|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
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
|
|
売上高
|
47,908
|
44,078
|
47,793
|
52,286
|
50,066
|
49,489
|
53,301
|
58,087
|
54,154
|
49,707
|
52,860
|
55,847
|
56,504
|
54,549
|
59,419
|
63,253
|
59,261
|
58,378
|
61,610
|
63,331
|
61,865
|
60,140
|
62,864
|
68,157
|
63,852
|
61,054
|
65,076
|
73,387
|
63,847
|
64,241
|
66,517
|
69,081
|
67,752
|
66,125
|
71,149
|
77,490
|
77,477
|
84,393
|
90,088
|
96,637
|
88,277
|
95,041
|
95,931
|
98,161
|
90,600
|
87,497
|
93,916
|
95,514
|
97,678
|
90,494
|
98,834
|
103,493
|
102,318
|
100,687
|
97,700
|
107,069
|
102,147
|
102,742
|
105,482
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.2
|
3.5
|
-0.2
|
2.0
|
8.0
|
|
売上原価
|
34,361
|
33,433
|
34,803
|
35,358
|
35,782
|
35,599
|
36,235
|
39,409
|
37,226
|
35,596
|
38,426
|
37,800
|
38,515
|
39,472
|
40,492
|
41,044
|
41,013
|
41,018
|
41,919
|
42,028
|
43,058
|
41,912
|
41,552
|
45,065
|
45,185
|
45,574
|
45,516
|
49,199
|
47,022
|
47,127
|
48,697
|
47,481
|
48,502
|
48,069
|
50,471
|
54,319
|
52,317
|
56,519
|
60,370
|
61,576
|
59,350
|
61,877
|
63,567
|
63,683
|
62,888
|
61,899
|
62,478
|
64,459
|
66,476
|
63,082
|
64,208
|
66,231
|
65,325
|
65,197
|
64,055
|
69,227
|
66,212
|
66,499
|
68,826
|
|
売上総利益
|
13,547
|
10,645
|
12,990
|
16,928
|
14,284
|
13,890
|
16,879
|
18,678
|
16,928
|
14,111
|
14,436
|
18,047
|
17,989
|
15,077
|
18,927
|
22,209
|
18,248
|
17,360
|
19,691
|
21,303
|
18,807
|
18,228
|
21,312
|
23,092
|
18,667
|
15,480
|
19,560
|
24,188
|
16,825
|
17,114
|
17,820
|
21,600
|
19,250
|
18,056
|
20,679
|
23,171
|
25,160
|
27,874
|
29,718
|
35,061
|
28,927
|
33,164
|
32,364
|
34,478
|
27,712
|
25,598
|
31,438
|
31,055
|
31,202
|
27,412
|
34,626
|
37,262
|
36,993
|
35,490
|
33,645
|
37,842
|
35,935
|
36,243
|
36,656
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34.4
|
35.3
|
35.2
|
35.3
|
34.8
|
|
営業費用
|
-
|
-
|
-
|
5,495
|
5,105
|
5,452
|
7,406
|
6,118
|
7,449
|
7,719
|
5,582
|
9,677
|
7,201
|
6,903
|
6,512
|
7,690
|
7,258
|
6,656
|
7,256
|
9,645
|
6,217
|
6,485
|
7,099
|
7,223
|
6,946
|
6,535
|
7,154
|
7,061
|
6,844
|
6,849
|
11,886
|
6,001
|
6,061
|
6,112
|
9,122
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
8,524
|
5,602
|
5,372
|
11,433
|
9,179
|
8,438
|
9,435
|
12,560
|
9,479
|
6,392
|
8,852
|
8,370
|
10,788
|
8,174
|
12,415
|
14,519
|
10,990
|
10,704
|
12,435
|
11,658
|
12,590
|
11,743
|
14,213
|
15,869
|
11,721
|
8,945
|
12,406
|
17,127
|
9,981
|
10,265
|
5,934
|
15,599
|
13,189
|
11,944
|
11,556
|
2,150
|
18,266
|
16,494
|
20,317
|
26,246
|
20,924
|
23,265
|
23,225
|
25,151
|
19,725
|
15,222
|
19,628
|
20,634
|
20,738
|
15,686
|
23,921
|
19,477
|
18,369
|
22,897
|
21,056
|
31,564
|
23,998
|
17,507
|
24,588
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.6
|
29.5
|
23.5
|
17.0
|
23.3
|
|
経常(税引前)利益
|
4,372
|
1,331
|
913
|
6,878
|
4,658
|
857
|
