|
(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
|
|
売上高
|
126,042
|
131,169
|
126,672
|
126,272
|
129,123
|
111,730
|
110,316
|
110,768
|
108,048
|
109,178
|
118,091
|
122,656
|
188,944
|
188,134
|
185,964
|
192,617
|
195,692
|
193,148
|
196,583
|
199,443
|
214,988
|
222,523
|
207,573
|
209,313
|
228,488
|
219,674
|
210,288
|
204,572
|
200,717
|
200,907
|
195,171
|
202,757
|
209,200
|
215,096
|
210,064
|
216,779
|
193,968
|
215,606
|
329,241
|
331,827
|
374,905
|
640,679
|
788,732
|
753,561
|
636,098
|
628,218
|
622,707
|
540,695
|
442,291
|
414,035
|
379,174
|
339,771
|
315,119
|
309,940
|
293,408
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
91,433
|
95,426
|
93,068
|
94,405
|
97,352
|
-
|
81,440
|
82,930
|
79,864
|
-
|
87,641
|
90,220
|
141,667
|
-
|
138,927
|
144,254
|
144,206
|
-
|
145,537
|
144,597
|
156,778
|
-
|
154,298
|
152,785
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
53,275
|
56,528
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
29,475
|
29,061
|
31,120
|
30,742
|
29,586
|
-
|
27,065
|
26,603
|
25,504
|
-
|
29,455
|
29,167
|
40,858
|
-
|
41,166
|
40,891
|
39,227
|
-
|
42,933
|
44,675
|
45,922
|
-
|
47,236
|
46,600
|
47,346
|
-
|
45,634
|
45,284
|
44,086
|
-
|
46,036
|
45,944
|
44,407
|
-
|
45,881
|
42,254
|
40,804
|
-
|
46,327
|
50,344
|
52,847
|
-
|
76,813
|
86,009
|
80,216
|
-
|
84,260
|
78,938
|
69,627
|
-
|
63,252
|
60,258
|
54,297
|
-
|
52,486
|
|
営業費用
|
123,440
|
127,014
|
126,710
|
146,538
|
152,717
|
-
|
110,515
|
112,396
|
107,134
|
-
|
119,582
|
124,522
|
187,181
|
-
|
182,244
|
188,295
|
188,825
|
-
|
191,418
|
216,459
|
205,659
|
-
|
50,020
|
50,079
|
220,121
|
-
|
206,040
|
200,230
|
198,072
|
-
|
197,859
|
217,853
|
209,081
|
-
|
210,818
|
230,467
|
194,349
|
-
|
308,247
|
315,926
|
348,458
|
-
|
698,100
|
674,724
|
583,923
|
-
|
578,910
|
505,506
|
421,988
|
-
|
376,253
|
358,977
|
312,266
|
-
|
294,385
|
|
営業利益
|
2,602
|
4,155
|
-38
|
-20,266
|
-23,594
|
-
|
-199
|
-1,628
|
914
|
-
|
-1,491
|
-1,866
|
1,763
|
-
|
3,720
|
4,322
|
6,867
|
-
|
5,165
|
-17,016
|
9,329
|
-
|
3,255
|
6,449
|
8,367
|
-
|
4,248
|
4,342
|
2,645
|
-
|
-2,688
|
-15,096
|
119
|
-
|
-754
|
-13,688
|
-381
|
-
|
20,994
|
15,901
|
26,447
|
-
|
90,632
|
78,837
|
52,175
|
-
|
43,797
|
35,189
|
20,303
|
-
|
2,921
|
-19,206
|
2,853
|
-
|
-977
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
経常(税引前)利益
|
1,952
|
3,640
|
-774
|
-20,827
|
-24,397
|
-
|
-1,846
|
-1,692
|
809
|
-
|
-1,853
|
-2,175
|
-7,315
|
-
|
4,087
|
