|
(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
|
66,377
|
65,886
|
70,608
|
76,363
|
70,807
|
-
|
74,658
|
80,471
|
79,595
|
81,484
|
85,278
|
102,062
|
122,242
|
101,990
|
88,817
|
98,426
|
96,513
|
102,511
|
94,048
|
108,347
|
100,244
|
98,945
|
109,706
|
108,430
|
102,460
|
103,182
|
116,823
|
-
|
117,159
|
112,913
|
128,230
|
128,704
|
119,962
|
106,283
|
116,938
|
42,117
|
126,234
|
127,360
|
121,644
|
110,057
|
100,341
|
112,908
|
115,943
|
123,073
|
120,360
|
113,184
|
127,183
|
132,219
|
135,406
|
118,532
|
140,773
|
143,055
|
139,052
|
129,919
|
144,082
|
152,013
|
152,399
|
137,534
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.6
|
2.4
|
6.3
|
9.6
|
5.9
|
|
売上原価
|
54,873
|
54,646
|
57,556
|
61,896
|
57,094
|
-
|
61,437
|
65,846
|
65,080
|
65,541
|
70,386
|
81,614
|
94,185
|
83,538
|
73,066
|
88,026
|
80,014
|
83,901
|
79,527
|
93,152
|
85,639
|
85,450
|
92,303
|
93,771
|
88,997
|
90,536
|
101,626
|
-
|
101,976
|
100,177
|
112,548
|
114,505
|
104,076
|
95,950
|
99,928
|
49,900
|
103,723
|
105,119
|
102,990
|
94,805
|
87,792
|
97,975
|
101,305
|
109,177
|
107,864
|
105,797
|
117,182
|
119,951
|
116,686
|
105,035
|
126,089
|
124,488
|
120,131
|
112,768
|
120,977
|
126,613
|
126,064
|
114,812
|
|
売上総利益
|
11,504
|
11,240
|
13,052
|
14,467
|
13,713
|
-
|
13,221
|
14,625
|
14,515
|
15,943
|
14,892
|
20,448
|
28,057
|
18,452
|
15,751
|
10,400
|
16,499
|
18,610
|
14,521
|
15,195
|
14,605
|
13,495
|
17,403
|
14,659
|
13,463
|
12,646
|
15,197
|
13,137
|
15,183
|
12,736
|
15,682
|
14,199
|
15,886
|
10,333
|
17,010
|
-7,783
|
22,511
|
22,241
|
18,654
|
15,252
|
12,549
|
14,933
|
14,638
|
13,896
|
12,496
|
7,387
|
10,001
|
12,268
|
18,720
|
13,497
|
14,684
|
18,567
|
18,921
|
17,151
|
23,105
|
25,400
|
26,335
|
22,722
|
|
売上総利益率(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.2
|
16.0
|
16.7
|
17.3
|
16.5
|
|
営業費用
|
8,208
|
7,979
|
8,720
|
8,897
|
9,120
|
-
|
8,025
|
9,308
|
9,470
|
9,250
|
9,757
|
10,797
|
13,187
|
10,490
|
9,847
|
8,010
|
10,574
|
11,196
|
10,680
|
11,467
|
11,370
|
11,329
|
11,869
|
11,892
|
10,042
|
10,152
|
10,839
|
10,135
|
11,031
|
10,470
|
11,721
|
13,964
|
12,954
|
12,094
|
10,727
|
8,333
|
11,314
|
10,302
|
11,927
|
11,200
|
12,121
|
11,301
|
11,261
|
12,436
|
12,700
|
12,081
|
12,485
|
10,975
|
12,614
|
13,439
|
12,725
|
8,876
|
13,858
|
15,017
|
16,020
|
16,898
|
15,888
|
17,860
|
|
営業利益
|
3,296
|
3,261
|
4,332
|
5,454
|
4,593
|
-
|
3,052
|
5,317
|
5,045
|
6,693
|
5,135
|
9,651
|
14,870
|
7,962
|
5,904
|
2,390
|
5,925
|
7,414
|
3,841
|
3,728
|
3,235
|
2,166
|
5,534
|
2,767
|
3,421
|
2,494
|
4,358
|
3,002
|
4,152
|
2,266
|
3,961
|
235
|
2,932
|
-1,761
|
6,283
|
-16,116
|
11,197
|
11,939
|
6,727
|
4,052
|
428
|
3,632
|
3,377
|
1,460
|
-204
|
-4,694
|
-2,484
|
1,293
|
6,106
|
58
|
1,959
|
9,691
|
5,063
|
2,134
|
7,085
|
8,502
|
10,447
|
4,862
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.6
|
4.9
|
5.6
|
6.9
|
3.5
|
|
経常(税引前)利益
