|
(単位:千ドル)
|
2Q11
|
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
|
33,500
|
30,761
|
31,952
|
33,672
|
31,966
|
33,370
|
33,697
|
35,832
|
34,700
|
34,993
|
34,609
|
34,025
|
35,406
|
35,267
|
33,977
|
36,499
|
34,441
|
33,933
|
34,503
|
37,902
|
37,220
|
36,507
|
37,053
|
37,886
|
35,684
|
37,220
|
42,931
|
49,019
|
47,808
|
50,697
|
47,328
|
51,399
|
49,394
|
50,260
|
48,277
|
42,644
|
43,299
|
45,153
|
48,599
|
50,655
|
50,723
|
56,343
|
71,242
|
94,343
|
96,970
|
91,237
|
97,753
|
100,037
|
100,784
|
101,498
|
105,009
|
110,177
|
145,165
|
144,070
|
148,148
|
151,176
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
23,497
|
22,277
|
22,750
|
23,982
|
22,740
|
-
|
24,794
|
25,113
|
24,537
|
-
|
25,580
|
24,549
|
25,723
|
-
|
25,339
|
26,206
|
24,931
|
-
|
26,776
|
27,607
|
28,768
|
-
|
27,537
|
27,945
|
27,491
|
-
|
32,746
|
36,033
|
35,377
|
-
|
34,831
|
37,028
|
36,073
|
-
|
35,454
|
32,695
|
32,771
|
-
|
35,990
|
37,241
|
38,707
|
-
|
54,108
|
70,019
|
71,447
|
-
|
69,052
|
70,392
|
73,034
|
-
|
74,926
|
77,146
|
103,642
|
-
|
105,997
|
107,633
|
|
売上総利益
|
10,003
|
8,484
|
9,201
|
9,690
|
9,225
|
10,067
|
8,902
|
10,718
|
10,162
|
10,865
|
9,029
|
9,476
|
9,683
|
8,613
|
8,638
|
10,293
|
9,510
|
9,013
|
7,727
|
10,295
|
8,452
|
8,176
|
9,516
|
9,941
|
8,193
|
7,837
|
10,185
|
12,986
|
12,431
|
12,706
|
12,497
|
14,371
|
13,321
|
13,770
|
12,823
|
9,949
|
10,528
|
11,384
|
12,609
|
13,414
|
12,016
|
13,075
|
17,134
|
24,324
|
25,523
|
23,279
|
28,701
|
29,645
|
27,750
|
26,129
|
30,083
|
33,031
|
41,523
|
42,056
|
42,151
|
43,543
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
5,686
|
5,219
|
5,518
|
5,391
|
5,155
|
-
|
5,945
|
6,075
|
5,678
|
-
|
5,834
|
6,466
|
5,871
|
-
|
6,024
|
6,776
|
5,604
|
-
|
5,904
|
6,470
|
6,027
|
-
|
6,316
|
6,061
|
5,693
|
-
|
6,592
|
7,417
|
6,541
|
-
|
7,244
|
7,799
|
7,183
|
-
|
7,752
|
6,665
|
6,791
|
-
|
7,309
|
7,228
|
6,806
|
-
|
10,011
|
12,078
|
11,822
|
-
|
13,006
|
12,299
|
12,467
|
-
|
13,912
|
13,900
|
15,789
|
-
|
18,725
|
18,679
|
|
営業利益
|
4,316
|
3,264
|
3,688
|
4,305
|
4,070
|
-
|
2,956
|
4,632
|
4,483
|
-
|
3,195
|
2,788
|
3,098
|
-
|
2,567
|
3,487
|
3,055
|
-
|
1,704
|
4,193
|
4,081
|
-
|
3,205
|
3,930
|
2,500
|
-
|
2,564
|
5,669
|
5,885
|
-
|
5,253
|
6,572
|
6,138
|
-
|
5,075
|
2,994
|
3,725
|
-
|
5,300
|
6,207
|
5,077
|
-
|
6,360
|
12,199
|
25,965
|
-
|
12,841
|
17,042
|
15,045
|
-
|
15,924
|
17,951
|
24,764
|
-
|
23,126
|
24,329
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
経常(税引前)利益
|
4,305
|
3,258
