|
(単位:千ドル)
|
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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
72,400
|
92,900
|
90,800
|
41,500
|
71,100
|
72,200
|
204,800
|
94,900
|
146,700
|
153,400
|
165,100
|
150,700
|
153,700
|
144,700
|
121,400
|
108,800
|
102,700
|
138,700
|
111,200
|
93,200
|
98,100
|
111,500
|
122,700
|
113,300
|
112,100
|
119,400
|
299,600
|
129,400
|
109,100
|
89,100
|
107,600
|
80,800
|
73,900
|
77,800
|
81,000
|
89,300
|
84,300
|
98,200
|
88,100
|
97,200
|
70,800
|
50,400
|
53,100
|
52,500
|
61,202
|
51,047
|
61,944
|
53,738
|
51,702
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
売上原価
|
32,800
|
58,600
|
-
|
10,800
|
34,900
|
34,400
|
-
|
9,800
|
29,200
|
52,700
|
-
|
26,800
|
30,500
|
49,800
|
-
|
21,700
|
27,100
|
38,800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,300
|
24,000
|
23,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
7,400
|
6,500
|
-
|
8,600
|
7,200
|
9,600
|
-
|
13,400
|
12,300
|
12,100
|
-
|
14,600
|
14,100
|
12,600
|
-
|
16,600
|
13,200
|
14,700
|
-
|
15,400
|
15,500
|
20,100
|
-
|
15,000
|
15,100
|
14,600
|
-
|
15,500
|
16,200
|
13,300
|
-
|
13,800
|
9,000
|
11,700
|
12,200
|
12,400
|
12,600
|
12,400
|
13,200
|
12,700
|
-
|
8,700
|
9,900
|
7,600
|
7,239
|
7,252
|
7,436
|
6,990
|
7,014
|
|
営業費用
|
67,400
|
73,000
|
-
|
34,500
|
59,100
|
64,700
|
-
|
84,800
|
123,900
|
137,800
|
-
|
126,200
|
132,400
|
130,600
|
-
|
114,000
|
105,600
|
136,500
|
-
|
86,500
|
87,300
|
99,700
|
-
|
106,300
|
104,200
|
101,700
|
-
|
116,200
|
103,900
|
134,700
|
-
|
71,100
|
69,700
|
78,300
|
67,400
|
75,200
|
73,200
|
79,800
|
77,100
|
85,200
|
-
|
37,300
|
36,900
|
35,500
|
37,442
|
36,938
|
39,881
|
34,053
|
35,127
|
|
営業利益
|
5,000
|
19,900
|
-
|
7,000
|
12,000
|
7,500
|
-
|
10,100
|
22,800
|
15,600
|
-
|
24,500
|
21,300
|
14,100
|
-
|
-5,200
|
-2,900
|
2,200
|
-
|
6,700
|
10,800
|
11,800
|
-
|
7,000
|
7,900
|
17,700
|
-102,900
|
13,200
|
5,200
|
-45,600
|
18,000
|
10,200
|
4,200
|
8,500
|
13,900
|
14,200
|
11,100
|
18,400
|
65,000
|
12,000
|
26,900
|
14,200
|
16,200
|
17,000
|
23,783
|
16,234
|
22,063
|
23,981
|
28,138
|
|
営業利益率 (%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-4,800
|
15,300
|
5,900
|
3,900
|
9,100
|
-100
|
23,000
|
2,000
|
16,700
|
-4,100
|
14,300
|
41,500
|
17,100
|
10,800
|
-21,800
|
-9,700
|
-17,100
|
-3,800
|
14,600
|
3,800
|
7,500
|
11,100
|
-19,000
|
-4,800
|
2,600
|
16,800
|
-117,300
|
8,400
|
-1,300
|
-50,800
|
4,800
|
5,800
|
-4,100
|
3,200
