|
(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
|
2Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
20,083
|
25,284
|
36,211
|
44,604
|
52,859
|
53,438
|
50,370
|
51,511
|
51,328
|
51,538
|
55,064
|
56,038
|
51,633
|
48,247
|
45,155
|
45,301
|
45,352
|
51,995
|
56,160
|
53,033
|
54,894
|
48,947
|
45,007
|
50,641
|
49,127
|
49,482
|
50,562
|
54,033
|
55,609
|
58,167
|
56,012
|
56,170
|
56,228
|
61,242
|
56,077
|
59,368
|
54,827
|
59,007
|
51,570
|
54,777
|
53,224
|
52,189
|
50,004
|
50,943
|
51,774
|
53,662
|
53,741
|
-
|
51,364
|
51,624
|
48,245
|
-
|
47,214
|
67,762
|
58,440
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
|
売上原価
|
2,956
|
3,679
|
4,988
|
-
|
7,807
|
8,799
|
7,330
|
-
|
7,809
|
7,944
|
8,459
|
-
|
5,679
|
7,486
|
7,552
|
-
|
6,975
|
7,842
|
9,714
|
-
|
8,832
|
7,500
|
8,233
|
-
|
8,739
|
9,117
|
8,921
|
-
|
9,199
|
9,794
|
9,270
|
-
|
9,190
|
10,230
|
9,095
|
-
|
9,398
|
10,189
|
8,818
|
-
|
9,431
|
9,677
|
9,657
|
-
|
9,942
|
11,758
|
10,618
|
-
|
10,180
|
11,066
|
10,172
|
-
|
9,491
|
13,195
|
11,113
|
|
売上総利益
|
17,126
|
21,604
|
31,223
|
38,177
|
45,052
|
38,760
|
43,501
|
44,222
|
43,519
|
43,594
|
46,605
|
47,056
|
45,954
|
40,761
|
37,603
|
38,008
|
38,377
|
44,153
|
46,446
|
43,632
|
46,062
|
41,447
|
36,774
|
41,750
|
40,388
|
40,365
|
41,641
|
45,962
|
46,410
|
48,373
|
46,742
|
46,460
|
47,038
|
51,012
|
46,982
|
49,919
|
45,429
|
48,818
|
42,752
|
44,995
|
43,793
|
42,512
|
40,347
|
41,611
|
41,832
|
41,904
|
43,123
|
-
|
41,184
|
40,558
|
38,073
|
-
|
37,723
|
54,567
|
47,327
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
研究開発費
|
234
|
311
|
378
|
-
|
514
|
742
|
848
|
-
|
307
|
584
|
655
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,615
|
14,476
|
14,481
|
-
|
13,663
|
13,824
|
14,630
|
-
|
17,780
|
17,207
|
13,708
|
-
|
15,581
|
14,643
|
15,023
|
-
|
17,301
|
19,616
|
17,296
|
-
|
17,686
|
18,131
|
17,281
|
-
|
16,299
|
16,218
|
15,510
|
-
|
15,076
|
17,421
|
15,316
|
-
|
16,729
|
19,580
|
17,708
|
-
|
17,962
|
20,065
|
16,425
|
-
|
14,848
|
18,614
|
17,066
|
|
営業費用
|
13,696
|
17,322
|
24,816
|
-
|
38,145
|
38,273
|
39,561
|
-
|
38,449
|
38,428
|
42,138
|
-
|
38,189
|
37,671
|
36,118
|
-
|
35,706
|
41,121
|
42,815
|
-
|
44,076
|
40,747
|
36,551
|
-
|
38,990
|
38,038
|
39,343
|
-
|
45,086
|
47,792
|
44,501
|
-
|
44,460
|
47,366
|
43,949
|
-
|
41,932
|
43,369
|
40,664
|
-
|
39,181
|
42,870
|
38,522
|
-
|
40,542
|
43,136
|
41,524
|
-
|
40,435
|
41,819
|
36,139
|
-
|
35,153
|
51,139
|
43,274
|
|
営業利益
|
3,429
|
4,281
|
6,406
|
-
|
6,907
|
487
|
3,940
|
-
|
5,070
|
5,166
|
4,467
|
-
|
7,765
|
3,090
|
1,485
|
-
|
2,671
|
3,032
|
3,631
|
-
|
1,986
|
700
|
223
|
-
|
1,398
|
2,327
|
2,298
|
-
|
1,324
|
581
|
2,241
|
-
|
2,578
|
3,646
|
3,033
|
-
|
3,497
