|
(単位:千ドル)
|
3Q11
|
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
|
|
売上高
|
20,793
|
22,019
|
25,414
|
23,921
|
23,866
|
27,141
|
28,728
|
28,308
|
28,031
|
29,423
|
32,870
|
33,343
|
33,538
|
36,487
|
37,410
|
35,761
|
35,009
|
33,475
|
34,396
|
33,952
|
33,037
|
33,739
|
34,518
|
37,429
|
39,210
|
41,212
|
41,226
|
42,634
|
40,676
|
44,023
|
44,826
|
47,027
|
45,183
|
48,394
|
40,426
|
14,721
|
28,786
|
38,398
|
44,059
|
57,860
|
54,941
|
61,836
|
63,692
|
70,714
|
71,378
|
69,968
|
71,517
|
77,055
|
75,250
|
73,907
|
72,283
|
76,180
|
73,234
|
71,483
|
65,876
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
2,710
|
2,932
|
3,390
|
3,279
|
-
|
3,386
|
3,495
|
3,680
|
-
|
3,747
|
4,041
|
4,295
|
-
|
5,111
|
5,381
|
5,033
|
-
|
5,184
|
5,227
|
5,281
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,866
|
-
|
5,812
|
6,192
|
6,701
|
-
|
6,776
|
5,782
|
2,390
|
-
|
6,204
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,193
|
10,609
|
11,767
|
-
|
12,812
|
12,848
|
13,476
|
-
|
14,027
|
14,341
|
14,895
|
-
|
16,531
|
14,450
|
8,908
|
-
|
12,152
|
12,618
|
14,697
|
-
|
18,486
|
18,437
|
19,572
|
-
|
22,732
|
22,026
|
23,803
|
-
|
25,201
|
24,653
|
25,057
|
-
|
26,207
|
22,900
|
|
営業費用
|
16,428
|
17,652
|
20,958
|
19,884
|
-
|
21,207
|
22,552
|
22,658
|
-
|
23,807
|
25,411
|
30,451
|
-
|
30,347
|
40,026
|
21,609
|
-
|
27,758
|
26,846
|
27,295
|
-
|
27,406
|
27,031
|
29,546
|
-
|
32,072
|
32,995
|
33,142
|
-
|
32,891
|
33,660
|
37,053
|
-
|
38,708
|
42,901
|
19,378
|
-
|
31,815
|
34,218
|
39,353
|
-
|
45,925
|
46,611
|
50,207
|
-
|
53,070
|
58,090
|
61,540
|
-
|
60,742
|
67,626
|
78,716
|
-
|
57,577
|
57,705
|
|
営業利益
|
4,365
|
4,367
|
4,456
|
4,037
|
-
|
5,934
|
6,176
|
5,650
|
-
|
5,616
|
7,459
|
2,892
|
-
|
6,140
|
-2,616
|
14,152
|
3,202
|
5,717
|
7,550
|
6,657
|
924
|
6,333
|
7,487
|
7,883
|
1,436
|
9,140
|
8,231
|
9,492
|
1,533
|
11,132
|
11,166
|
9,974
|
2,429
|
9,686
|
-2,475
|
-4,657
|
192
|
6,583
|
9,841
|
18,507
|
3,617
|
15,911
|
17,081
|
20,507
|
17,960
|
16,898
|
13,427
|
15,515
|
5,644
|
13,165
|
4,657
|
-2,536
|
3,519
|
13,906
|
8,171
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
4,021
|
3,494
|
3,391
|
2,920
|
-
|
4,298
|
4,416
|
3,781
|
-
|
3,681
|
5,570
|
832
|
-
|
5,111
|
-4,373
|
12,522
|
-
|
3,806
|
5,586
|
4,618
|
-
|
4,355
|
5,664
|
5,739
|
-
|
6,128
|
6,193
|
7,236
|
-
|
8,215
|
8,673
|
7,485
|
-
|
7,227
|
-4,911
|
-7,005
|
-
|
9,125
|
7,970
|
16,307
|
-
|
13,497
|
14,329
|
17,709
|
-
|
13,302
