|
(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
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
45,697
|
44,891
|
44,912
|
48,546
|
49,729
|
50,737
|
51,055
|
56,007
|
58,548
|
59,599
|
61,996
|
67,262
|
67,599
|
68,455
|
68,409
|
78,611
|
74,860
|
79,610
|
76,725
|
90,080
|
83,645
|
90,717
|
88,385
|
98,847
|
95,256
|
101,817
|
95,892
|
-
|
99,626
|
107,098
|
97,700
|
-
|
101,424
|
107,803
|
99,869
|
-
|
109,325
|
115,000
|
116,709
|
-
|
128,305
|
130,517
|
128,244
|
132,349
|
230,033
|
218,255
|
228,987
|
229,629
|
228,812
|
216,964
|
231,258
|
220,980
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
22,720
|
22,234
|
22,020
|
-
|
23,235
|
23,431
|
23,742
|
-
|
28,184
|
30,108
|
31,291
|
-
|
33,523
|
34,247
|
34,706
|
-
|
37,068
|
41,386
|
41,529
|
-
|
43,166
|
47,126
|
47,505
|
-
|
49,385
|
52,546
|
50,371
|
-
|
52,897
|
57,065
|
53,072
|
-
|
53,230
|
56,777
|
54,539
|
-
|
59,023
|
61,786
|
62,860
|
-
|
68,297
|
69,923
|
70,832
|
70,079
|
117,494
|
110,291
|
112,226
|
112,855
|
111,929
|
112,038
|
117,928
|
110,715
|
|
売上総利益
|
22,977
|
22,657
|
22,892
|
23,899
|
26,494
|
27,306
|
27,313
|
28,381
|
30,364
|
29,491
|
30,705
|
32,038
|
34,076
|
34,208
|
33,703
|
37,698
|
37,792
|
38,224
|
35,196
|
41,852
|
40,479
|
43,591
|
40,880
|
47,018
|
45,871
|
49,271
|
45,521
|
49,589
|
46,729
|
50,033
|
44,628
|
50,530
|
48,194
|
51,026
|
45,330
|
51,729
|
50,302
|
53,214
|
53,849
|
57,691
|
60,008
|
60,594
|
57,412
|
62,270
|
112,539
|
107,964
|
116,761
|
116,774
|
116,883
|
104,926
|
113,330
|
110,265
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
1,512
|
1,710
|
1,754
|
-
|
1,926
|
1,993
|
1,982
|
-
|
2,086
|
2,303
|
2,106
|
-
|
2,404
|
2,474
|
2,366
|
-
|
2,573
|
2,618
|
2,451
|
-
|
2,678
|
2,768
|
2,641
|
-
|
3,098
|
2,967
|
2,836
|
-
|
2,819
|
3,167
|
3,249
|
-
|
3,688
|
3,781
|
3,823
|
-
|
3,878
|
4,056
|
4,236
|
-
|
4,325
|
4,332
|
4,561
|
4,881
|
6,846
|
7,258
|
6,722
|
5,756
|
4,853
|
5,199
|
5,108
|
4,473
|
|
営業費用
|
13,627
|
14,514
|
15,343
|
-
|
16,166
|
16,829
|
17,647
|
-
|
17,946
|
19,802
|
20,412
|
-
|
20,637
|
21,311
|
21,543
|
-
|
22,897
|
23,612
|
23,942
|
-
|
25,737
|
26,739
|
26,529
|
-
|
29,447
|
31,273
|
29,608
|
-
|
30,250
|
31,787
|
29,989
|
-
|
31,930
|
32,754
|
32,287
|
-
|
31,407
|
33,969
|
38,075
|
-
|
38,263
|
48,125
|
51,035
|
56,208
|
120,195
|
92,280
|
97,626
|
102,309
|
104,860
|
102,669
|
570,814
|
104,850
|
|
営業利益
|
9,350
|
8,143
|
7,549
|
-
|
10,328
|
10,477
|
9,666
|
-
|
12,418
|
9,689
|
10,293
|
-
|
13,439
|
12,897
|
12,160
|
-
|
14,895
|
14,612
|
11,254
|
-
|
14,742
|
16,852
|
14,351
|
-
|
16,424
|
17,998
|
15,913
|
-
|
16,479
|
18,246
|
14,639
|
-
|
16,264
|
18,272
|
13,043
|
-
|
18,895
|
19,245
|
15,774
