|
(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
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
39,341
|
26,076
|
54,132
|
40,420
|
6,559
|
21,356
|
38,410
|
35,229
|
6,666
|
14,989
|
37,475
|
28,675
|
7,541
|
16,158
|
55,122
|
68,809
|
13,010
|
-
|
71,889
|
46,853
|
4,850
|
17,445
|
56,200
|
51,518
|
4,666
|
17,533
|
35,600
|
26,517
|
1,631
|
14,779
|
48,521
|
57,565
|
-
|
11,005
|
50,515
|
26,122
|
-
|
13,732
|
55,944
|
34,888
|
-
|
15,337
|
49,641
|
25,938
|
-
|
10,588
|
21,294
|
7,284
|
13,985
|
18,113
|
13,610
|
16,894
|
17,980
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
39,859
|
29,892
|
4,671
|
17,570
|
31,396
|
26,164
|
4,857
|
12,152
|
27,616
|
24,416
|
4,406
|
13,014
|
45,043
|
48,994
|
10,047
|
-
|
52,374
|
33,170
|
4,355
|
14,692
|
41,684
|
36,510
|
28,013
|
16,951
|
27,767
|
14,603
|
-3,633
|
11,597
|
32,207
|
31,561
|
-13,474
|
5,391
|
43,898
|
19,902
|
-
|
8,335
|
45,718
|
26,378
|
-
|
13,526
|
45,642
|
24,627
|
-
|
14,389
|
27,622
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益
|
11,839
|
5,543
|
14,273
|
10,528
|
1,888
|
3,786
|
7,014
|
9,065
|
1,809
|
2,837
|
9,859
|
4,259
|
3,135
|
3,144
|
10,079
|
19,815
|
2,963
|
1,366
|
19,515
|
13,683
|
495
|
2,753
|
14,516
|
15,008
|
-23,347
|
582
|
7,833
|
11,914
|
5,264
|
3,182
|
16,314
|
26,004
|
14,860
|
5,614
|
6,617
|
6,220
|
-532
|
5,397
|
10,226
|
8,510
|
-240
|
1,811
|
3,999
|
1,311
|
-21,886
|
-3,801
|
-6,328
|
15,502
|
-14,255
|
-18,158
|
-4,287
|
-8,238
|
-149,697
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
営業費用
|
27,502
|
20,533
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
10,073
|
3,524
|
12,431
|
8,638
|
-
|
1,978
|
4,550
|
6,812
|
-
|
-990
|
7,373
|
2,162
|
-
|
-2,286
|
6,698
|
16,177
|
-
|
-2,559
|
16,666
|
10,936
|
-
|
-1,035
|
11,117
|
11,299
|
-
|
-3,304
|
4,760
|
8,959
|
-
|
-268
|
11,660
|
23,322
|
-
|
2,854
|
3,664
|
3,664
|
-
|
2,869
|
7,573
|
6,599
|
-
|
-773
|
1,461
|
-1,246
|
-
|
-6,310
|
-8,995
|
12,572
|
-17,527
|
-20,479
|
-6,728
|
-10,824
|
-153,085
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
9,742
|
3,164
|
11,929
|
15,526
|
-1,157
|
1,674
|
4,573
|
6,645
|
18,783
|
-1,251
|
7,062
|
1,910
|
4,062
|
9,538
|
3,744
|
13,994
|
-2,594
|
-5,094
|
14,826
|
8,062
|
-5,314
|
-3,016
|
10,205
|
9,137
|
-29,668
|
-3,679
|
2,620
|
14,033
|
216
|
-3,132
|
9,688
|
21,699
|
21,978
|
1,259
|
5,062
|
2,259
|
22,797
|
5,054
|
6,469
|
35,986
|
-1,122
|
6,780
|
27,196
|
3,664
|
-24,685
|
-4,269
|
-8,665
|
13,995
|
57,988
|
-20,983
|
-2,770
|
-11,431
|