|
9,840
|
11,286
|
-
|
9,043
|
754
|
-6,646
|
-
|
10,912
|
4,262
|
|
経常(税引前)利益率(%)
|
19.34
|
15.87
|
13.34
|
12.21
|
-
|
15.84
|
15.37
|
13.36
|
-
|
12.51
|
16.95
|
2.5
|
-
|
14.01
|
-11.69
|
35.02
|
-
|
11.37
|
16.24
|
13.6
|
-
|
12.91
|
16.41
|
15.33
|
-
|
14.87
|
15.02
|
16.97
|
-
|
18.66
|
19.35
|
15.92
|
-
|
14.93
|
-12.15
|
-47.59
|
-
|
23.76
|
18.09
|
28.18
|
-
|
21.83
|
22.5
|
25.04
|
-
|
19.01
|
13.76
|
14.65
|
-
|
12.24
|
1.04
|
-8.72
|
-
|
15.27
|
6.47
|
|
法人税等合計
|
1,500
|
1,208
|
1,134
|
1,022
|
-
|
1,584
|
1,615
|
1,409
|
-
|
1,323
|
1,922
|
203
|
-
|
1,846
|
-1,265
|
4,442
|
-
|
1,367
|
293
|
1,986
|
-
|
1,450
|
1,908
|
1,889
|
-
|
-8,227
|
1,499
|
1,829
|
-
|
1,811
|
1,930
|
1,806
|
-
|
1,593
|
-1,418
|
-1,437
|
-
|
-384
|
1,938
|
3,986
|
-
|
2,933
|
3,356
|
3,767
|
-
|
3,031
|
2,147
|
2,269
|
-
|
1,799
|
5
|
-1,426
|
-
|
1,847
|
1,068
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
純利益
|
941
|
2,238
|
2,170
|
1,876
|
1,453
|
2,700
|
2,798
|
2,248
|
1,604
|
2,404
|
3,722
|
691
|
4,423
|
3,360
|
-2,841
|
8,267
|
526
|
2,552
|
5,505
|
2,653
|
379
|
2,905
|
3,759
|
3,850
|
-2,239
|
14,355
|
4,694
|
5,407
|
-2,672
|
6,404
|
6,735
|
5,679
|
458
|
5,634
|
-3,452
|
-5,474
|
-2,793
|
9,643
|
6,091
|
12,321
|
2,300
|
10,575
|
10,973
|
13,942
|
10,612
|
10,271
|
7,732
|
9,085
|
2,191
|
7,244
|
774
|
-5,220
|
244
|
9,065
|
3,231
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.09
|
0.23
|
0.22
|
0.19
|
0.15
|
0.28
|
0.29
|
0.23
|
0.17
|
0.25
|
0.39
|
0.07
|
0.44
|
0.33
|
-0.28
|
0.81
|
0.05
|
0.25
|
0.55
|
0.27
|
0.04
|
0.3
|
0.39
|
0.4
|
-0.23
|
1.47
|
0.48
|
0.55
|
-0.27
|
0.65
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.15
|
1.48
|
1.15
|
1.11
|
0.83
|
0.96
|
0.23
|
0.77
|
0.08
|
-0.56
|
0.03
|
1.01
|
0.36
|
|
希薄化後一株あたり利益
|
0.09
|
0.23
|
0.22
|
0.19
|
0.15
|
0.28
|
0.29
|
0.23
|
0.17
|
0.25
|
0.37
|
0.07
|
0.42
|
0.32
|
-0.28
|
0.78
|
0.05
|
0.25
|
0.54
|
0.27
|
0.04
|
0.3
|
0.39
|
0.4
|
-0.23
|
1.47
|
0.48
|
0.55
|
-0.27
|
0.65
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.15
|
1.48
|
1.15
|
1.11
|
0.83
|
0.96
|
0.23
|
0.77
|
0.08
|
-0.56
|
0.03
|
1.01
|
0.36
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.03
|
0.03
|
-
|
0.03
|
0.03
|
0.03
|
-
|
0.03
|
0.03
|
0.03
|
-
|
0.03
|
0.03
|
0.03
|
-
|
0.03
|
0.04
|
0.03
|
-
|
0.04
|
0.04
|
0.04
|
-
|
0.04
|
0.05
|
0.05
|
0.05
|
0.05
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.07
|
0.07
|
0.07
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|