|
(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
|
21,050
|
20,618
|
21,891
|
23,674
|
25,841
|
26,380
|
27,838
|
29,646
|
31,919
|
33,659
|
37,050
|
38,350
|
42,476
|
44,525
|
45,339
|
47,156
|
52,145
|
53,835
|
55,866
|
54,078
|
54,793
|
58,367
|
58,737
|
59,870
|
61,481
|
63,553
|
62,758
|
54,858
|
57,008
|
59,925
|
59,825
|
65,187
|
63,781
|
62,450
|
62,695
|
61,572
|
60,553
|
60,883
|
61,818
|
63,468
|
64,816
|
64,091
|
64,338
|
65,367
|
65,638
|
67,285
|
68,536
|
68,946
|
69,198
|
70,339
|
70,581
|
72,760
|
71,556
|
73,095
|
74,235
|
73,485
|
74,396
|
76,474
|
79,709
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.2
|
1
|
4.0
|
4.6
|
7.4
|
|
売上原価
|
7,638
|
7,915
|
8,443
|
9,575
|
10,167
|
10,804
|
11,112
|
12,520
|
12,871
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,348
|
24,875
|
20,359
|
22,935
|
23,302
|
22,736
|
21,237
|
22,657
|
22,585
|
22,980
|
21,998
|
22,234
|
23,374
|
23,537
|
23,856
|
23,567
|
23,587
|
24,011
|
24,617
|
23,738
|
24,470
|
25,111
|
25,487
|
26,364
|
26,507
|
28,852
|
|
研究開発費
|
1,911
|
1,946
|
1,829
|
1,869
|
2,182
|
2,278
|
2,282
|
2,606
|
2,778
|
3,210
|
3,163
|
3,546
|
4,294
|
4,211
|
4,411
|
4,646
|
5,815
|
6,195
|
7,560
|
7,018
|
7,244
|
7,261
|
7,373
|
6,599
|
7,041
|
6,990
|
7,269
|
6,001
|
6,547
|
6,600
|
6,586
|
6,927
|
7,640
|
7,195
|
7,346
|
7,468
|
7,830
|
8,192
|
8,814
|
9,361
|
10,336
|
10,344
|
11,454
|
10,412
|
10,583
|
11,476
|
11,807
|
11,680
|
11,031
|
10,901
|
11,930
|
12,032
|
12,076
|
12,100
|
12,682
|
12,047
|
12,073
|
12,107
|
14,756
|
|
営業費用
|
17,945
|
17,924
|
18,910
|
21,333
|
21,800
|
22,649
|
24,492
|
26,473
|
27,813
|
29,780
|
33,541
|
35,052
|
38,366
|
39,784
|
41,113
|
42,366
|
49,581
|
49,510
|
53,988
|
51,591
|
52,477
|
57,081
|
59,258
|
58,037
|
58,626
|
59,571
|
61,629
|
51,128
|
52,744
|
55,264
|
56,988
|
59,818
|
61,513
|
58,702
|
59,359
|
54,328
|
56,249
|
57,749
|
60,681
|
60,168
|
61,385
|
62,306
|
64,798
|
61,332
|
62,685
|
64,903
|
65,459
|
66,055
|
65,190
|
65,476
|
66,327
|
67,070
|
67,145
|
66,597
|
69,546
|
69,107
|
68,510
|
68,907
|
77,305
|
|
営業利益
|
3,105
|
2,694
|
2,981
|
2,341
|
4,041
|
3,731
|
3,346
|
3,173
|
4,106
|
3,879
|
3,509
|
3,298
|
4,110
|
4,741
|
4,226
|
4,790
|
2,564
|
4,325
|
1,878
|
2,487
|
2,316
|
1,286
|
-521
|
1,833
|
2,855
|
3,982
|
1,129
|
3,730
|
4,264
|
4,661
|
2,837
|
5,369
|
2,268
|
3,748
|
3,336
|
7,244
|
4,304
|
3,134
|
1,137
|
3,300
|
3,431
|
1,785
|
-460
|
4,035
|
2,953
|
2,382
|
3,077
|
2,891
|
4,008
|
4,863
|
4,254
|
5,690
|
4,411
|
6,498
|
4,689
|
4,378
|
5,886
|
7,567
|
2,404
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.3
|
6.0
|
7.9
|
9.9
|
3.0
|
|
経常(税引前)利益
|
3,101
|
2,686
|
2,983
|
2,360
|
4,067
|
3,773
|
3,377
|
3,220
|
4,134
|
3,925
|
3,564
|
3,343
|
4,133
|
4,790
|
4,255
|
4,799
|
2,520
|
4,353
|
2,047
|
2,505
|
2,425
|
1,623
|
-405
|
1,963
|
3,020
|
4,155
|
1,394
|
4,043
|
4,740
|
4,113
|
3,680
|
6,191
|
