.5
|
9.3
|
4.8
|
3.0
|
9.8
|
9.2
|
5.1
|
-2.4
|
4.6
|
5.5
|
-62.1
|
-8.9
|
6.7
|
10.2
|
|
法人税等合計
|
330
|
655
|
959
|
942
|
531
|
392
|
927
|
1,057
|
487
|
686
|
1,090
|
1,312
|
424
|
491
|
1,196
|
1,331
|
605
|
1,021
|
879
|
1,410
|
387
|
559
|
1,227
|
1,051
|
203
|
500
|
1,047
|
650
|
80
|
647
|
537
|
508
|
57
|
603
|
282
|
265
|
425
|
803
|
582
|
-168
|
609
|
592
|
605
|
602
|
466
|
671
|
420
|
219
|
140
|
550
|
492
|
152
|
-64
|
267
|
382
|
-3,642
|
-279
|
423
|
598
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.0
|
25.2
|
20.2
|
26.8
|
28.4
|
|
純利益
|
530
|
1,067
|
1,548
|
1,894
|
897
|
755
|
1,604
|
1,855
|
822
|
1,142
|
1,779
|
2,028
|
703
|
830
|
2,046
|
2,139
|
927
|
1,565
|
2,143
|
2,194
|
1,103
|
999
|
1,861
|
1,609
|
518
|
725
|
531
|
1,247
|
264
|
1,809
|
1,554
|
1,392
|
1,079
|
1,779
|
2,095
|
1,608
|
1,215
|
2,487
|
2,141
|
238
|
2,665
|
2,386
|
2,432
|
2,435
|
1,434
|
2,040
|
1,348
|
828
|
366
|
1,822
|
1,702
|
1,004
|
-322
|
860
|
893
|
-10,787
|
-1,104
|
1,157
|
1,510
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.8
|
-46.4
|
-7.1
|
4.9
|
7.3
|
|
一株あたり利益
|
0.06
|
0.11
|
0.16
|
0.19
|
0.09
|
0.08
|
0.16
|
0.19
|
0.08
|
0.12
|
0.18
|
0.21
|
0.07
|
0.08
|
0.2
|
0.21
|
0.09
|
0.16
|
0.21
|
0.22
|
0.11
|
0.1
|
0.19
|
0.16
|
0.05
|
0.07
|
0.05
|
0.12
|
0.03
|
0.18
|
0.15
|
0.14
|
0.11
|
0.18
|
0.21
|
0.16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.14
|
0.2
|
0.13
|
0.08
|
0.04
|
0.18
|
0.17
|
0.1
|
-0.03
|
0.08
|
0.09
|
-1.04
|
-0.1
|
0.11
|
0.14
|
|
希薄化後一株あたり利益
|
0.05
|
0.11
|
0.16
|
0.2
|
0.09
|
0.08
|
0.16
|
0.19
|
0.08
|
0.12
|
0.18
|
0.21
|
0.07
|
0.08
|
0.2
|
0.21
|
0.09
|
0.16
|
0.21
|
0.22
|
0.11
|
0.1
|
0.19
|
0.16
|
0.05
|
0.07
|
0.05
|
0.12
|
0.03
|
0.18
|
0.15
|
0.14
|
0.11
|
0.18
|
0.21
|
0.16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.14
|
0.2
|
0.13
|
0.08
|
0.04
|
0.18
|
0.17
|
0.1
|
-0.03
|
0.08
|
0.09
|
-1.04
|
-0.1
|
0.11
|
0.14
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-7.7
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.03
|
0.03
|
0.04
|
0.12
|
-
|
0.08
|
0.58
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.33
|
0.08
|
0.08
|
0.48
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.08
|
0.33
|
0.08
|
0.08
|
0.08
|
0.43
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|
0.08
|