|
(単位:千ドル)
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
49,157
|
51,117
|
56,809
|
59,558
|
68,031
|
72,777
|
80,238
|
83,730
|
91,226
|
97,522
|
104,365
|
107,260
|
116,002
|
116,652
|
124,419
|
123,073
|
130,173
|
130,224
|
133,995
|
141,063
|
151,829
|
153,019
|
156,584
|
151,575
|
162,072
|
163,332
|
161,741
|
159,079
|
166,371
|
161,285
|
159,230
|
165,227
|
180,944
|
183,281
|
189,912
|
194,439
|
199,132
|
206,872
|
204,096
|
215,280
|
208,840
|
233,248
|
214,315
|
220,053
|
250,588
|
242,620
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
18,794
|
19,821
|
21,768
|
22,936
|
26,102
|
29,108
|
32,047
|
33,260
|
35,607
|
39,526
|
42,545
|
44,512
|
47,944
|
48,063
|
52,245
|
50,184
|
52,637
|
52,411
|
57,289
|
58,812
|
64,590
|
64,490
|
67,891
|
66,461
|
68,829
|
69,218
|
68,526
|
68,635
|
71,797
|
69,123
|
63,811
|
60,331
|
66,308
|
61,832
|
67,757
|
69,634
|
69,451
|
77,019
|
79,911
|
78,163
|
84,416
|
94,219
|
88,204
|
91,254
|
104,405
|
100,888
|
|
研究開発費
|
5,675
|
4,555
|
5,060
|
5,685
|
6,464
|
7,777
|
9,275
|
9,870
|
11,379
|
10,684
|
10,189
|
10,827
|
9,622
|
11,225
|
11,971
|
11,604
|
12,989
|
11,044
|
12,892
|
13,340
|
15,210
|
16,448
|
16,728
|
14,032
|
11,689
|
14,986
|
13,594
|
13,533
|
15,103
|
13,069
|
12,485
|
10,617
|
9,867
|
10,731
|
11,993
|
13,565
|
13,626
|
17,162
|
17,534
|
15,406
|
29,218
|
28,098
|
21,051
|
19,859
|
28,610
|
19,865
|
|
営業費用
|
46,200
|
41,134
|
45,876
|
49,644
|
55,538
|
63,678
|
71,808
|
74,840
|
79,002
|
89,287
|
94,699
|
99,173
|
100,973
|
105,830
|
113,942
|
111,785
|
116,974
|
119,921
|
130,710
|
135,493
|
144,638
|
148,530
|
150,959
|
144,876
|
146,433
|
155,233
|
158,671
|
155,896
|
160,568
|
155,504
|
136,685
|
135,880
|
153,351
|
145,163
|
156,687
|
172,270
|
167,214
|
181,498
|
175,411
|
174,911
|
200,125
|
216,056
|
197,569
|
199,387
|
232,439
|
232,419
|
|
営業利益
|
2,957
|
9,983
|
10,933
|
9,914
|
12,493
|
9,099
|
8,430
|
8,890
|
12,224
|
8,235
|
9,666
|
8,087
|
15,029
|
10,822
|
10,477
|
11,288
|
13,199
|
10,303
|
3,285
|
5,570
|
7,191
|
4,489
|
5,625
|
6,699
|
15,639
|
8,099
|
3,070
|
3,183
|
5,803
|
5,781
|
22,545
|
29,347
|
27,593
|
38,118
|
33,225
|
22,169
|
31,918
|
25,374
|
28,685
|
40,369
|
8,715
|
17,192
|
16,746
|
20,666
|
18,149
|
10,201
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
29,019
|
9,971
|
10,953
|
9,934
|
