|
(単位:千ドル)
|
3Q11
|
1Q12
|
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
|
1Q22
|
2Q22
|
2Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
101,681
|
98,069
|
124,807
|
142,591
|
139,419
|
170,157
|
170,581
|
193,387
|
187,183
|
213,144
|
208,070
|
228,228
|
198,876
|
282,882
|
277,516
|
-
|
262,401
|
291,209
|
297,917
|
-
|
287,690
|
331,656
|
325,076
|
-
|
318,615
|
370,442
|
361,496
|
394,056
|
357,027
|
411,420
|
396,880
|
426,507
|
375,431
|
200,496
|
254,030
|
281,674
|
280,217
|
422,968
|
484,321
|
512,103
|
648,104
|
661,856
|
719,645
|
881,820
|
881,825
|
874,488
|
954,704
|
931,452
|
950,748
|
|
売上成長率(%)
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
売上原価
|
75,051
|
72,020
|
92,430
|
-
|
104,265
|
126,115
|
126,624
|
-
|
141,115
|
160,742
|
157,377
|
-
|
148,537
|
211,074
|
207,056
|
-
|
196,443
|
219,406
|
223,525
|
-
|
213,786
|
249,060
|
244,171
|
-
|
239,093
|
277,202
|
269,503
|
-
|
266,838
|
304,945
|
294,887
|
-
|
284,530
|
153,057
|
193,393
|
-
|
221,270
|
327,094
|
374,346
|
394,590
|
492,100
|
504,068
|
549,937
|
673,376
|
674,127
|
665,052
|
725,702
|
706,704
|
724,753
|
|
売上総利益
|
26,630
|
26,049
|
32,377
|
36,107
|
35,154
|
44,042
|
43,957
|
49,274
|
46,068
|
52,402
|
50,693
|
56,889
|
50,339
|
71,808
|
70,460
|
76,927
|
65,958
|
71,803
|
74,392
|
89,064
|
73,904
|
82,596
|
80,905
|
91,973
|
79,522
|
93,240
|
91,993
|
102,292
|
90,189
|
106,475
|
101,993
|
107,696
|
90,901
|
47,439
|
60,637
|
58,875
|
58,947
|
95,874
|
109,975
|
117,513
|
156,004
|
157,788
|
169,708
|
208,444
|
207,698
|
209,436
|
229,002
|
224,748
|
225,995
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
76,708
|
-
|
80,245
|
90,358
|
99,431
|
110,086
|
124,487
|
130,255
|
156,137
|
179,042
|
179,614
|
190,321
|
194,834
|
192,894
|
202,763
|
|
営業費用
|
21,290
|
20,991
|
25,052
|
-
|
29,257
|
32,987
|
34,522
|
-
|
42,317
|
43,845
|
41,660
|
-
|
47,199
|
62,475
|
57,607
|
-
|
60,598
|
60,615
|
66,106
|
-
|
70,783
|
70,433
|
70,411
|
-
|
73,782
|
78,292
|
81,725
|
-
|
84,039
|
90,939
|
91,345
|
-
|
107,917
|
72,847
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
5,340
|
5,058
|
7,325
|
7,867
|
5,897
|
11,055
|
9,435
|
10,192
|
3,751
|
8,557
|
9,033
|
11,669
|
3,140
|
9,333
|
12,853
|
15,074
|
5,360
|
11,188
|
8,286
|
22,404
|
3,121
|
12,163
|
10,494
|
15,349
|
5,740
|
14,948
|
10,268
|
17,802
|
6,150
|
15,536
|
10,648
|
18,434
|
-17,016
|
-25,408
|
-11,925
|
-48,268
|
-20,128
|
4,659
|
10,439
|
6,264
|
27,634
|
22,075
|
11,899
|
25,340
|
