|
(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
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
売上高
|
16,203
|
17,617
|
17,236
|
19,872
|
15,216
|
17,212
|
17,163
|
21,795
|
17,239
|
18,353
|
17,272
|
21,518
|
17,336
|
19,571
|
17,894
|
22,961
|
18,149
|
20,497
|
19,808
|
24,059
|
20,168
|
20,715
|
20,807
|
25,684
|
21,174
|
21,112
|
22,200
|
27,260
|
23,376
|
24,829
|
25,143
|
29,584
|
26,285
|
25,829
|
26,239
|
23,006
|
23,173
|
27,205
|
28,228
|
35,429
|
31,051
|
33,408
|
35,905
|
43,229
|
39,493
|
42,314
|
43,532
|
44,658
|
41,676
|
47,547
|
49,267
|
50,330
|
44,003
|
42,933
|
43,961
|
50,724
|
49,168
|
48,172
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-9.7
|
-10.8
|
0.8
|
11.7
|
12.2
|
|
売上原価
|
12,047
|
12,722
|
12,172
|
12,835
|
11,080
|
12,571
|
12,511
|
13,500
|
12,200
|
13,272
|
11,955
|
13,242
|
12,081
|
13,468
|
12,548
|
13,618
|
12,512
|
14,296
|
13,700
|
14,421
|
13,716
|
14,098
|
14,144
|
15,838
|
14,295
|
14,272
|
13,308
|
15,122
|
13,817
|
14,158
|
14,414
|
16,653
|
14,767
|
13,702
|
14,283
|
15,015
|
12,481
|
15,802
|
15,318
|
20,283
|
17,595
|
21,965
|
20,872
|
24,005
|
21,326
|
22,852
|
20,861
|
31,725
|
19,263
|
22,535
|
22,783
|
22,485
|
19,387
|
18,444
|
18,834
|
23,926
|
21,322
|
19,934
|
|
売上総利益
|
4,156
|
4,895
|
5,064
|
7,037
|
4,136
|
4,641
|
4,652
|
8,295
|
5,039
|
5,081
|
5,317
|
8,276
|
5,255
|
6,103
|
5,346
|
9,343
|
5,637
|
6,201
|
6,108
|
9,638
|
6,452
|
6,617
|
6,663
|
9,846
|
6,879
|
6,840
|
8,892
|
12,138
|
9,559
|
10,671
|
10,729
|
12,931
|
11,518
|
12,127
|
11,956
|
7,991
|
10,692
|
11,403
|
12,910
|
15,146
|
13,456
|
11,443
|
15,033
|
19,224
|
18,167
|
19,462
|
22,671
|
12,933
|
22,413
|
25,012
|
26,484
|
27,845
|
24,616
|
24,489
|
25,127
|
26,798
|
27,846
|
28,238
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
57.0
|
57.2
|
52.8
|
56.6
|
58.6
|
|
研究開発費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,669
|
1,715
|
1,745
|
1,762
|
1,851
|
1,854
|
1,749
|
1,823
|
1,815
|
1,870
|
1,889
|
1,884
|
1,902
|
1,945
|
1,931
|
1,978
|
2,009
|
2,106
|
2,428
|
2,222
|
2,314
|
2,364
|
2,437
|
2,542
|
2,757
|
3,027
|
3,057
|
3,107
|
3,185
|
3,232
|
3,240
|
3,473
|
|
販売管理費
|
4,298
|
4,000
|
4,375
|
4,668
|
4,535
|
4,287
|
4,394
|
4,712
|
4,777
|
4,547
|
4,568
|
5,453
|
5,009
|
5,007
|
4,869
|
5,881
|
5,313
|
5,175
|
4,891
|
5,882
|
5,736
|
5,553
|
5,527
|
6,384
|
5,820
|
5,674
|
5,311
|
6,146
|
6,055
|
5,615
|
5,231
|
6,311
|
6,160
|
6,310
|
6,096
|
5,104
|
6,149
|
5,850
|
5,980
|
7,217
|
7,346
|
8,195
|
8,442
|
8,924
|
8,490
|
7,804
|
8,425
|
8,861
|
8,421
|
8,665
|
9,233
|
10,854
|
9,703
|
10,211
|
10,796
|
11,480
|
10,963
|
10,012
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,980
|
-
|
-
|
-
|
7,082
|
8,165
|
7,909
|
-
|
7,911
|
8,826
|
8,038
|
7,734
|
7,882
|
9,162
|
9,277
|
10,173
|
10,451
|
11,030
|
10,918
|
10,026
|
10,739
|
11,225
|
10,858
|
11,207
|
11,990
|
13,881
|
12,760
|
13,318
|
13,981
|
14,712
|
14,203
|
13,485
|
|
営業利益
|
-142
|
895
|
689
|
2,369
|
-399
|
354
|
258
|
3,583
|
262
|
534
|
749
|
2,823
|
246
|
1,096
|
477
|
3,462
|
324
|
1,026
|
1,217
|
3,756
|
716
|
1,064
|
1,136
|
3,462
|
1,059
|
1,166
|
1,912
|
4,277
|
1,759
|
3,294