|
10,000
|
13,100
|
7,100
|
11,000
|
-13,600
|
6,800
|
-
|
-
|
10,800
|
12,000
|
20,238
|
11,832
|
19,379
|
21,255
|
25,091
|
|
経常(税引前)利益率(%)
|
-6.63
|
16.47
|
6.5
|
9.4
|
12.8
|
-0.14
|
11.23
|
2.11
|
11.38
|
-2.67
|
8.66
|
27.54
|
11.13
|
7.46
|
-17.96
|
-8.92
|
-16.65
|
-2.74
|
13.13
|
4.08
|
7.65
|
9.96
|
-15.48
|
-4.24
|
2.32
|
14.07
|
-39.15
|
6.49
|
-1.19
|
-57.01
|
4.46
|
7.18
|
-5.55
|
4.11
|
12.35
|
14.67
|
8.42
|
11.2
|
-15.44
|
7.0
|
-
|
-
|
20.34
|
22.86
|
33.07
|
23.18
|
31.28
|
39.55
|
48.53
|
|
法人税等合計
|
-400
|
1,900
|
-2,700
|
1,600
|
4,100
|
800
|
6,600
|
2,500
|
6,500
|
-14,900
|
6,200
|
15,600
|
7,000
|
3,800
|
-9,900
|
-2,700
|
-16,500
|
-2,400
|
1,000
|
800
|
3,500
|
3,700
|
-224,600
|
-2,700
|
-100
|
1,000
|
-
|
-1,100
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
-
|
-
|
-
|
-18,100
|
-
|
-
|
-
|
-
|
-
|
-
|
99
|
75
|
-39
|
-60
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
純利益
|
-4,400
|
13,400
|
8,700
|
5,000
|
5,000
|
4,400
|
22,500
|
33,800
|
10,200
|
10,800
|
8,100
|
25,900
|
10,100
|
7,000
|
-11,900
|
-7,000
|
-600
|
-1,400
|
600
|
7,000
|
4,800
|
6,600
|
211,900
|
47,400
|
3,000
|
15,600
|
-136,600
|
9,000
|
-800
|
-49,800
|
5,200
|
6,200
|
-4,700
|
3,200
|
9,900
|
13,000
|
6,500
|
11,000
|
4,400
|
6,800
|
-71,600
|
5,300
|
15,000
|
15,900
|
19,982
|
9,108
|
19,004
|
21,433
|
25,128
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.1
|
0.31
|
0.2
|
0.12
|
0.11
|
0.1
|
0.46
|
0.69
|
0.19
|
0.21
|
0.14
|
0.52
|
0.2
|
0.11
|
-0.29
|
-0.15
|
-0.01
|
-0.03
|
0.01
|
0.14
|
0.1
|
0.13
|
4.31
|
0.71
|
0.03
|
0.21
|
-1.9
|
0.12
|
-0.01
|
-0.69
|
0.07
|
0.09
|
-0.07
|
0.04
|
0.14
|
0.18
|
0.09
|
0.14
|
0.06
|
0.09
|
-0.99
|
0.07
|
0.18
|
0.2
|
0.28
|
0.13
|
0.26
|
0.29
|
0.35
|
|
希薄化後一株あたり利益
|
-0.1
|
0.31
|
0.2
|
0.12
|
0.11
|
0.1
|
0.46
|
0.68
|
0.19
|
0.21
|
0.14
|
0.51
|
0.2
|
0.11
|
-0.29
|
-0.15
|
-0.01
|
-0.03
|
0.01
|
0.14
|
0.09
|
0.13
|
3.42
|
0.66
|
0.03
|
0.2
|
-1.9
|
0.12
|
-0.01
|
-0.69
|
0.07
|
0.09
|
-0.07
|
0.04
|
0.14
|
0.18
|
0.09
|
0.14
|
0.05
|
0.09
|
-0.99
|
0.07
|
0.18
|
0.2
|
0.28
|
0.13
|
0.26
|
0.29
|
0.35
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.04
|
0.04
|
0.04
|
-
|
0.05
|
0.05
|
0.05
|
-
|
0.06
|
0.06
|
0.06
|
-
|
0.07
|
0.07
|
0.07
|
-
|
11.65
|
-
|
-
|
-
|
0.14
|
0.17
|
0.19
|
-
|
0.19
|
-
|
-
|
0.15
|
0.16
|
0.18
|
0.19
|
0.2
|
0.2
|
-
|
0.22
|
0.22
|
0.22
|
0.22
|
0.22
|
0.22
|
0.23
|
0.23
|
|
EBITDA
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|