|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
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
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
73,578
|
58,225
|
50,523
|
68,955
|
58,145
|
49,609
|
51,120
|
74,194
|
60,479
|
50,086
|
48,632
|
72,541
|
57,576
|
49,284
|
49,994
|
71,634
|
56,725
|
50,933
|
55,392
|
72,487
|
60,791
|
52,866
|
63,032
|
79,657
|
66,711
|
60,110
|
67,322
|
87,390
|
71,396
|
60,068
|
-
|
79,988
|
69,936
|
59,915
|
-
|
96,204
|
75,436
|
65,896
|
71,679
|
79,312
|
67,386
|
60,717
|
66,002
|
70,187
|
65,394
|
58,870
|
78,244
|
70,999
|
65,317
|
67,952
|
59,570
|
52,984
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
49,468
|
38,291
|
33,369
|
46,651
|
38,775
|
32,397
|
-
|
50,181
|
41,227
|
33,197
|
-
|
48,769
|
39,117
|
32,184
|
-
|
48,668
|
37,812
|
34,179
|
-
|
50,035
|
42,727
|
36,223
|
-
|
52,192
|
43,232
|
38,166
|
-
|
57,436
|
46,141
|
40,687
|
-
|
58,127
|
49,934
|
42,218
|
-
|
69,419
|
52,418
|
46,273
|
-
|
57,532
|
48,212
|
42,992
|
-
|
50,244
|
46,943
|
43,632
|
55,718
|
50,937
|
47,434
|
49,981
|
42,259
|
38,075
|
|
売上総利益
|
24,110
|
19,934
|
17,154
|
22,304
|
19,370
|
17,212
|
18,235
|
24,013
|
19,252
|
16,889
|
17,463
|
23,772
|
18,459
|
17,100
|
16,939
|
22,966
|
18,913
|
16,754
|
17,663
|
22,452
|
18,064
|
16,643
|
22,155
|
27,465
|
23,479
|
21,944
|
24,919
|
29,954
|
25,255
|
19,381
|
20,724
|
21,861
|
20,002
|
17,697
|
21,686
|
26,785
|
23,018
|
19,623
|
20,522
|
21,780
|
19,174
|
17,725
|
19,397
|
19,943
|
18,451
|
15,238
|
22,526
|
20,062
|
17,883
|
17,971
|
17,311
|
14,909
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
16,545
|
13,854
|
11,052
|
16,100
|
13,044
|
10,003
|
-
|
16,516
|
12,720
|
9,842
|
-
|
15,934
|
14,169
|
9,434
|
-
|
13,875
|
11,823
|
9,132
|
-
|
12,052
|
10,333
|
8,988
|
-
|
13,049
|
11,231
|
10,476
|
-
|
14,197
|
12,052
|
9,968
|
-
|
15,700
|
11,631
|
9,765
|
-
|
17,349
|
12,547
|
10,330
|
-
|
16,361
|
11,087
|
12,578
|
-
|
16,453
|
15,490
|
16,007
|
24,654
|
20,503
|
20,957
|
13,585
|
16,757
|
15,359
|
|
営業利益
|
7,565
|
6,080
|
6,102
|
6,204
|
6,326
|
7,209
|
7,266
|
7,497
|
6,532
|
7,047
|
7,142
|
7,838
|
4,290
|
7,666
|
7,819
|
9,091
|
7,090
|
7,622
|
8,585
|
10,400
|
7,731
|
7,655
|
11,697
|
14,416
|
12,248
|
11,468
|
14,004
|
15,757
|
13,203
|
9,413
|
7,802
|
6,161
|
8,371
|
7,932
|
8,513
|
9,436
|
10,471
|
9,293
|
8,387
|
5,419
|
8,087
|
5,147
|
7,057
|
3,490
|
2,961
|
-769
|
-2,128
|
-441
|
-3,074
|
4,386
|
554
|
-450
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
7,650
|
6,216
|
6,171
|
6,263
|
6,390
|
7,347
|
-
|
7,542
|
6,581
|
7,090
|
-
|
7,891
|
4,332
|
