|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
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
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
214,593
|
271,649
|
197,719
|
205,447
|
215,860
|
225,459
|
233,808
|
233,880
|
254,543
|
321,144
|
275,573
|
256,152
|
206,176
|
227,621
|
380,622
|
342,373
|
422,860
|
417,806
|
441,719
|
386,340
|
405,202
|
445,442
|
395,271
|
400,027
|
410,522
|
370,407
|
-
|
355,803
|
346,301
|
365,160
|
-
|
311,404
|
212,074
|
204,727
|
218,734
|
298,110
|
305,556
|
308,118
|
362,189
|
336,877
|
313,891
|
317,297
|
318,127
|
240,629
|
236,468
|
251,814
|
226,540
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
213,310
|
263,461
|
205,196
|
210,347
|
218,300
|
224,613
|
226,843
|
230,357
|
215,998
|
287,568
|
257,587
|
-
|
207,163
|
221,367
|
388,002
|
341,304
|
405,156
|
411,442
|
-
|
392,113
|
403,549
|
433,377
|
-
|
396,665
|
411,795
|
366,639
|
334,415
|
358,092
|
342,330
|
379,976
|
357,617
|
324,294
|
180,892
|
183,797
|
204,897
|
282,877
|
308,955
|
303,345
|
353,345
|
356,716
|
317,055
|
300,116
|
313,966
|
243,029
|
228,915
|
245,854
|
228,347
|
|
売上総利益
|
1,283
|
8,188
|
-7,477
|
-4,900
|
-2,440
|
846
|
6,965
|
3,523
|
38,545
|
33,576
|
17,986
|
18,378
|
-987
|
6,254
|
-7,380
|
1,069
|
17,704
|
6,364
|
26,695
|
-5,773
|
1,653
|
12,065
|
-2,014
|
3,362
|
-1,273
|
3,768
|
-21,021
|
-2,289
|
3,971
|
-14,816
|
3,196
|
-12,890
|
31,182
|
20,930
|
13,837
|
15,233
|
-3,399
|
4,773
|
8,844
|
-19,839
|
-3,164
|
17,181
|
4,161
|
-2,400
|
7,553
|
5,960
|
-1,807
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
4,059
|
3,495
|
3,378
|
3,124
|
2,898
|
4,005
|
3,133
|
2,511
|
3,670
|
4,315
|
4,392
|
-
|
4,905
|
3,993
|
7,446
|
8,317
|
6,148
|
5,971
|
-
|
5,450
|
8,762
|
8,720
|
-
|
9,315
|
8,898
|
8,970
|
-
|
8,235
|
6,708
|
8,687
|
-
|
10,212
|
8,629
|
6,404
|
7,014
|
7,230
|
5,533
|
7,629
|
8,996
|
7,403
|
7,882
|
7,911
|
8,488
|
7,932
|
8,961
|
7,510
|
7,190
|
|
営業利益
|
-2,776
|
4,693
|
-10,855
|
-8,024
|
-5,338
|
-3,159
|
3,832
|
1,012
|
34,875
|
29,261
|
13,594
|
13,647
|
-5,892
|
2,261
|
-14,826
|
-7,248
|
11,556
|
393
|
18,808
|
-11,223
|
-7,109
|
3,345
|
-10,598
|
-5,953
|
-10,171
|
-5,202
|
-30,211
|
-10,524
|
-2,737
|
-23,503
|
-37,919
|
-23,102
|
22,553
|
26,276
|
5,623
|
6,103
|
-8,932
|
-2,856
|
-152
|
-27,242
|
-11,620
|
9,270
|
-4,327
|
-10,332
|
-1,408
|
-720
|
-8,997
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-13,991
|
-10,032
|
-9,721
|
-6,602
|
1,130
|
-5,435
|
-5,547
|
24,162
|
7,911
|
-
|
-7,209
|
1,582
|
-18,588
|
-13,226
|
4,841
|
-3,518
|
-
|
-13,485
|
-9,938
|
-541
|
-
|
-10,060
|
-14,604
|
-9,304
|
-
|
-14,161
|
-8,290
|
-29,073
|
-
|
-27,156
|
14,854
|
15,215
|
4,678
|
8,390
|
-3,132
|
-2,602
|
-
|
-
|
-
|
-
|
-3,489
|
-11,725
|
-3,106
|
-2,441
|
-11,679
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-7.08
|
-4.88
|
-4.5
|
-2.93
|
0.48
|
-2.32
|
-2.18
|
7.52
|
2.87
|
-
|
-3.5
|
0.7
|
-4.88
|
-3.86
|
1.14
|
-0.84
|
-
|
-3.49
|
-2.45
|
-0.12
|
-
|
-2.51
|
-3.56
|
-2.51
|
-
|
-3.98
|
-2.39
|
-7.96
|
-
|
-8.72
|
7.0
|
7.43
|
2.14
|
2.81
|
-1.03
|
-0.84
|
-
|
-
|
-
|
-
|
-1.1
|
-4.87
|
-1.31
|
-0.97
|
-5.16
|
|
法人税等合計
|
0
|
0
|
-
|
0
|
-
|
-
|
0
|
0
|
3,270
|
7,196
|
3,163
|
-
|
-2,700
|
530
|
-3,925
|
-
|
-245
|
0
|
-
|
0
|
0
|
0
|
-
|
-563
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
実効税率(%)
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純利益
|
750
|
4,569
|
-4,953
|
-2,629
|
-5,971
|
-5,454
|
1,130
|
-4,971
|
-8,817
|
16,966
|
4,748
|
12,518
|
-4,380
|
1,052
|
-14,663
|
-13,226
|
5,086
|
-3,518
|
13,077
|
-12,636
|
-8,841
|
-202
|
-13,285
|
-7,841
|
-12,908
|
-7,514
|
-32,010
|
-12,890
|
-7,646
|
-27,326
|
-41,087
|
-25,100
|
14,964
|
15,215
|
4,678
|
8,390
|
-3,132
|
-2,602
|
22,115
|
-28,038
|
-13,166
|
7,595
|
-3,489
|
-11,725
|
-3,106
|
-2,441
|
-11,679
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.03
|
0.12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.77
|
0.16
|
0.51
|
-
|
0.03
|
-0.36
|
-
|
0.11
|
-
|
0.3
|
-
|
-0.22
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.25
|
0.06
|
0.11
|
-0.05
|
-0.04
|
0.29
|
-0.39
|
-0.18
|
0.1
|
-0.05
|
-
|
-0.05
|
-0.04
|
-0.16
|
|
希薄化後一株あたり利益
|
0.03
|
0.12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.68
|
0.15
|
0.5
|
-
|
0.03
|
-0.36
|
-
|
0.11
|
-
|
0.3
|
-
|
-0.22
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.24
|
0.06
|
0.11
|
-0.05
|
-0.04
|
0.29
|
-0.39
|
-0.18
|
0.1
|
-0.05
|
-0.17
|
-0.05
|
-0.04
|
-0.16
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|