|
5,449
|
2,088
|
-
|
4,612
|
-358
|
1,825
|
-
|
1,290
|
-1,232
|
1,599
|
-
|
749
|
-1,261
|
1,934
|
-
|
2,570
|
3,428
|
4,053
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
経常(税引前)利益
|
4,195
|
7,449
|
-4,260
|
-
|
6,866
|
471
|
4,062
|
-
|
5,108
|
4,801
|
3,189
|
-
|
7,160
|
2,059
|
724
|
-
|
1,706
|
2,419
|
1,777
|
-
|
1,678
|
412
|
60
|
-
|
1,258
|
2,055
|
2,233
|
-
|
1,165
|
409
|
2,158
|
-
|
2,450
|
3,457
|
2,666
|
-
|
3,350
|
5,573
|
1,831
|
-
|
4,432
|
-498
|
1,751
|
-
|
852
|
-1,075
|
1,665
|
-
|
829
|
-1,112
|
1,921
|
-
|
2,578
|
3,089
|
4,180
|
|
経常(税引前)利益率(%)
|
20.89
|
29.46
|
-11.76
|
-
|
12.99
|
0.88
|
8.06
|
-
|
9.95
|
9.32
|
5.79
|
-
|
13.87
|
4.27
|
1.6
|
-
|
3.76
|
4.65
|
3.16
|
-
|
3.06
|
0.84
|
0.13
|
-
|
2.56
|
4.15
|
4.42
|
-
|
2.09
|
0.7
|
3.85
|
-
|
4.36
|
5.64
|
4.75
|
-
|
6.11
|
9.44
|
3.55
|
-
|
8.33
|
-0.95
|
3.5
|
-
|
1.65
|
-2.0
|
3.1
|
-
|
1.61
|
-2.15
|
3.98
|
-
|
5.46
|
4.56
|
7.15
|
|
法人税等合計
|
471
|
-1,310
|
586
|
-
|
2,701
|
262
|
646
|
-
|
1,852
|
1,519
|
695
|
-
|
2,444
|
587
|
151
|
-
|
640
|
819
|
774
|
-
|
498
|
129
|
-1
|
-
|
400
|
1,738
|
598
|
-
|
254
|
-420
|
376
|
-
|
700
|
-846
|
1,005
|
-
|
900
|
1,761
|
107
|
-
|
1,100
|
-577
|
610
|
-
|
200
|
-17
|
643
|
-
|
200
|
-456
|
262
|
-
|
800
|
500
|
700
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
純利益
|
3,724
|
8,758
|
-4,846
|
4,832
|
4,165
|
209
|
3,416
|
-182
|
3,256
|
3,282
|
2,494
|
2,351
|
4,716
|
1,472
|
573
|
226
|
1,066
|
1,600
|
1,003
|
2,350
|
1,180
|
283
|
61
|
84
|
817
|
317
|
1,635
|
2,992
|
911
|
829
|
1,782
|
3,907
|
1,761
|
4,303
|
1,661
|
3,824
|
2,451
|
3,812
|
1,724
|
4,907
|
3,316
|
79
|
1,141
|
-1,416
|
610
|
-1,058
|
1,022
|
-
|
629
|
-656
|
1,659
|
-
|
1,826
|
2,550
|
3,470
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
一株あたり利益
|
0.04
|
0.09
|
-0.05
|
0.04
|
0.04
|
0
|
0.03
|
0
|
0.03
|
0.03
|
0.02
|
0.02
|
0.05
|
0.02
|
0.01
|
0
|
0.08
|
0.12
|
0.07
|
0.17
|
0.09
|
0.02
|
0
|
0.01
|
0.06
|
0.02
|
0.12
|
0.2
|
0.07
|
0.06
|
0.13
|
0.27
|
0.13
|
0.31
|
0.12
|
0.27
|
0.17
|
0.27
|
0.12
|
0.36
|
0.25
|
0.01
|
0.09
|
-0.11
|
0.05
|
-0.08
|
0.08
|
-
|
0.05
|
-0.05
|
0.13
|
-
|
0.15
|
0.21
|
0.28
|
|
希薄化後一株あたり利益
|
0.02
|
0.05
|
-0.05
|
0.04
|
0.03
|
0
|
0.03
|
0
|
0.03
|
0.03
|
0.02
|
0.02
|
0.05
|
0.01
|
0.01
|
0
|
0.08
|
0.11
|
0.07
|
0.16
|
0.08
|
0.02
|
0
|
0.01
|
0.06
|
0.02
|
0.12
|
0.21
|
0.06
|
0.06
|
0.12
|
0.26
|
0.12
|
0.3
|
0.11
|
0.26
|
0.17
|
0.26
|
0.12
|
0.35
|
0.25
|
0.01
|
0.09
|
-0.11
|
0.05
|
-0.08
|
0.08
|
-
|
0.05
|
-0.05
|
0.13
|
-
|
0.14
|
0.19
|
0.26
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.03
|
0.03
|
0.03
|
0.04
|
0.43
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
|
EBITDA
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|