|
(単位:千ドル)
|
3Q11
|
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
|
1Q25
|
|
売上高
|
50,573
|
51,126
|
45,965
|
49,959
|
56,067
|
44,085
|
49,619
|
45,158
|
53,942
|
50,970
|
53,731
|
55,379
|
62,223
|
50,972
|
50,183
|
52,535
|
65,693
|
56,503
|
52,029
|
52,403
|
66,354
|
48,744
|
58,222
|
60,770
|
75,931
|
68,444
|
70,424
|
78,752
|
83,051
|
74,213
|
70,674
|
58,501
|
59,989
|
43,660
|
37,126
|
45,382
|
44,459
|
54,115
|
57,920
|
54,178
|
68,982
|
66,887
|
62,825
|
57,640
|
63,462
|
54,682
|
53,819
|
53,201
|
66,105
|
45,059
|
45,172
|
42,651
|
46,414
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
34,723
|
34,642
|
32,572
|
33,875
|
-
|
31,169
|
34,336
|
33,443
|
-
|
37,051
|
37,102
|
37,367
|
-
|
34,425
|
33,624
|
35,905
|
-
|
38,805
|
35,419
|
36,268
|
-
|
36,158
|
41,154
|
43,230
|
-
|
48,323
|
51,111
|
54,231
|
-
|
52,071
|
49,037
|
41,312
|
-
|
34,501
|
30,417
|
34,313
|
-
|
42,568
|
43,126
|
41,204
|
-
|
49,980
|
47,223
|
43,241
|
-
|
41,964
|
41,236
|
39,753
|
-
|
35,364
|
37,153
|
34,808
|
38,124
|
|
売上総利益
|
15,850
|
16,484
|
13,393
|
16,084
|
17,220
|
12,916
|
15,283
|
11,715
|
15,142
|
13,919
|
16,629
|
18,012
|
20,052
|
16,547
|
16,559
|
16,630
|
19,355
|
17,698
|
16,610
|
16,135
|
19,997
|
12,586
|
17,068
|
17,540
|
23,370
|
20,121
|
19,313
|
24,521
|
27,851
|
22,142
|
21,637
|
17,189
|
16,240
|
9,159
|
6,709
|
11,069
|
9,520
|
11,547
|
14,794
|
12,974
|
16,934
|
16,907
|
15,602
|
14,399
|
17,570
|
12,718
|
12,583
|
13,448
|
17,419
|
9,695
|
8,019
|
7,843
|
8,290
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
9,317
|
9,730
|
9,288
|
10,272
|
11,870
|
8,920
|
10,679
|
10,012
|
11,802
|
10,600
|
11,206
|
11,869
|
12,940
|
10,454
|
10,850
|
11,351
|
12,632
|
11,961
|
11,943
|
12,042
|
14,878
|
11,167
|
11,714
|
12,395
|
14,385
|
12,966
|
13,320
|
15,160
|
16,564
|
13,914
|
14,111
|
12,592
|
14,051
|
10,846
|
10,599
|
9,627
|
10,344
|
10,568
|
11,273
|
10,331
|
13,829
|
11,697
|
12,515
|
12,647
|
14,872
|
11,484
|
11,592
|
12,436
|
14,040
|
11,515
|
11,461
|
10,376
|
10,382
|
|
営業利益
|
6,533
|
6,754
|
4,105
|
5,812
|
5,350
|
3,996
|
4,604
|
1,703
|
3,340
|
3,319
|
5,423
|
6,143
|
7,112
|
6,093
|
5,709
|
5,279
|
6,723
|
5,737
|
4,667
|
4,093
|
5,119
|
1,419
|
5,354
|
5,145
|
8,985
|
7,155
|
5,993
|
9,361
|
11,287
|
8,228
|
7,526
|
4,597
|
2,189
|
-1,687
|
-3,890
|
1,442
|
-5,727
|
979
|
3,521
|
2,643
|
3,105
|
5,210
|
3,087
|
1,752
|
2,698
|
1,234
|
991
|
1,012
|
3,379
|
-1,820
|
-3,442
|
-2,533
|
-2,092
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
6,281
|
6,896
|
4,065
|
5,598
|
-
|
3,699
|
4,512
|
1,117
|
-
|
3,273
|
5,121
|
6,059
|
-
|
5,803
|
5,839
|
5,256
|
-