|
2,294
|
3,564
|
4,850
|
5,134
|
4,561
|
-
|
1,995
|
6,409
|
5,610
|
6,942
|
5,502
|
9,760
|
15,859
|
9,696
|
6,439
|
1,939
|
5,586
|
7,727
|
3,867
|
2,010
|
3,303
|
3,047
|
6,800
|
3,244
|
4,335
|
3,826
|
4,831
|
4,706
|
4,409
|
-29,358
|
3,823
|
693
|
2,979
|
-1,494
|
6,207
|
-15,815
|
11,650
|
11,564
|
7,063
|
4,731
|
259
|
4,095
|
4,185
|
741
|
-96
|
-4,250
|
-3,154
|
-165
|
5,842
|
1,044
|
1,672
|
11,645
|
5,246
|
1,803
|
7,355
|
10,232
|
10,893
|
7,342
|
|
経常(税引前)利益率(%)
|
3.5
|
5.4
|
6.9
|
6.7
|
6.4
|
-
|
2.7
|
8.0
|
7.0
|
8.5
|
6.5
|
9.6
|
13.0
|
9.5
|
7.2
|
2.0
|
5.8
|
7.5
|
4.1
|
1.9
|
3.3
|
3.1
|
6.2
|
3.0
|
4.2
|
3.7
|
4.1
|
-
|
3.8
|
-26.0
|
3.0
|
0.5
|
2.5
|
-1.4
|
5.3
|
-37.6
|
9.2
|
9.1
|
5.8
|
4.3
|
0.3
|
3.6
|
3.6
|
0.6
|
-0.1
|
-3.8
|
-2.5
|
-0.1
|
4.3
|
0.9
|
1.2
|
8.1
|
3.8
|
1.4
|
5.1
|
6.7
|
7.1
|
5.3
|
|
法人税等合計
|
321
|
1,260
|
1,136
|
872
|
1,246
|
-
|
557
|
2,489
|
1,756
|
2,261
|
1,285
|
3,372
|
5,519
|
2,795
|
1,064
|
4
|
1,754
|
2,514
|
589
|
211
|
898
|
1,410
|
1,752
|
224
|
1,066
|
-9
|
899
|
114
|
-20
|
-7,760
|
786
|
-746
|
299
|
-399
|
1,294
|
-3,460
|
1,577
|
1,991
|
1,153
|
390
|
37
|
255
|
50
|
78
|
-36
|
-1,735
|
133
|
2,919
|
1,387
|
264
|
546
|
1,578
|
1,498
|
405
|
1,644
|
2,170
|
2,356
|
1,699
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.5
|
22.4
|
21.2
|
21.6
|
23.1
|
|
純利益
|
1,973
|
2,304
|
3,714
|
4,262
|
3,315
|
2,840
|
1,438
|
3,920
|
3,854
|
4,681
|
4,217
|
6,388
|
10,340
|
6,901
|
5,375
|
1,935
|
3,832
|
5,213
|
3,278
|
1,799
|
2,405
|
1,637
|
5,048
|
3,020
|
3,269
|
3,835
|
3,932
|
4,592
|
4,429
|
-21,598
|
3,037
|
1,439
|
2,680
|
-1,095
|
4,913
|
-10,502
|
10,073
|
9,573
|
5,910
|
4,341
|
222
|
3,840
|
4,135
|
663
|
128
|
-1,839
|
-2,256
|
-2,700
|
4,455
|
1,022
|
1,506
|
10,067
|
3,748
|
1,398
|
5,711
|
8,267
|
8,537
|
5,643
|
|
純利益率(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1
|
4.0
|
5.4
|
5.6
|
4.1
|
|
一株あたり利益
|
0.39
|
0.47
|
0.83
|
0.98
|
0.79
|
-
|
0.32
|
0.95
|
0.93
|
1.11
|
1.03
|
1.63
|
2.63
|
1.62
|
1.23
|
0.33
|
0.92
|
0.95
|
0.53
|
0.16
|
0.43
|
0.11
|
0.97
|
0.5
|
0.68
|
0.79
|
0.82
|
1.1
|
0.95
|
-6.03
|
0.47
|
-0.02
|
0.34
|
-0.36
|
0.8
|
-2.8
|
2.13
|
1.88
|
1.18
|
0.77
|
0.03
|
0.88
|
0.81
|
0.1
|
0.03
|
-0.47
|
-0.57
|
-0.69
|
1.05
|
0.26
|
0.38
|
2.41
|
0.92
|
0.33
|
1.34
|
2.05
|
2.1
|
1.21
|
|
希薄化後一株あたり利益
|
0.39
|
0.47
|
0.82
|
0.97
|
0.78
|
-
|
0.32
|
0.92
|
0.91
|
1.09
|
1
|
1.59
|
2.55
|
1.58
|
1.2
|
0.33
|
0.9
|
0.93
|
0.52
|
0.16
|
0.42
|
0.11
|
0.95
|
0.48
|
0.67
|
0.78
|
0.8
|
1.08
|
0.93
|
-5.96
|
0.46
|
-0.02
|
0.33
|
-0.36
|
0.79
|
-2.8
|
2.11
|
1.85
|
1.15
|
0.74
|
0.03
|
0.87
|
0.8
|
0.1
|
0.03
|
-0.47
|
-0.57
|
-0.69
|
1.05
|
0.26
|
0.37
|
2.4
|
0.92
|
0.32
|
1.32
|
2.02
|
2.07
|
1.2
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.3
|
0
|
0
|
0.11
|
0.11
|
0.11
|
-
|
0.12
|
0.12
|
0.12
|
0.12
|
0.13
|
0.13
|
0.13
|
0.13
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|