|
(単位:千ドル)
|
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
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
1Q26
|
|
売上高
|
50,449
|
47,312
|
46,046
|
46,430
|
41,265
|
42,675
|
43,438
|
44,497
|
39,678
|
38,151
|
48,817
|
42,349
|
34,679
|
36,241
|
37,829
|
37,947
|
34,323
|
35,756
|
31,490
|
29,058
|
26,462
|
27,599
|
27,417
|
29,836
|
26,139
|
27,804
|
31,102
|
11,211
|
12,853
|
-
|
14,950
|
13,723
|
15,847
|
-
|
12,213
|
9,250
|
10,372
|
-
|
13,594
|
13,618
|
13,864
|
-
|
12,783
|
13,875
|
13,867
|
-
|
15,551
|
12,481
|
11,639
|
16,333
|
13,970
|
16,709
|
14,408
|
15,400
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
売上原価
|
35,913
|
34,316
|
33,070
|
33,231
|
28,725
|
-
|
30,447
|
30,876
|
28,640
|
-
|
31,888
|
30,178
|
26,081
|
-
|
26,462
|
27,586
|
24,026
|
-
|
22,703
|
21,824
|
19,828
|
-
|
21,095
|
22,659
|
20,069
|
-
|
22,594
|
8,066
|
8,569
|
-
|
10,146
|
9,910
|
10,825
|
-
|
8,539
|
6,612
|
7,819
|
-
|
8,122
|
9,207
|
10,028
|
-
|
8,691
|
9,789
|
9,423
|
-
|
10,718
|
8,402
|
8,470
|
-
|
9,871
|
11,952
|
10,580
|
10,682
|
|
売上総利益
|
14,536
|
12,996
|
12,976
|
13,199
|
12,540
|
11,835
|
12,991
|
13,621
|
11,038
|
10,450
|
16,929
|
12,171
|
8,598
|
11,255
|
11,367
|
10,361
|
10,297
|
10,727
|
8,787
|
7,234
|
6,634
|
7,386
|
6,322
|
7,177
|
6,070
|
6,890
|
8,508
|
3,145
|
4,284
|
5,903
|
4,804
|
3,813
|
5,022
|
5,034
|
3,674
|
2,638
|
2,553
|
4,326
|
5,472
|
4,411
|
3,836
|
4,198
|
4,092
|
4,086
|
4,444
|
3,851
|
4,833
|
4,079
|
3,169
|
4,453
|
4,099
|
4,757
|
3,828
|
4,718
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
販売管理費
|
6,902
|
6,991
|
7,056
|
6,591
|
6,365
|
-
|
6,556
|
6,041
|
6,106
|
-
|
6,596
|
6,252
|
5,754
|
-
|
5,801
|
5,009
|
5,264
|
-
|
5,337
|
5,110
|
4,604
|
-
|
4,727
|
4,443
|
4,797
|
-
|
4,819
|
2,116
|
1,983
|
-
|
1,922
|
1,914
|
1,949
|
-
|
1,630
|
1,552
|
1,536
|
-
|
1,648
|
1,488
|
1,593
|
-
|
1,633
|
1,732
|
1,523
|
-
|
2,615
|
1,853
|
1,804
|
-
|
2,017
|
2,140
|
1,982
|
2,299
|
|
営業利益
|
7,634
|
6,005
|
5,909
|
4,083
|
5,616
|
-
|
6,235
|
7,461
|
4,932
|
-
|
10,066
|
5,836
|
2,208
|
-
|
5,442
|
5,261
|
4,875
|
-
|
3,380
|
2,101
|
1,917
|
-
|
234
|
-168
|
801
|
-
|
3,506
|
1,029
|
2,301
|
-
|
2,882
|
1,899
|
3,073
|
-
|
2,044
|
1,086
|
1,017
|
-
|
3,810
|
2,753
|
2,230
|
-
|
2,459
|
2,354
|
2,921
|
-
|
2,218
|
2,226
|
1,365
|
-
|
2,082
|
2,617
|
1,846
|
2,419
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
経常(税引前)利益
|
9,428
|
6,193
|
6,107
|
4,262
|
5,759
|
-
|
6,132
|
7,353
|
4,884
|
-
|
9,860
|
5,702
|
2,069
|
-
|
5,338
|
5,222
|
4,747
|
-
|
3,425
|
2,136
|
2,004