25,549
|
16,003
|
33,867
|
31,882
|
22,735
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-1,909
|
4,509
|
6,312
|
6,632
|
4,530
|
9,148
|
7,107
|
8,011
|
1,692
|
6,458
|
7,132
|
9,566
|
1,653
|
5,759
|
8,943
|
11,356
|
1,701
|
-14,479
|
2,299
|
16,155
|
-2,812
|
6,283
|
4,891
|
10,046
|
761
|
9,537
|
5,592
|
11,954
|
1,565
|
10,685
|
6,107
|
14,046
|
-22,182
|
-31,181
|
-16,631
|
-53,612
|
-24,891
|
251
|
6,248
|
1,899
|
23,169
|
11,338
|
1,893
|
13,334
|
14,170
|
2,759
|
22,177
|
20,139
|
12,482
|
|
経常(税引前)利益率(%)
|
-1.88
|
4.6
|
5.06
|
4.65
|
3.25
|
5.38
|
4.17
|
4.14
|
0.9
|
3.03
|
3.43
|
4.19
|
0.83
|
2.04
|
3.22
|
-
|
0.65
|
-4.97
|
0.77
|
-
|
-0.98
|
1.89
|
1.5
|
-
|
0.24
|
2.57
|
1.55
|
3.03
|
0.44
|
2.6
|
1.54
|
3.29
|
-5.91
|
-15.55
|
-6.55
|
-19.03
|
-8.88
|
0.06
|
1.29
|
0.37
|
3.57
|
1.71
|
0.26
|
1.51
|
1.61
|
0.32
|
2.32
|
2.16
|
1.31
|
|
法人税等合計
|
-724
|
1,876
|
2,496
|
-
|
1,883
|
3,803
|
2,947
|
-
|
703
|
2,638
|
2,925
|
-
|
686
|
2,396
|
3,719
|
-
|
708
|
-6,024
|
956
|
-
|
-1,170
|
2,609
|
2,040
|
-
|
217
|
2,718
|
1,435
|
-
|
431
|
2,939
|
1,682
|
-
|
-8,097
|
-10,847
|
-5,204
|
-
|
-6,970
|
-847
|
2,792
|
514
|
6,254
|
3,061
|
492
|
3,467
|
6,848
|
828
|
6,653
|
6,041
|
2,194
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-1,185
|
2,633
|
3,816
|
3,604
|
2,647
|
5,345
|
4,160
|
4,836
|
989
|
3,820
|
4,207
|
5,199
|
967
|
3,363
|
5,224
|
6,655
|
993
|
-8,455
|
1,343
|
9,142
|
-1,642
|
3,674
|
2,851
|
9,483
|
544
|
6,819
|
4,157
|
8,882
|
1,134
|
7,746
|
4,425
|
10,888
|
-14,085
|
-20,334
|
-11,427
|
-37,057
|
-17,921
|
1,098
|
3,456
|
1,385
|
16,915
|
8,277
|
1,401
|
9,867
|
7,322
|
1,931
|
15,524
|
14,098
|
10,288
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.06
|
0.13
|
0.18
|
0.17
|
0.13
|
0.26
|
0.2
|
0.2
|
0.04
|
0.16
|
0.17
|
0.21
|
0.04
|
0.13
|
0.2
|
0.26
|
0.04
|
-0.33
|
0.05
|
0.35
|
-0.06
|
0.14
|
0.11
|
0.36
|
0.02
|
0.24
|
0.14
|
0.3
|
0.04
|
0.26
|
0.15
|
0.37
|
-0.48
|
-0.57
|
-0.31
|
-1.02
|
-0.49
|
0.03
|
0.09
|
0.04
|
0.46
|
0.22
|
0.04
|
0.26
|
0.19
|
0.05
|
0.41
|
0.37
|
0.27
|
|
希薄化後一株あたり利益
|
-0.06
|
0.13
|
0.18
|
0.17
|
0.13
|
0.25
|
0.2
|
0.19
|
0.04
|
0.15
|
0.17
|
0.21
|
0.04
|
0.13
|
0.2
|
0.25
|
0.04
|
-0.33
|
0.05
|
0.34
|
-0.06
|
0.14
|
0.11
|
0.35
|
0.02
|
0.24
|
0.14
|
0.3
|
0.04
|
0.26
|
0.15
|
0.36
|
-0.48
|
-0.57
|
-0.31
|
-1.02
|
-0.49
|
0.03
|
0.09
|
0.04
|
0.42
|
0.21
|
0.04
|
0.25
|
0.19
|
0.05
|
0.37
|
0.34
|
0.25
|
|
EBITDA
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|