7,712
|
-
|
9,137
|
7,141
|
7,673
|
-
|
10,481
|
7,786
|
7,821
|
-
|
14,740
|
12,640
|
11,924
|
-
|
16,453
|
13,886
|
10,176
|
-
|
6,985
|
9,134
|
8,654
|
-
|
9,781
|
10,875
|
9,711
|
-
|
5,788
|
8,331
|
5,518
|
-
|
3,805
|
3,610
|
198
|
-1,002
|
383
|
-2,645
|
4,712
|
925
|
-242
|
|
経常(税引前)利益率(%)
|
10.4
|
10.68
|
12.21
|
9.08
|
10.99
|
14.81
|
-
|
10.17
|
10.88
|
14.16
|
-
|
10.88
|
7.52
|
15.65
|
-
|
12.76
|
12.59
|
15.06
|
-
|
14.46
|
12.81
|
14.79
|
-
|
18.5
|
18.95
|
19.84
|
-
|
18.83
|
19.45
|
16.94
|
-
|
8.73
|
13.06
|
14.44
|
-
|
10.17
|
14.42
|
14.74
|
-
|
7.3
|
12.36
|
9.09
|
-
|
5.42
|
5.52
|
0.34
|
-1.28
|
0.54
|
-4.05
|
6.93
|
1.55
|
-0.46
|
|
法人税等合計
|
2,813
|
2,286
|
2,273
|
2,311
|
2,356
|
2,770
|
-
|
2,787
|
2,431
|
2,549
|
-
|
2,918
|
1,600
|
2,915
|
-
|
3,380
|
2,639
|
2,783
|
-
|
3,887
|
2,887
|
2,998
|
-
|
5,464
|
3,880
|
2,860
|
-
|
3,871
|
3,134
|
2,389
|
-
|
1,642
|
2,469
|
1,814
|
-
|
2,000
|
2,500
|
2,100
|
-
|
1,400
|
2,000
|
1,300
|
-
|
1,000
|
1,000
|
200
|
-100
|
500
|
-600
|
1,000
|
-1,400
|
500
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
純利益
|
4,837
|
3,930
|
3,898
|
3,952
|
4,034
|
4,577
|
4,602
|
4,755
|
4,150
|
4,541
|
4,526
|
4,973
|
2,732
|
4,797
|
4,951
|
5,757
|
4,502
|
4,890
|
5,418
|
6,594
|
4,899
|
4,823
|
7,503
|
9,276
|
8,760
|
9,064
|
10,183
|
12,582
|
10,752
|
7,787
|
6,620
|
5,343
|
6,665
|
6,840
|
7,003
|
7,768
|
8,412
|
7,611
|
6,812
|
4,428
|
6,349
|
4,257
|
6,066
|
2,775
|
2,579
|
-19
|
-887
|
-70
|
-2,027
|
3,754
|
2,326
|
-707
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.22
|
0.19
|
0.19
|
0.2
|
0.2
|
0.23
|
-
|
0.24
|
0.21
|
0.23
|
-
|
0.25
|
0.14
|
0.24
|
-
|
0.29
|
0.22
|
0.24
|
-
|
0.33
|
0.24
|
0.24
|
-
|
0.46
|
0.43
|
0.45
|
-
|
0.62
|
0.53
|
0.38
|
-
|
0.26
|
0.33
|
0.34
|
-
|
0.39
|
0.42
|
0.38
|
-
|
0.22
|
0.31
|
0.21
|
-
|
0.14
|
0.13
|
0
|
-0.04
|
0
|
-0.1
|
0.18
|
0.11
|
-0.03
|
|
希薄化後一株あたり利益
|
0.22
|
0.19
|
0.19
|
0.2
|
0.2
|
0.23
|
0.23
|
0.24
|
0.21
|
0.23
|
0.23
|
0.25
|
0.14
|
0.24
|
0.25
|
0.29
|
0.22
|
0.24
|
0.27
|
0.32
|
0.24
|
0.24
|
0.37
|
0.45
|
0.43
|
0.44
|
0.5
|
0.62
|
0.52
|
0.38
|
0.32
|
0.26
|
0.33
|
0.34
|
0.35
|
0.39
|
0.42
|
0.38
|
0.34
|
0.22
|
0.31
|
0.21
|
0.3
|
0.14
|
0.13
|
0
|
-0.04
|
0
|
-0.1
|
0.18
|
0.11
|
-0.03
|
|
一株あたり配当金
|
0.13
|
0.13
|
0.13
|
0.15
|
0.15
|
1.15
|
-
|
0.15
|
0.17
|
0.17
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.18
|
0.18
|
0.18
|
-
|
0.19
|
0.19
|
0.19
|
-
|
0.2
|
0.2
|
0.2
|
-
|
0.25
|
0.27
|
0.27
|
-
|
0.27
|
0.27
|
0.27
|
-
|
0.28
|
0.28
|
0.28
|
-
|
0.3
|
0.3
|
0.3
|
-
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|