|
5,604
|
4,899
|
3,840
|
-
|
1,422
|
5,113
|
5,241
|
-
|
7,437
|
5,407
|
9,011
|
-
|
9,107
|
7,733
|
4,646
|
-
|
-1,490
|
-4,692
|
1,225
|
-
|
1,209
|
3,384
|
2,677
|
-
|
5,178
|
2,922
|
1,726
|
-
|
1,940
|
668
|
645
|
-
|
-2,249
|
-3,882
|
-2,597
|
-2,279
|
|
経常(税引前)利益率(%)
|
12.42
|
13.49
|
8.84
|
11.21
|
-
|
8.39
|
9.09
|
2.47
|
-
|
6.42
|
9.53
|
10.94
|
-
|
11.38
|
11.64
|
10.0
|
-
|
9.92
|
9.42
|
7.33
|
-
|
2.92
|
8.78
|
8.62
|
-
|
10.87
|
7.68
|
11.44
|
-
|
12.27
|
10.94
|
7.94
|
-
|
-3.41
|
-12.64
|
2.7
|
-
|
2.23
|
5.84
|
4.94
|
-
|
7.74
|
4.65
|
2.99
|
-
|
3.55
|
1.24
|
1.21
|
-
|
-4.99
|
-8.59
|
-6.09
|
-4.91
|
|
法人税等合計
|
1,706
|
2,263
|
1,103
|
1,641
|
1,219
|
1,445
|
1,329
|
263
|
1,215
|
904
|
1,585
|
1,684
|
2,045
|
2,037
|
1,878
|
1,573
|
1,851
|
1,709
|
1,225
|
1,120
|
1,539
|
543
|
1,467
|
1,353
|
2,238
|
4,500
|
1,656
|
2,511
|
2,339
|
2,453
|
2,481
|
1,155
|
-260
|
-597
|
-765
|
-900
|
-2,257
|
546
|
947
|
1,109
|
755
|
1,600
|
893
|
488
|
628
|
600
|
291
|
385
|
1,079
|
-600
|
40
|
6,999
|
2,000
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
純利益
|
4,575
|
4,633
|
2,962
|
3,957
|
4,086
|
2,254
|
3,183
|
854
|
1,899
|
2,369
|
3,536
|
4,375
|
4,863
|
3,766
|
3,961
|
3,683
|
4,804
|
3,895
|
3,674
|
2,720
|
3,003
|
879
|
3,646
|
3,888
|
6,702
|
2,937
|
3,751
|
6,500
|
8,302
|
6,654
|
5,252
|
3,491
|
2,098
|
-893
|
-3,927
|
2,162
|
-3,589
|
663
|
2,437
|
1,568
|
2,096
|
3,535
|
2,029
|
1,238
|
1,424
|
1,330
|
377
|
260
|
2,422
|
-1,648
|
-3,922
|
-9,596
|
-4,320
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.71
|
0.71
|
0.46
|
0.61
|
0.63
|
0.35
|
0.49
|
0.13
|
0.29
|
0.36
|
0.54
|
0.67
|
0.74
|
0.57
|
0.6
|
0.56
|
0.73
|
0.59
|
0.56
|
0.41
|
0.45
|
0.13
|
0.55
|
0.58
|
1.01
|
0.44
|
0.55
|
0.96
|
1.24
|
0.98
|
0.77
|
0.51
|
0.31
|
-0.13
|
-0.58
|
0.32
|
-0.54
|
0.1
|
0.37
|
0.23
|
0.31
|
0.53
|
0.3
|
0.19
|
0.22
|
0.2
|
0.06
|
0.04
|
0.37
|
-0.25
|
-0.61
|
-1.47
|
-0.67
|
|
希薄化後一株あたり利益
|
0.7
|
0.71
|
0.45
|
0.61
|
0.63
|
0.34
|
0.48
|
0.13
|
0.29
|
0.36
|
0.54
|
0.66
|
0.74
|
0.57
|
0.6
|
0.55
|
0.72
|
0.58
|
0.56
|
0.4
|
0.45
|
0.13
|
0.54
|
0.58
|
1
|
0.43
|
0.55
|
0.95
|
1.22
|
0.97
|
0.76
|
0.51
|
0.31
|
-0.13
|
-0.58
|
0.32
|
-0.54
|
0.1
|
0.36
|
0.23
|
0.31
|
0.53
|
0.3
|
0.18
|
0.22
|
0.2
|
0.06
|
0.04
|
0.36
|
-0.25
|
-0.61
|
-1.47
|
-0.67
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.05
|
-
|
0.05
|
0.07
|
0.07
|
-
|
0.07
|
0.08
|
0.08
|
-
|
0.08
|
0.09
|
0.09
|
-
|
0.09
|
0.1
|
0.1
|
-
|
0.1
|
0.11
|
0.11
|
-
|
0.11
|
0.12
|
0.12
|
-
|
0.12
|
0.13
|
0.13
|
-
|
0.13
|
0.14
|
0.14
|
-
|
0.14
|
0.15
|
0.15
|
-
|
0.15
|
0.16
|
0.16
|
-
|
0.16
|
0.16
|
-
|
-
|