|
-
|
473
|
-20
|
846
|
-
|
3,846
|
1,386
|
2,694
|
-
|
3,830
|
2,762
|
3,875
|
-
|
2,700
|
1,611
|
1,406
|
-
|
3,927
|
2,842
|
2,310
|
-
|
2,592
|
2,575
|
3,220
|
-
|
2,542
|
2,365
|
1,626
|
-
|
1,369
|
2,816
|
2,136
|
2,774
|
|
経常(税引前)利益率(%)
|
18.69
|
13.09
|
13.26
|
9.18
|
13.96
|
-
|
14.12
|
16.52
|
12.31
|
-
|
20.2
|
13.46
|
5.97
|
-
|
14.11
|
13.76
|
13.83
|
-
|
10.88
|
7.35
|
7.57
|
-
|
1.73
|
-0.07
|
3.24
|
-
|
12.37
|
12.36
|
20.96
|
-
|
25.62
|
20.13
|
24.45
|
-
|
22.11
|
17.42
|
13.56
|
-
|
28.89
|
20.87
|
16.66
|
-
|
20.28
|
18.56
|
23.22
|
-
|
16.35
|
18.95
|
13.97
|
-
|
9.8
|
16.85
|
14.83
|
18.01
|
|
法人税等合計
|
1,758
|
814
|
1,174
|
1,016
|
1,049
|
-
|
1,203
|
-692
|
163
|
-
|
1,644
|
747
|
38
|
-
|
561
|
653
|
638
|
-
|
475
|
155
|
129
|
-
|
-921
|
-540
|
130
|
-
|
678
|
-438
|
616
|
-
|
1,116
|
710
|
1,069
|
-
|
728
|
460
|
369
|
-
|
1,182
|
820
|
569
|
-
|
682
|
690
|
990
|
-
|
688
|
619
|
423
|
-
|
376
|
750
|
559
|
694
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
純利益
|
7,670
|
5,379
|
4,933
|
3,246
|
4,710
|
4,072
|
4,929
|
8,045
|
4,721
|
-60,024
|
8,216
|
4,955
|
2,031
|
4,841
|
4,777
|
4,569
|
4,109
|
4,574
|
2,950
|
1,981
|
1,875
|
2,477
|
1,394
|
520
|
716
|
17,965
|
3,168
|
2,700
|
3,691
|
103,986
|
2,587
|
2,135
|
2,446
|
2,384
|
1,957
|
954
|
921
|
1,032
|
2,745
|
2,022
|
1,741
|
1,956
|
1,910
|
1,885
|
2,230
|
-
|
1,854
|
1,746
|
1,203
|
2,670
|
993
|
2,066
|
1,577
|
2,080
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.37
|
0.26
|
0.24
|
0.16
|
0.23
|
0.2
|
0.24
|
0.39
|
0.23
|
-2.88
|
0.39
|
0.24
|
0.1
|
0.23
|
0.23
|
0.23
|
0.2
|
0.23
|
0.15
|
0.1
|
0.09
|
0.12
|
0.07
|
0.03
|
0.04
|
0.89
|
0.16
|
0.13
|
0.18
|
5.1
|
0.13
|
0.1
|
0.12
|
0.12
|
0.1
|
0.05
|
0.05
|
0.05
|
0.13
|
0.1
|
0.09
|
0.1
|
0.09
|
0.09
|
0.11
|
0.23
|
0.09
|
0.09
|
0.06
|
0.13
|
0.05
|
0.1
|
0.08
|
0.1
|
|
希薄化後一株あたり利益
|
0.37
|
0.26
|
0.24
|
0.16
|
0.23
|
0.2
|
0.24
|
0.39
|
0.23
|
-2.88
|
0.39
|
0.24
|
0.1
|
0.23
|
0.23
|
0.23
|
0.2
|
0.23
|
0.15
|
0.1
|
0.09
|
0.12
|
0.07
|
0.03
|
0.04
|
0.88
|
0.16
|
0.13
|
0.18
|
5.07
|
0.13
|
0.1
|
0.12
|
0.12
|
0.1
|
0.05
|
0.05
|
0.05
|
0.13
|
0.1
|
0.08
|
0.1
|
0.09
|
0.09
|
0.11
|
0.23
|
0.09
|
0.09
|
0.06
|
0.13
|
0.05
|
0.1
|
0.08
|
0.1
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
2.5
|
0.1
|
0.1
|
0.1
|
1.5
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
3
|
0.1
|
0.1
|
0.1
|
-
|
-
|
0.1
|
-
|
-
|
-
|
0.1
|
0.1
|
-
|
-
|
-
|
0.1
|
-
|
-
|
0.1
|
0.1
|
-
|
0.13
|
0.13
|
-
|
-
|
0.13
|
0.13
|
0.13
|
0.13
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|