12,517
|
9,120
|
8,411
|
8,840
|
11,806
|
5,673
|
9,609
|
7,320
|
11,669
|
10,810
|
10,265
|
11,390
|
12,032
|
10,758
|
4,795
|
5,700
|
8,828
|
43,904
|
-1,394
|
6,916
|
16,687
|
8,995
|
3,654
|
3,648
|
8,619
|
6,294
|
22,694
|
28,179
|
32,356
|
-
|
-
|
-
|
32,676
|
22,713
|
27,139
|
41,414
|
51,381
|
27,613
|
20,390
|
16,560
|
17,527
|
20,418
|
|
経常(税引前)利益率(%)
|
59.03
|
19.51
|
19.28
|
16.68
|
18.4
|
12.53
|
10.48
|
10.56
|
12.94
|
5.82
|
9.21
|
6.82
|
10.06
|
9.27
|
8.25
|
9.25
|
9.24
|
8.26
|
3.58
|
4.04
|
5.81
|
28.69
|
-0.89
|
4.56
|
10.3
|
5.51
|
2.26
|
2.29
|
5.18
|
3.9
|
14.25
|
17.05
|
17.88
|
-
|
-
|
-
|
16.41
|
10.98
|
13.3
|
19.24
|
24.6
|
11.84
|
9.51
|
7.53
|
6.99
|
8.42
|
|
法人税等合計
|
-26,111
|
4,406
|
4,090
|
3,740
|
4,660
|
4,202
|
3,550
|
3,562
|
4,774
|
2,431
|
4,272
|
3,217
|
4,800
|
4,677
|
3,016
|
1,999
|
2,177
|
4,155
|
1,729
|
698
|
6,772
|
11,323
|
-1,140
|
-531
|
1,774
|
1,473
|
355
|
-1,286
|
4,266
|
1,976
|
3,707
|
5,597
|
6,477
|
6,142
|
5,094
|
4,391
|
6,104
|
3,268
|
4,099
|
8,571
|
1,368
|
-806
|
4,269
|
12,935
|
-88
|
1,730
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,337
|
4,103
|
6,869
|
6,133
|
7,249
|
9,391
|
9,855
|
6,603
|
3,066
|
5,002
|
-
|
32,581
|
-254
|
7,447
|
-
|
7,522
|
3,299
|
4,934
|
4,353
|
4,318
|
18,987
|
22,582
|
25,879
|
29,514
|
29,454
|
16,029
|
26,572
|
19,445
|
23,040
|
32,843
|
50,013
|
28,419
|
16,121
|
3,625
|
17,615
|
18,688
|
|
純利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.88
|
0.17
|
0.2
|
0.18
|
0.22
|
0.14
|
0.14
|
0.15
|
0.2
|
0.09
|
0.15
|
0.11
|
0.19
|
0.17
|
0.21
|
0.27
|
0.28
|
0.19
|
0.09
|
0.14
|
0.06
|
0.94
|
-0.01
|
0.21
|
0.43
|
0.21
|
0.09
|
0.14
|
0.12
|
0.12
|
0.53
|
0.63
|
0.71
|
0.81
|
0.81
|
0.44
|
0.73
|
0.54
|
0.64
|
0.92
|
1.39
|
0.79
|
0.45
|
0.1
|
0.5
|
0.54
|
|
希薄化後一株あたり利益
|
0.88
|
0.16
|
0.2
|
0.18
|
0.22
|
0.14
|
0.14
|
0.15
|
0.19
|
0.09
|
0.15
|
0.11
|
0.19
|
0.17
|
0.2
|
0.26
|
0.27
|
0.19
|
0.09
|
0.14
|
0.06
|
0.92
|
-0.01
|
0.21
|
0.42
|
0.21
|
0.09
|
0.14
|
0.12
|
0.12
|
0.53
|
0.62
|
0.7
|
0.79
|
0.79
|
0.43
|
0.71
|
0.53
|
0.64
|
0.9
|
1.37
|
0.79
|
0.45
|
0.1
|
0.5
|
0.53
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.17
|
0.17
|
0.17
|
-
|
0.21
|
0.21
|
0.21
|
0.24
|
0.24
|
0.24
|
0.27
|
0.27
|
0.27
|
0.3
|
0.3
|
0.3
|
0.33
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|