2,885
|
2,419
|
-
|
19,983
|
-23,729
|
15,091
|
-
|
-1,352
|
5,973
|
7,203
|
-
|
3,083
|
2,993
|
1,267
|
-
|
-4,388
|
-16,512
|
-2,603
|
-
|
-1,590
|
-14,427
|
-979
|
-
|
20,360
|
14,909
|
24,640
|
-
|
87,119
|
74,152
|
48,704
|
-
|
40,119
|
30,306
|
19,500
|
-
|
3,689
|
-19,562
|
3,389
|
-
|
-899
|
|
経常(税引前)利益率(%)
|
1.55
|
2.78
|
-0.61
|
-16.49
|
-18.89
|
-
|
-1.67
|
-1.53
|
0.75
|
-
|
-1.57
|
-1.77
|
-3.87
|
-
|
2.2
|
1.5
|
1.24
|
-
|
10.17
|
-11.9
|
7.02
|
-
|
-0.65
|
2.85
|
3.15
|
-
|
1.47
|
1.46
|
0.63
|
-
|
-2.25
|
-8.14
|
-1.24
|
-
|
-0.76
|
-6.66
|
-0.5
|
-
|
6.18
|
4.49
|
6.57
|
-
|
11.05
|
9.84
|
7.66
|
-
|
6.44
|
5.61
|
4.41
|
-
|
0.97
|
-5.76
|
1.08
|
-
|
-0.31
|
|
法人税等合計
|
379
|
1,854
|
-190
|
-6,323
|
-6,797
|
-
|
500
|
-257
|
-644
|
-
|
-1,071
|
1,006
|
169
|
-
|
1,037
|
205
|
-2,732
|
-
|
797
|
-6,634
|
802
|
-
|
366
|
753
|
159
|
-
|
1,163
|
1,169
|
1,385
|
-
|
-3,012
|
34,758
|
94
|
-
|
178
|
-379
|
169
|
-
|
912
|
3,361
|
1,207
|
-
|
25,136
|
21,258
|
13,911
|
-
|
10,683
|
8,961
|
6,688
|
-
|
997
|
-3,512
|
834
|
-
|
-409
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
純利益
|
1,573
|
1,786
|
-584
|
-14,504
|
-17,600
|
-9,534
|
1,158
|
-1,457
|
914
|
-52,585
|
-782
|
-3,181
|
-7,484
|
-20,087
|
3,050
|
2,680
|
5,151
|
-5,927
|
19,186
|
-17,095
|
14,289
|
-7,649
|
-1,718
|
5,220
|
7,044
|
28,256
|
1,920
|
1,824
|
-118
|
-19,343
|
-1,376
|
-51,270
|
-2,697
|
-600
|
-1,768
|
-14,048
|
-1,148
|
4,822
|
19,448
|
11,548
|
23,433
|
77,573
|
61,983
|
52,894
|
34,793
|
38,791
|
29,436
|
21,345
|
12,812
|
9,038
|
2,692
|
-16,050
|
2,555
|
-3,753
|
-490
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.05
|
0.06
|
-0.02
|
-0.47
|
-0.57
|
-0.31
|
0.04
|
-0.05
|
0.03
|
-1.69
|
-0.03
|
-0.1
|
-0.24
|
-0.65
|
0.09
|
0.08
|
0.16
|
-
|
0.6
|
-0.54
|
0.44
|
-0.24
|
-0.06
|
0.14
|
0.19
|
0.78
|
0.05
|
0.04
|
-0.01
|
-0.55
|
-0.05
|
-1.44
|
-0.09
|
-0.03
|
-
|
-
|
-
|
-
|
0.54
|
0.32
|
0.63
|
2.1
|
1.67
|
1.41
|
0.94
|
1.06
|
0.82
|
0.6
|
0.37
|
0.26
|
0.08
|
-0.47
|
0.08
|
-0.12
|
-0.02
|
|
希薄化後一株あたり利益
|
0.05
|
0.06
|
-0.02
|
-0.47
|
-0.57
|
-0.31
|
0.04
|
-0.05
|
0.03
|
-1.69
|
-0.03
|
-0.1
|
-0.24
|
-0.65
|
0.05
|
0.08
|
0.16
|
-
|
0.09
|
-0.54
|
0.22
|
-0.24
|
-0.08
|
0.13
|
0.19
|
0.77
|
0.05
|
0.04
|
-0.01
|
-0.55
|
-0.05
|
-1.44
|
-0.09
|
-0.03
|
-
|
-
|
-
|
-
|
0.53
|
0.31
|
0.62
|
2.07
|
1.63
|
1.4
|
0.93
|
1.05
|
0.81
|
0.6
|
0.36
|
0.26
|
0.08
|
-0.47
|
0.08
|
-0.12
|
-0.02
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|