|
3,647
|
4,766
|
3,609
|
3,994
|
4,045
|
-835
|
2,654
|
3,669
|
5,028
|
5,984
|
4,179
|
1,270
|
4,582
|
8,194
|
7,249
|
9,436
|
11,932
|
1,708
|
11,555
|
13,805
|
14,494
|
13,964
|
11,856
|
11,171
|
11,146
|
12,086
|
13,643
|
14,753
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.0
|
25.4
|
23.8
|
27.7
|
30.6
|
|
経常(税引前)利益
|
-460
|
584
|
387
|
2,042
|
-579
|
209
|
133
|
3,445
|
138
|
420
|
686
|
2,763
|
196
|
1,039
|
421
|
3,405
|
271
|
978
|
1,169
|
3,726
|
692
|
1,046
|
1,119
|
3,438
|
1,033
|
1,144
|
1,893
|
4,263
|
1,752
|
3,288
|
3,642
|
4,763
|
3,602
|
4,003
|
4,040
|
-841
|
2,648
|
3,666
|
4,984
|
6,032
|
8,100
|
1,328
|
4,405
|
8,013
|
7,146
|
9,623
|
12,369
|
2,090
|
11,995
|
14,534
|
15,131
|
14,726
|
13,000
|
12,092
|
12,008
|
12,969
|
14,635
|
15,739
|
|
経常(税引前)利益率(%)
|
-2.8
|
3.3
|
2.2
|
10.3
|
-3.8
|
1.2
|
0.8
|
15.8
|
0.8
|
2.3
|
4.0
|
12.8
|
1.1
|
5.3
|
2.4
|
14.8
|
1.5
|
4.8
|
5.9
|
15.5
|
3.4
|
5.0
|
5.4
|
13.4
|
4.9
|
5.4
|
8.5
|
15.6
|
7.5
|
13.2
|
14.5
|
16.1
|
13.7
|
15.5
|
15.4
|
-3.7
|
11.4
|
13.5
|
17.7
|
17.0
|
26.1
|
4.0
|
12.3
|
18.5
|
18.1
|
22.7
|
28.4
|
4.7
|
28.8
|
30.6
|
30.7
|
29.3
|
29.5
|
28.2
|
27.3
|
25.6
|
29.8
|
32.7
|
|
法人税等合計
|
-293
|
275
|
84
|
201
|
-145
|
74
|
22
|
236
|
15
|
52
|
36
|
428
|
37
|
88
|
26
|
65
|
-44
|
2
|
125
|
288
|
124
|
189
|
167
|
216
|
143
|
-89
|
64
|
566
|
248
|
419
|
520
|
35
|
369
|
431
|
425
|
1,059
|
329
|
469
|
624
|
1,007
|
348
|
291
|
1,132
|
476
|
744
|
1,177
|
1,529
|
651
|
1,517
|
1,924
|
1,935
|
1,192
|
1,815
|
1,625
|
1,886
|
1,337
|
2,470
|
2,236
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.4
|
15.7
|
10.3
|
16.9
|
14.2
|
|
純利益
|
-167
|
309
|
303
|
1,841
|
-434
|
135
|
111
|
3,209
|
123
|
368
|
650
|
2,335
|
159
|
951
|
395
|
3,340
|
315
|
976
|
1,044
|
3,438
|
568
|
857
|
952
|
3,222
|
890
|
1,233
|
1,829
|
3,697
|
1,504
|
2,869
|
3,122
|
4,728
|
3,233
|
3,572
|
3,615
|
-1,900
|
2,319
|
3,197
|
4,360
|
5,025
|
7,752
|
1,037
|
3,273
|
7,537
|
6,402
|
8,446
|
10,840
|
1,439
|
10,478
|
12,610
|
13,196
|
13,534
|
11,185
|
10,467
|
10,122
|
11,632
|
12,165
|
13,503
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.4
|
23.0
|
22.9
|
24.7
|
28.0
|
|
一株あたり利益
|
-0.01
|
0.02
|
0.02
|
0.1
|
-0.02
|
0.01
|
0.01
|
0.17
|
0.01
|
0.02
|
0.03
|
0.12
|
0.01
|
0.05
|
0.02
|
0.17
|
0.02
|
0.05
|
0.06
|
0.19
|
0.03
|
0.05
|
0.05
|
0.17
|
0.05
|
0.07
|
0.1
|
0.2
|
0.08
|
0.15
|
0.17
|
0.26
|
0.17
|
0.19
|
0.2
|
-0.1
|
0.13
|
0.17
|
0.24
|
0.27
|
0.42
|
0.03
|
0.09
|
0.2
|
0.17
|
0.23
|
0.29
|
0.04
|
0.28
|
0.34
|
0.36
|
0.36
|
0.3
|
0.29
|
0.28
|
0.33
|
0.34
|
0.38
|
|
希薄化後一株あたり利益
|
-0.01
|
0.02
|
0.02
|
0.1
|
-0.02
|
0.01
|
0.01
|
0.17
|
0.01
|
0.02
|
0.03
|
0.12
|
0.01
|
0.05
|
0.02
|
0.17
|
0.02
|
0.05
|
0.06
|
0.19
|
0.03
|
0.05
|
0.05
|
0.17
|
0.05
|
0.07
|
0.1
|
0.2
|
0.08
|
0.15
|
0.17
|
0.26
|
0.17
|
0.19
|
0.2
|
-0.1
|
0.13
|
0.17
|
0.24
|
0.27
|
0.42
|
0.03
|
0.09
|
0.2
|
0.17
|
0.23
|
0.29
|
0.04
|
0.28
|
0.34
|
0.36
|
0.36
|
0.3
|
0.28
|
0.28
|
0.33
|
0.34
|
0.38
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
45.5
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1
|
-
|
0.13
|
0.13
|
0.13
|
0.15
|
0.14
|
0.14
|