|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
3Q14
|
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
|
81,520
|
85,001
|
91,631
|
93,936
|
91,237
|
94,590
|
98,351
|
102,010
|
104,348
|
112,534
|
110,532
|
111,129
|
108,666
|
114,386
|
122,530
|
121,323
|
126,531
|
125,410
|
125,400
|
122,764
|
112,050
|
118,530
|
120,750
|
117,434
|
119,834
|
129,392
|
126,861
|
113,093
|
113,487
|
118,352
|
111,542
|
100,207
|
100,348
|
102,949
|
98,821
|
64,808
|
105,239
|
119,106
|
118,408
|
136,172
|
137,689
|
141,668
|
140,408
|
124,517
|
95,684
|
93,137
|
99,052
|
105,819
|
94,603
|
100,108
|
107,219
|
110,822
|
104,007
|
108,483
|
113,972
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
62,556
|
64,543
|
69,533
|
-
|
70,136
|
71,843
|
75,512
|
-
|
80,703
|
86,475
|
85,488
|
-
|
83,146
|
87,292
|
92,862
|
-
|
98,662
|
97,726
|
96,684
|
-
|
85,420
|
91,782
|
92,304
|
-
|
93,694
|
101,990
|
99,229
|
-
|
91,696
|
96,878
|
90,214
|
-
|
83,127
|
86,899
|
84,973
|
-
|
82,424
|
94,728
|
95,284
|
-
|
114,279
|
132,141
|
118,337
|
-
|
80,335
|
77,299
|
80,407
|
-
|
76,193
|
78,158
|
83,902
|
-
|
81,639
|
85,678
|
88,636
|
|
売上総利益
|
18,964
|
20,458
|
22,098
|
23,759
|
21,101
|
22,747
|
22,839
|
23,781
|
23,645
|
26,059
|
25,044
|
25,515
|
25,520
|
27,094
|
29,668
|
27,579
|
27,869
|
27,684
|
28,716
|
29,430
|
26,630
|
26,748
|
28,446
|
26,827
|
26,140
|
27,402
|
27,632
|
17,044
|
21,791
|
21,474
|
21,328
|
5,347
|
17,221
|
16,050
|
13,848
|
5,934
|
22,815
|
24,378
|
23,124
|
26,413
|
23,410
|
9,527
|
22,071
|
17,672
|
15,349
|
15,838
|
18,645
|
21,115
|
18,410
|
21,950
|
23,317
|
23,567
|
22,367
|
22,805
|
25,336
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
15,331
|
15,765
|
16,975
|
-
|
16,710
|
18,150
|
17,971
|
-
|
18,209
|
18,351
|
18,455
|
-
|
18,391
|
19,592
|
18,709
|
-
|
18,490
|
19,500
|
19,443
|
-
|
18,926
|
18,332
|
17,588
|
-
|
18,236
|
19,679
|
19,681
|
-
|
20,196
|
19,371
|
22,915
|
-
|
17,475
|
18,088
|
20,115
|
-
|
14,175
|
18,911
|
16,292
|
-
|
18,785
|
17,541
|
16,316
|
-
|
14,574
|
14,864
|
16,529
|
-
|
16,492
|
17,366
|
17,708
|
-
|
16,320
|
16,142
|
17,070
|
|
営業利益
|
3,633
|
4,693
|
5,123
|
-
|
4,391
|
4,597
|
4,868
|
-
|
5,436
|
1,458
|
6,589
|
-
|
7,129
|
7,502
|
11,209
|
-
|
9,379
|
8,434
|
11,303
|
-
|
7,704
|
8,416
|
12,033
|
-
|
9,739
|
7,723
|
4,351
|
-
|
1,595
|
2,103
|
-20,255
|
-
|
12,683
|
-7,079
|
-8,342
|
-31,657
|
7,911
|
9,833
|
6,352
|
7,104
|
5,873
|
-8,636
|
5,814
|
3,566
|
428
|
3,762
|
2,116
|
4,236
|
1,918
|
4,584
|
2,982
|
7,596
|
6,047
|
11,654
|
-5,060
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
3,758
|
4,738
|
5,263
|
-
|
4,552
|
4,662
|
5,008
|
-
|
5,938
|
1,880
|
7,060
|
-
|
7,748
|
7,554
|
11,286