|
-
|
21,745
|
12,469
|
6,377
|
6,062
|
-7,656
|
15,684
|
19,135
|
14,465
|
12,023
|
2,257
|
-457,484
|
5,415
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
9,304
|
8,137
|
8,144
|
-
|
10,400
|
10,555
|
10,060
|
-
|
11,897
|
9,728
|
10,253
|
-
|
13,709
|
12,426
|
11,634
|
-
|
14,439
|
14,192
|
11,639
|
-
|
15,234
|
16,771
|
15,727
|
-
|
17,236
|
19,053
|
17,281
|
-
|
17,137
|
19,701
|
16,623
|
-
|
17,652
|
19,226
|
14,250
|
-
|
19,810
|
19,335
|
15,977
|
-
|
21,727
|
12,928
|
6,643
|
6,659
|
-34,091
|
-2,260
|
1,663
|
-3,747
|
-5,822
|
-15,609
|
-476,572
|
-9,727
|
|
経常(税引前)利益率(%)
|
20.36
|
18.13
|
18.13
|
-
|
20.91
|
20.8
|
19.7
|
-
|
20.32
|
16.32
|
16.54
|
-
|
20.28
|
18.15
|
17.01
|
-
|
19.29
|
17.83
|
15.17
|
-
|
18.21
|
18.49
|
17.79
|
-
|
18.09
|
18.71
|
18.02
|
-
|
17.2
|
18.4
|
17.01
|
-
|
17.4
|
17.83
|
14.27
|
-
|
18.12
|
16.81
|
13.69
|
-
|
16.93
|
9.91
|
5.18
|
5.03
|
-14.82
|
-1.04
|
0.73
|
-1.63
|
-2.54
|
-7.19
|
-206.08
|
-4.4
|
|
法人税等合計
|
3,300
|
2,900
|
2,900
|
-
|
3,700
|
3,800
|
3,450
|
-
|
4,200
|
3,500
|
3,700
|
-
|
4,800
|
4,600
|
4,225
|
-
|
5,150
|
5,050
|
3,350
|
-
|
5,300
|
5,600
|
5,350
|
-
|
5,300
|
1,900
|
700
|
-
|
1,900
|
3,650
|
3,550
|
-
|
3,000
|
2,950
|
2,050
|
-
|
3,950
|
3,450
|
2,600
|
-
|
4,650
|
2,100
|
1,200
|
1,450
|
7,800
|
-10,500
|
160
|
-260
|
-3,800
|
-3,000
|
-20,290
|
1,230
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
6,004
|
5,237
|
5,244
|
6,028
|
6,714
|
6,793
|
6,652
|
7,031
|
7,839
|
6,228
|
6,575
|
7,537
|
8,909
|
7,826
|
7,454
|
9,384
|
9,323
|
9,142
|
8,311
|
9,818
|
9,934
|
11,171
|
10,377
|
12,491
|
11,936
|
17,153
|
16,586
|
17,545
|
15,237
|
16,051
|
13,073
|
15,815
|
14,652
|
16,276
|
12,200
|
16,347
|
15,860
|
15,885
|
13,377
|
15,760
|
17,077
|
10,828
|
5,443
|
5,209
|
-41,841
|
8,190
|
1,503
|
-3,487
|
-2,022
|
-12,609
|
-456,282
|
-10,957
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.26
|
0.22
|
0.22
|
0.26
|
0.28
|
0.29
|
0.28
|
0.29
|
0.33
|
0.17
|
0.18
|
0.2
|
0.24
|
0.21
|
0.2
|
0.26
|
0.25
|
0.24
|
0.22
|
0.27
|
0.26
|
0.29
|
0.27
|
0.34
|
0.31
|
0.33
|
0.32
|
0.34
|
0.29
|
0.31
|
0.25
|
0.31
|
0.28
|
0.31
|
0.23
|
0.31
|
0.3
|
0.3
|
0.25
|
0.15
|
0.16
|
0.1
|
0.05
|
0.05
|
-0.19
|
0.04
|
0.01
|
-0.02
|
-0.01
|
-0.06
|
-2.1
|
-0.05
|
|
希薄化後一株あたり利益
|
0.25
|
0.22
|
0.22
|
0.25
|
0.28
|
0.28
|
0.27
|
0.29
|
0.32
|
0.17
|
0.18
|
0.2
|
0.24
|
0.21
|
0.2
|
0.25
|
0.25
|
0.24
|
0.22
|
0.26
|
0.26
|
0.29
|
0.27
|
0.32
|
0.31
|
0.33
|
0.32
|
0.33
|
0.29
|
0.31
|
0.25
|
0.3
|
0.28
|
0.31
|
0.23
|
0.31
|
0.3
|
0.3
|
0.25
|
0.15
|
0.16
|
0.1
|
0.05
|
0.05
|
-0.19
|
0.04
|
0.01
|
-0.02
|
-0.01
|
-0.06
|
-2.1
|
-0.05
|
|
EBITDA
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|