|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
69,113
|
72,082
|
73,634
|
69,842
|
91,459
|
93,043
|
88,116
|
86,321
|
95,275
|
98,133
|
103,420
|
85,848
|
86,868
|
92,257
|
95,782
|
108,025
|
97,017
|
89,491
|
81,016
|
81,792
|
102,403
|
70,467
|
77,320
|
77,698
|
72,318
|
74,434
|
86,006
|
59,874
|
70,886
|
77,143
|
480
|
86,095
|
83,497
|
97,224
|
125,687
|
132,183
|
90,548
|
95,571
|
103,709
|
97,954
|
104,876
|
103,764
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
46,888
|
48,853
|
51,902
|
43,691
|
67,392
|
46,814
|
58,925
|
51,941
|
67,867
|
69,175
|
79,021
|
55,379
|
59,387
|
59,313
|
53,371
|
61,880
|
55,481
|
54,597
|
50,825
|
52,884
|
50,199
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
21,653
|
20,140
|
24,850
|
27,916
|
30,557
|
32,876
|
35,187
|
33,511
|
33,490
|
34,400
|
28,240
|
30,233
|
28,994
|
27,800
|
25,593
|
25,262
|
25,914
|
23,773
|
23,304
|
24,798
|
18,837
|
19,868
|
18,396
|
18,434
|
17,933
|
17,640
|
18,259
|
16,892
|
16,639
|
21,441
|
21,606
|
22,303
|
27,927
|
26,481
|
26,501
|
29,649
|
28,548
|
29,117
|
26,237
|
28,342
|
28,865
|
27,464
|
|
営業費用
|
74,874
|
78,924
|
102,386
|
76,454
|
105,143
|
94,241
|
107,944
|
97,876
|
112,181
|
121,549
|
121,284
|
106,969
|
106,482
|
108,021
|
99,811
|
108,909
|
102,547
|
99,951
|
94,984
|
172,893
|
86,434
|
78,851
|
84,565
|
91,355
|
78,131
|
79,809
|
83,520
|
67,050
|
73,672
|
83,577
|
79,898
|
89,196
|
103,554
|
109,097
|
134,315
|
167,595
|
103,603
|
116,935
|
113,020
|
103,546
|
113,404
|
230,062
|
|
営業利益
|
-5,761
|
-6,842
|
-28,752
|
-6,612
|
-13,684
|
-1,198
|
-19,828
|
-11,555
|
-16,906
|
-23,416
|
-17,864
|
-21,121
|
-19,614
|
-15,764
|
-4,029
|
-884
|
-5,530
|
-10,460
|
-13,968
|
-91,101
|
15,969
|
-8,384
|
-7,245
|
-13,657
|
-5,813
|
-5,375
|
2,486
|
-7,176
|
-2,786
|
-6,434
|
-79,418
|
-3,101
|
-20,057
|
-11,873
|
-8,628
|
-35,412
|
-13,055
|
-21,364
|
-9,311
|
-5,592
|
-8,528
|
-126,298
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-6,916
|
-12,387
|
-31,522
|
-11,038
|
-15,932
|
-2,030
|
-11,715
|
-18,237
|
-27,702
|
-32,425
|
-29,420
|
-30,673
|
-29,615
|
-23,422
|
2,910
|
1,335
|
-12,603
|
58,461
|
-18,415
|
-94,932
|
10,561
|
-13,072
|
-12,110
|
-12,765
|
-7,028
|
-5,977
|
977
|
-6,959
|
-2,460
|
-7,364
|
-79,893
|
-4,098
|
-24,527
|
-13,294
|
-8,982
|
-38,896
|
-16,541
|
-25,996
|
-18,794
|
-15,709
|
-18,272
|
-137,963
|
|
経常(税引前)利益率(%)
|
-10.01
|
-17.18
|
-42.81
|
-15.8
|
-17.42
|
-2.18
|
-13.29
|
-21.13
|
-29.08
|
-33.04
|
-28.45
|
-35.73
|
-34.09
|
-25.39
|
3.04
|
1.24
|
-12.99
|
65.33
|
-22.73
|
-116.07
|
10.31
|
-18.55
|
-15.66
|
-16.43
|
-9.72
|
-8.03
|
1.14
|
-11.62
|
-3.47
|
-9.55
|
-16644.38
|
-4.76
|
-29.37
|
-13.67
|
-7.15
|
-29.43
|
-18.27
|
-27.2
|
-18.12
|
-16.04
|
-17.42
|
-132.96
|
|
法人税等合計
|
-1,177
|
-960
|
246
|
172
|
277
|
1,805
|
293
|
558
|
962
|
147
|
811
|
854
|
740
|
-241
|
381
|
432
|
416
|
-2,263
|
124
|
-44
|
88
|
89
|
89
|
60
|
66
|
68
|
100
|
100
|
100
|
100
|
56
|
100
|
49
|
68
|
100
|
-100
|
-100
|
-47
|
-200
|
800
|
100
|
-2,932
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-5,619
|
-11,427
|
-31,768
|
-11,210
|
-16,209
|
-3,835
|
-12,008
|
-18,795
|
-28,664
|
-32,572
|
-30,231
|
-31,527
|
-30,355
|
-23,181
|
2,529
|
903
|
-13,019
|
60,724
|
-18,539
|
-94,888
|
10,473
|
-13,161
|
-12,199
|
-12,825
|
-7,094
|
-6,045
|
1,704
|
-6,736
|
-2,271
|
-7,169
|
-79,667
|
-3,934
|
-24,191
|
-13,235
|
-8,973
|
-38,697
|
-16,301
|
-25,812
|
-18,443
|
-16,293
|
-18,175
|
-134,967
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.08
|
-0.16
|
-
|
-0.13
|
-0.19
|
-0.04
|
-0.13
|
-0.2
|
-0.3
|
-0.34
|
-0.32
|
-0.34
|
-0.33
|
-0.25
|
0.03
|
0.01
|
-0.1
|
0.41
|
-0.12
|
-0.62
|
0.08
|
-0.07
|
-0.05
|
-0.05
|
-0.03
|
-
|
0.01
|
-
|
-
|
-0.04
|
-0.38
|
-0.02
|
-0.11
|
-0.06
|
-0.04
|
-0.17
|
-0.07
|
-0.12
|
-0.08
|
-0.07
|
-0.08
|
-0.6
|
|
希薄化後一株あたり利益
|
-0.08
|
-0.16
|
-
|
-0.13
|
-0.19
|
-0.04
|
-0.13
|
-0.2
|
-0.3
|
-0.34
|
-0.32
|
-0.34
|
-0.33
|
-0.25
|
0.03
|
0.01
|
-0.1
|
0.4
|
-0.12
|
-0.62
|
0.08
|
-0.07
|
-0.05
|
-0.05
|
-0.03
|
-
|
0.01
|
-
|
-
|
-0.04
|
-0.38
|
-0.02
|
-0.11
|
-0.06
|
-0.04
|
-0.17
|
-0.07
|
-0.12
|
-0.08
|
-0.07
|
-0.08
|
-0.6
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|