|
-
|
9,292
|
8,526
|
11,234
|
-
|
7,752
|
8,519
|
12,134
|
-
|
9,880
|
7,881
|
4,509
|
-
|
1,776
|
2,161
|
-20,097
|
-
|
12,769
|
-6,972
|
-8,223
|
-
|
7,960
|
9,995
|
6,411
|
-
|
5,668
|
-8,755
|
5,652
|
-
|
105
|
3,447
|
1,868
|
-
|
1,348
|
4,095
|
2,660
|
-
|
5,996
|
11,666
|
-4,958
|
|
経常(税引前)利益率(%)
|
4.61
|
5.57
|
5.74
|
-
|
4.99
|
4.93
|
5.09
|
-
|
5.69
|
1.67
|
6.39
|
-
|
7.13
|
6.6
|
9.21
|
-
|
7.34
|
6.8
|
8.96
|
-
|
6.92
|
7.19
|
10.05
|
-
|
8.24
|
6.09
|
3.55
|
-
|
1.56
|
1.83
|
-18.02
|
-
|
12.72
|
-6.77
|
-8.32
|
-
|
7.56
|
8.39
|
5.41
|
-
|
4.12
|
-6.18
|
4.03
|
-
|
0.11
|
3.7
|
1.89
|
-
|
1.42
|
4.09
|
2.48
|
-
|
5.76
|
10.75
|
-4.35
|
|
法人税等合計
|
1,380
|
1,790
|
1,920
|
-
|
1,680
|
1,740
|
1,890
|
-
|
2,170
|
710
|
2,640
|
-
|
2,870
|
2,870
|
4,330
|
-
|
3,530
|
3,160
|
4,290
|
-
|
3,000
|
3,130
|
4,510
|
-
|
3,700
|
1,660
|
1,430
|
-
|
480
|
595
|
-4,545
|
-
|
3,218
|
-1,588
|
-2,953
|
-
|
4,081
|
1,545
|
1,533
|
-
|
1,315
|
-1,210
|
336
|
-
|
-184
|
594
|
393
|
-
|
596
|
1,044
|
857
|
-
|
1,856
|
2,612
|
-1,216
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
純利益
|
2,378
|
2,948
|
3,343
|
4,399
|
2,872
|
2,922
|
3,118
|
4,240
|
3,768
|
1,170
|
4,420
|
5,632
|
4,878
|
4,684
|
6,956
|
5,780
|
5,762
|
5,366
|
6,944
|
6,164
|
4,752
|
5,389
|
7,624
|
6,021
|
6,180
|
6,221
|
3,079
|
2,186
|
1,296
|
1,566
|
-15,552
|
-19,916
|
9,551
|
-5,384
|
-5,270
|
-25,741
|
3,879
|
8,450
|
4,878
|
5,841
|
4,353
|
-7,545
|
5,316
|
-271
|
289
|
2,853
|
1,475
|
10,161
|
752
|
3,051
|
1,803
|
4,922
|
4,140
|
9,054
|
-3,742
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.35
|
0.44
|
0.49
|
0.64
|
0.41
|
0.42
|
0.44
|
0.6
|
0.53
|
0.16
|
0.61
|
0.77
|
0.66
|
0.63
|
0.94
|
0.77
|
0.77
|
0.71
|
0.91
|
0.8
|
0.62
|
0.69
|
0.98
|
0.77
|
0.79
|
0.79
|
0.39
|
0.28
|
0.16
|
0.2
|
-1.97
|
-2.52
|
1.2
|
-0.68
|
-0.66
|
-3.23
|
0.5
|
1.17
|
0.7
|
0.85
|
0.64
|
-1.13
|
0.84
|
-0.05
|
0.05
|
0.54
|
0.28
|
1.97
|
0.15
|
0.59
|
0.35
|
0.95
|
0.8
|
1.73
|
-0.71
|
|
希薄化後一株あたり利益
|
0.34
|
0.42
|
0.48
|
0.61
|
0.4
|
0.4
|
0.42
|
0.57
|
0.51
|
0.16
|
0.58
|
0.74
|
0.64
|
0.61
|
0.9
|
0.74
|
0.74
|
0.69
|
0.89
|
0.79
|
0.61
|
0.68
|
0.96
|
0.76
|
0.78
|
0.78
|
0.39
|
0.28
|
0.16
|
0.2
|
-1.97
|
-2.52
|
1.17
|
-0.68
|
-0.66
|
-3.23
|
0.49
|
1.13
|
0.67
|
0.81
|
0.61
|
-1.13
|
0.82
|
-0.05
|
0.05
|
0.53
|
0.28
|
1.91
|
0.14
|
0.57
|
0.33
|
0.89
|
0.74
|
1.62
|
-0.71
|
|
一株あたり配当金
|
0.1
|
0.1
|
0.1
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.2
|
0.2
|
0.2
|
-
|
0.22
|
0.22
|
0.22
|
-
|
0.22
|
0.22
|
0.22
|
-
|
0.22
|
0.22
|
0.22
|
-
|
0.05
|
0.1
|
0.15
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.15
|
0.15
|
-
|
-
|
0.15
|
0.15
|
0.15
|
-
|
0.17
|
0.17
|
0.17
|