6,925
|
9,965
|
5,815
|
3,176
|
5,786
|
2,706
|
6,366
|
5,215
|
8,446
|
11,023
|
7,660
|
7,251
|
8,656
|
7,618
|
8,668
|
7,574
|
8,381
|
11,806
|
7,449
|
4,560
|
8,967
|
12,234
|
3,747
|
3,387
|
-1,102
|
9,201
|
7,008
|
1,524
|
4,682
|
-6,347
|
9,846
|
8,384
|
12,759
|
18,574
|
-10,359
|
18,168
|
17,921
|
21,484
|
15,120
|
8,639
|
11,951
|
12,346
|
11,702
|
6,776
|
15,605
|
10,722
|
10,459
|
14,849
|
14,050
|
26,254
|
16,857
|
9,709
|
17,480
|
|
経常(税引前)利益率(%)
|
9.1
|
3.0
|
1.9
|
13.2
|
9.3
|
1.7
|
13.0
|
17.2
|
10.7
|
6.4
|
10.9
|
4.8
|
11.3
|
9.6
|
14.2
|
17.4
|
12.9
|
12.4
|
14.0
|
12.0
|
14.0
|
12.6
|
13.3
|
17.3
|
11.7
|
7.5
|
13.8
|
16.7
|
5.9
|
5.3
|
-1.7
|
13.3
|
10.3
|
2.3
|
6.6
|
-8.2
|
12.7
|
9.9
|
14.2
|
19.2
|
-11.7
|
19.1
|
18.7
|
21.9
|
16.7
|
9.9
|
12.7
|
12.9
|
12.0
|
7.5
|
15.8
|
10.4
|
10.2
|
14.7
|
14.4
|
24.5
|
16.5
|
9.4
|
16.6
|
|
法人税等合計
|
1,771
|
539
|
614
|
2,668
|
1,995
|
346
|
2,659
|
4,384
|
2,210
|
1,262
|
1,526
|
1,055
|
2,483
|
2,390
|
3,080
|
4,605
|
3,103
|
2,807
|
3,222
|
3,047
|
3,468
|
3,030
|
3,137
|
4,700
|
2,980
|
1,824
|
3,574
|
3,365
|
1,030
|
1,028
|
331
|
2,577
|
2,043
|
930
|
1,844
|
-2,136
|
3,299
|
2,851
|
3,971
|
5,758
|
-3,417
|
5,125
|
4,850
|
5,704
|
4,234
|
2,640
|
3,665
|
3,568
|
3,273
|
2,058
|
4,287
|
3,519
|
3,513
|
4,930
|
4,117
|
8,191
|
5,260
|
3,431
|
-
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29.3
|
31.2
|
31.2
|
35.3
|
-
|
|
純利益
|
2,601
|
792
|
299
|
4,459
|
2,663
|
606
|
3,673
|
5,258
|
4,144
|
5,894
|
4,000
|
2,218
|
3,246
|
4,996
|
5,377
|
6,418
|
4,557
|
4,444
|
5,434
|
4,571
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-6,167
|
13,046
|
-
|
16,402
|
10,899
|
5,860
|
-
|
-
|
-
|
-
|
-
|
6,973
|
6,259
|
9,866
|
9,855
|
20,926
|
11,739
|
6,570
|
12,272
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
|
|
10.1
|
19.5
|
11.5
|
6.4
|
11.6
|
|
一株あたり利益
|
0.14
|
0.04
|
0.02
|
0.24
|
0.15
|
0.03
|
0.21
|
0.29
|
0.23
|
0.32
|
0.22
|
0.12
|
0.18
|
0.27
|
0.29
|
0.35
|
0.25
|
0.24
|
0.32
|
-
|
-
|
-
|
0.25
|
-
|
-
|
-
|
1.41
|
-
|
-
|
-
|
-0.14
|
-
|
-
|
-
|
0.14
|
-
|
-
|
-
|
0.47
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.35
|
0.75
|
0.42
|
0.78
|
|
希薄化後一株あたり利益
|
0.14
|
0.04
|
0.02
|
0.24
|
0.15
|
0.03
|
0.21
|
0.25
|
0.23
|
0.32
|
0.22
|
0.12
|
0.17
|
0.26
|
0.29
|
0.34
|
0.24
|
0.24
|
0.3
|
-
|
-
|
-
|
0.22
|
-
|
-
|
-
|
1.31
|
-
|
-
|
-
|
-0.14
|
-
|
-
|
-
|
0.14
|
-
|
-
|
-
|
0.46
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.34
|
0.74
|
0.41
|
0.78
|
|
配当性向(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14.1
|
|
一株あたり配当金
|
0.03
|
0.03
|
0.02
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.09
|
0.4
|
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
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26,672
|
36,965
|
30,171
|
24,010
|
31,018
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27.3
|
34.5
|
29.5
|
23.4
|
29.4
|