|
3,670
|
4,291
|
4,056
|
-
|
2,915
|
4,588
|
4,440
|
-
|
3,173
|
2,861
|
3,179
|
-
|
2,543
|
3,495
|
3,064
|
-
|
1,715
|
4,208
|
4,106
|
-
|
3,233
|
3,959
|
2,551
|
-
|
2,366
|
5,275
|
5,627
|
-
|
4,783
|
6,180
|
5,949
|
-
|
4,732
|
2,926
|
3,708
|
-
|
5,294
|
6,224
|
5,057
|
-
|
6,085
|
11,623
|
25,239
|
-
|
11,895
|
15,973
|
14,141
|
-
|
15,335
|
17,372
|
21,219
|
-
|
20,281
|
21,626
|
|
経常(税引前)利益率(%)
|
12.85
|
10.59
|
11.49
|
12.75
|
12.69
|
-
|
8.65
|
12.8
|
12.8
|
-
|
9.17
|
8.41
|
8.98
|
-
|
7.48
|
9.58
|
8.9
|
-
|
4.97
|
11.1
|
11.03
|
-
|
8.73
|
10.45
|
7.15
|
-
|
5.51
|
10.76
|
11.77
|
-
|
10.11
|
12.02
|
12.04
|
-
|
9.8
|
6.86
|
8.56
|
-
|
10.89
|
12.29
|
9.97
|
-
|
8.54
|
12.32
|
26.03
|
-
|
12.17
|
15.97
|
14.03
|
-
|
14.6
|
15.77
|
14.62
|
-
|
13.69
|
14.31
|
|
法人税等合計
|
1,602
|
819
|
1,322
|
1,544
|
1,460
|
-
|
885
|
1,605
|
1,554
|
-
|
1,111
|
1,001
|
1,113
|
-
|
890
|
1,223
|
1,072
|
-
|
640
|
1,473
|
1,437
|
-
|
1,062
|
1,329
|
856
|
-
|
589
|
1,285
|
1,493
|
-
|
1,049
|
1,582
|
308
|
-
|
841
|
608
|
720
|
-
|
1,131
|
1,509
|
1,268
|
-
|
1,227
|
2,694
|
5,699
|
-
|
2,156
|
4,090
|
2,447
|
-
|
2,642
|
3,820
|
4,858
|
-
|
3,097
|
4,446
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
純利益
|
2,702
|
2,439
|
2,348
|
2,747
|
2,596
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,992
|
-
|
1,075
|
2,735
|
2,669
|
-
|
2,171
|
2,630
|
1,695
|
-
|
1,777
|
3,990
|
4,134
|
-
|
3,734
|
4,598
|
5,641
|
-
|
3,891
|
2,318
|
2,988
|
-
|
4,163
|
4,715
|
3,789
|
-
|
4,858
|
8,929
|
19,540
|
-
|
9,739
|
11,883
|
11,694
|
-
|
12,693
|
13,552
|
16,361
|
-
|
17,184
|
17,180
|
|
純利益率(%)
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
一株あたり利益
|
0.42
|
0.37
|
0.36
|
0.41
|
0.39
|
0.48
|
0.3
|
0.44
|
0.42
|
0.49
|
0.3
|
0.27
|
0.29
|
0.22
|
0.23
|
0.32
|
0.28
|
0.24
|
0.15
|
0.38
|
0.37
|
0.21
|
0.3
|
0.36
|
0.23
|
0.38
|
0.24
|
0.54
|
0.56
|
0.6
|
0.5
|
0.62
|
0.76
|
0.78
|
0.52
|
0.31
|
0.4
|
0.56
|
0.55
|
0.63
|
0.5
|
0.43
|
0.64
|
1.18
|
2.58
|
1.12
|
1.28
|
1.56
|
1.53
|
1.52
|
1.66
|
1.77
|
2.13
|
2.13
|
2.24
|
2.23
|
|
希薄化後一株あたり利益
|
0.39
|
0.35
|
0.33
|
0.39
|
0.37
|
0.45
|
0.29
|
0.42
|
0.41
|
0.47
|
0.29
|
0.26
|
0.29
|
0.22
|
0.23
|
0.32
|
0.28
|
0.23
|
0.15
|
0.38
|
0.37
|
0.2
|
0.3
|
0.36
|
0.23
|
0.37
|
0.24
|
0.54
|
0.56
|
0.59
|
0.5
|
0.62
|
0.75
|
0.76
|
0.52
|
0.31
|
0.4
|
0.55
|
0.55
|
0.62
|
0.5
|
0.42
|
0.64
|
1.17
|
2.56
|
1.1
|
1.27
|
1.55
|
1.52
|
1.51
|
1.64
|
1.75
|
2.11
|
2.1
|
2.21
|
2.21
|
|
EBITDA
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|