3,120
|
4,601
|
4,017
|
8,950
|
4,503
|
3,234
|
1,136
|
3,213
|
3,366
|
1,686
|
-499
|
3,759
|
3,632
|
4,925
|
3,268
|
3,141
|
4,500
|
5,453
|
5,417
|
6,543
|
5,300
|
7,479
|
5,483
|
5,248
|
6,867
|
8,252
|
2,851
|
|
経常(税引前)利益率(%)
|
14.7
|
13.0
|
13.6
|
10.0
|
15.7
|
14.3
|
12.1
|
10.9
|
13.0
|
11.7
|
9.6
|
8.7
|
9.7
|
10.8
|
9.4
|
10.2
|
4.8
|
8.1
|
3.7
|
4.6
|
4.4
|
2.8
|
-0.7
|
3.3
|
4.9
|
6.5
|
2.2
|
7.4
|
8.3
|
6.9
|
6.2
|
9.5
|
4.9
|
7.4
|
6.4
|
14.5
|
7.4
|
5.3
|
1.8
|
5.1
|
5.2
|
2.6
|
-0.8
|
5.8
|
5.5
|
7.3
|
4.8
|
4.6
|
6.5
|
7.8
|
7.7
|
9.0
|
7.4
|
10.2
|
7.4
|
7.1
|
9.2
|
10.8
|
3.6
|
|
法人税等合計
|
1,271
|
890
|
1,191
|
940
|
1,640
|
1,796
|
1,556
|
1,279
|
1,712
|
1,629
|
1,804
|
1,395
|
1,769
|
1,354
|
1,608
|
2,077
|
1,047
|
1,739
|
236
|
1,004
|
1,022
|
461
|
-94
|
678
|
754
|
1,651
|
-2,554
|
414
|
1,084
|
1,077
|
749
|
1,400
|
719
|
1,100
|
433
|
1,900
|
1,100
|
600
|
232
|
900
|
900
|
200
|
-79
|
900
|
500
|
1,300
|
794
|
500
|
400
|
1,600
|
798
|
1,300
|
1,100
|
1,800
|
596
|
916
|
1,478
|
2,166
|
317
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.9
|
17.5
|
21.5
|
26.2
|
11.1
|
|
純利益
|
1,830
|
1,796
|
1,792
|
1,420
|
2,427
|
1,977
|
1,821
|
1,941
|
2,422
|
2,296
|
1,760
|
1,948
|
2,364
|
3,436
|
2,647
|
2,722
|
1,473
|
2,614
|
1,811
|
1,501
|
1,403
|
1,162
|
-311
|
1,285
|
2,266
|
2,504
|
3,948
|
23,846
|
2,545
|
3,036
|
2,790
|
5,974
|
2,401
|
3,712
|
3,683
|
7,092
|
3,442
|
2,635
|
923
|
2,291
|
2,441
|
1,500
|
-387
|
2,893
|
3,083
|
3,666
|
2,449
|
2,623
|
4,133
|
3,867
|
4,590
|
5,227
|
4,168
|
5,725
|
4,889
|
4,332
|
5,389
|
6,086
|
2,534
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.6
|
5.9
|
7.2
|
8.0
|
3.2
|
|
一株あたり利益
|
0.08
|
0.08
|
0.08
|
0.05
|
0.09
|
0.08
|
0.07
|
0.07
|
0.09
|
0.08
|
0.06
|
0.07
|
0.09
|
0.12
|
0.1
|
0.1
|
0.05
|
0.08
|
0.06
|
0.05
|
0.04
|
0.04
|
-0.01
|
0.04
|
0.07
|
0.08
|
0.12
|
0.74
|
0.08
|
0.09
|
0.09
|
0.18
|
0.07
|
0.11
|
0.12
|
0.22
|
0.11
|
0.08
|
0.03
|
0.07
|
0.08
|
0.05
|
-0.01
|
0.09
|
0.1
|
0.12
|
0.08
|
0.09
|
0.13
|
0.13
|
0.15
|
0.17
|
0.14
|
0.19
|
0.16
|
0.14
|
0.18
|
0.2
|
0.09
|
|
希薄化後一株あたり利益
|
0.08
|
0.08
|
0.07
|
0.05
|
0.09
|
0.07
|
0.07
|
0.07
|
0.09
|
0.08
|
0.06
|
0.07
|
0.08
|
0.12
|
0.09
|
0.1
|
0.05
|
0.08
|
0.05
|
0.05
|
0.04
|
0.04
|
-0.01
|
0.04
|
0.07
|
0.08
|
0.12
|
0.74
|
0.08
|
0.09
|
0.09
|
0.18
|
0.07
|
0.11
|
0.12
|
0.22
|
0.11
|
0.08
|
0.03
|
0.07
|
0.08
|
0.05
|
-0.02
|
0.09
|
0.1
|
0.12
|
0.08
|
0.09
|
0.13
|
0.13
|
0.15
|
0.17
|
0.14
|
0.19
|
0.16
|
0.14
|
0.18
|
0.2
|
0.09
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
18.8
|
-
|
-
|
-
|
33.3
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
0
|
0
|
0
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
0.03
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,153
|
15,133
|
16,753
|
18,387
|
13,441
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.4
|
20.6
|
22.5
|
24.0
|
16.9
|