-138,327
|
|
経常(税引前)利益率(%)
|
24.76
|
12.13
|
22.04
|
38.41
|
-17.64
|
7.84
|
11.91
|
18.86
|
281.77
|
-8.35
|
18.84
|
6.66
|
53.87
|
59.03
|
6.79
|
20.34
|
-19.94
|
-
|
20.62
|
17.21
|
-109.57
|
-17.29
|
18.16
|
17.74
|
-635.83
|
-20.98
|
7.36
|
52.92
|
13.24
|
-21.19
|
19.97
|
37.69
|
-
|
11.44
|
10.02
|
8.65
|
-
|
36.8
|
11.56
|
103.15
|
-
|
44.21
|
54.79
|
14.13
|
-
|
-40.32
|
-40.69
|
192.13
|
414.64
|
-115.84
|
-20.35
|
-67.66
|
-769.34
|
|
法人税等合計
|
3,771
|
1,231
|
4,515
|
5,919
|
-692
|
636
|
1,800
|
2,566
|
7,027
|
-547
|
2,992
|
791
|
497
|
3,763
|
950
|
6,227
|
-35
|
-2,075
|
6,102
|
3,392
|
-1,898
|
-1,273
|
4,321
|
3,665
|
-10,559
|
-12,417
|
8,150
|
4,941
|
-284
|
-629
|
2,228
|
5,483
|
5,701
|
361
|
1,496
|
171
|
5,635
|
1,250
|
1,579
|
8,853
|
-115
|
-3,300
|
6,579
|
1,002
|
-3,212
|
-1,083
|
-534
|
1,923
|
15,552
|
-4,970
|
-861
|
-2,180
|
-26,894
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
5,971
|
1,933
|
7,414
|
9,607
|
-465
|
1,038
|
2,773
|
4,079
|
11,756
|
-704
|
4,070
|
1,119
|
3,565
|
5,775
|
2,794
|
7,767
|
-2,528
|
-3,011
|
8,734
|
4,681
|
-3,411
|
-1,735
|
5,884
|
5,479
|
-19,028
|
8,746
|
-5,514
|
9,100
|
718
|
-2,467
|
7,547
|
16,244
|
16,509
|
898
|
3,571
|
2,096
|
17,204
|
3,845
|
4,890
|
27,133
|
-972
|
10,131
|
20,702
|
2,706
|
-21,080
|
-3,150
|
-7,787
|
12,072
|
42,945
|
-15,804
|
-1,909
|
-9,167
|
-111,385
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.81
|
0.26
|
1.01
|
1.31
|
-
|
0.14
|
0.38
|
0.56
|
1.61
|
-
|
0.55
|
0.15
|
0.5
|
0.78
|
0.34
|
0.94
|
-0.3
|
-0.36
|
1.05
|
0.56
|
-0.41
|
-0.21
|
0.7
|
0.66
|
-2.29
|
1.06
|
-0.67
|
1.11
|
0.09
|
-0.33
|
1.01
|
2.17
|
2.21
|
0.11
|
0.48
|
0.28
|
2.29
|
0.51
|
0.65
|
3.61
|
-0.13
|
1.34
|
2.74
|
0.36
|
-2.78
|
-0.41
|
-1.02
|
1.56
|
5.64
|
-2.07
|
-0.27
|
-1.2
|
-14.58
|
|
希薄化後一株あたり利益
|
0.81
|
0.26
|
1.01
|
1.31
|
-
|
0.14
|
0.38
|
0.55
|
1.6
|
-
|
0.55
|
0.15
|
0.49
|
0.78
|
0.34
|
0.94
|
-0.3
|
-0.36
|
1.05
|
0.56
|
-0.41
|
-0.21
|
0.7
|
0.66
|
-2.29
|
1.05
|
-0.67
|
1.09
|
0.09
|
-0.33
|
1.01
|
2.17
|
2.21
|
0.11
|
0.48
|
0.28
|
2.29
|
0.51
|
0.65
|
3.61
|
-0.13
|
1.34
|
2.74
|
0.36
|
-2.78
|
-0.41
|
-1.02
|
1.56
|
5.64
|
-2.07
|
-0.27
|
-1.2
|
-14.58
|
|
一株あたり配当金
|
-
|
0.04
|
0.04
|
0.04
|
-
|
0
|
0.08
|
0.08
|
-
|
0.12
|
-
|
0.06
|
-
|
0.06
|
0.06
|
0.06
|
-
|
0.06
|
0.06
|
0.06
|
-
|
0.06
|
0.06
|
0.06
|
-
|
0.06
|
0.06
|
0.06
|
-
|
0.06
|
0.06
|
0.06
|
-
|
0.09
|
0.09
|
0.09
|
-
|
0.18
|
0.18
|
0.5
|
-
|
0.5
|
0.5
|
0.5
|
-
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|