|
(単位:千ドル)
|
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
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
391,141
|
394,667
|
402,010
|
415,817
|
393,079
|
438,460
|
466,182
|
485,984
|
484,069
|
482,522
|
497,458
|
523,678
|
634,795
|
654,707
|
708,808
|
716,480
|
705,695
|
729,756
|
757,780
|
721,504
|
676,489
|
649,610
|
667,939
|
679,291
|
664,980
|
660,955
|
674,171
|
666,435
|
628,980
|
650,748
|
663,665
|
658,453
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.9
|
-5.4
|
-1.5
|
-1.6
|
-1.2
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
423,132
|
439,092
|
458,637
|
441,599
|
|
販売管理費
|
31,947
|
27,482
|
28,517
|
26,813
|
31,117
|
32,669
|
32,476
|
33,048
|
36,893
|
32,340
|
35,969
|
39,536
|
45,052
|
42,475
|
45,545
|
49,004
|
57,602
|
56,273
|
57,119
|
60,073
|
62,855
|
53,785
|
52,383
|
57,763
|
65,426
|
59,453
|
63,663
|
66,576
|
69,235
|
66,907
|
70,982
|
62,350
|
|
営業費用
|
355,209
|
353,747
|
358,457
|
364,646
|
376,662
|
409,375
|
426,797
|
439,405
|
436,391
|
425,977
|
460,001
|
496,907
|
620,569
|
631,802
|
677,273
|
712,285
|
697,704
|
706,091
|
734,610
|
688,460
|
644,140
|
628,943
|
634,939
|
873,612
|
623,149
|
597,587
|
643,992
|
677,802
|
606,763
|
613,153
|
646,914
|
727,782
|
|
営業利益
|
35,932
|
40,920
|
43,553
|
51,171
|
16,417
|
29,085
|
39,385
|
46,579
|
47,678
|
56,545
|
37,457
|
26,771
|
14,226
|
22,905
|
31,535
|
4,195
|
7,991
|
23,665
|
23,170
|
33,044
|
32,349
|
20,667
|
33,000
|
-194,321
|
41,831
|
63,368
|
30,179
|
-11,367
|
22,217
|
37,595
|
16,751
|
-69,329
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.7
|
3.5
|
5.8
|
2.5
|
-10.5
|
|
経常(税引前)利益
|
-8,728
|
-
|
21,989
|
1,825
|
-4,141
|
3,985
|
20,116
|
23,045
|
23,966
|
33,858
|
13,193
|
-53,389
|
-15,027
|
-4,425
|
5,082
|
-17,508
|
-18,153
|
-8,116
|
-12,305
|
264
|
-4,215
|
-96,063
|
-2,791
|
-227,401
|
11,796
|
-66,905
|
-4,561
|
-43,507
|
-13,967
|
4,790
|
-17,698
|
-108,858
|
|
経常(税引前)利益率(%)
|
-2.2
|
-
|
5.5
|
0.4
|
-1.1
|
0.9
|
4.3
|
4.7
|
5.0
|
7.0
|
2.7
|
-10.2
|
-2.4
|
-0.7
|
0.7
|
-2.4
|
-2.6
|
-1.1
|
-1.6
|
0.0
|
-0.6
|
-14.8
|
-0.4
|
-33.5
|
1.8
|
-10.1
|
-0.7
|
-6.5
|
-2.2
|
0.7
|
-2.7
|
-16.5
|
|
法人税等合計
|
-89
|
-
|
-2,600
|
-854
|
488
|
-900
|
-7,000
|
2,243
|
500
|
1,200
|
800
|
-9,427
|
-800
|
8,974
|
-226
|
-9,526
|
-708
|
-12,069
|
-3,368
|
-2,691
|
-1,644
|
464
|
-492
|
-601
|
1,994
|
-2,496
|
-828
|
-7,098
|
2,506
|
3,240
|
-6,249
|
-19,948
|
|
実効税率(%)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.3
|
-17.9
|
67.6
|
35.3
|
18.3
|
|
純利益
|
-8,639
|
29,406
|
24,540
|
2,679
|
-4,629
|
4,891
|
27,091
|
20,809
|
23,511
|
32,662
|
12,374
|
-44,007
|
-14,236
|
-13,370
|
5,308
|
-7,965
|
-17,407
|
3,953
|
-8,912
|
2,955
|
-2,562
|
-104,724
|
-2,088
|
-226,800
|
9,802
|
-64,109
|
-3,729
|
-36,215
|
-16,380
|
1,550
|
-11,366
|
-88,341
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5.4
|
-2.6
|
0.2
|
-1.7
|
-13.4
|
|
一株あたり利益
|
-0.08
|
0.2
|
0.17
|
0.02
|
-0.03
|
0.03
|
0.14
|
0.11
|
0.12
|
0.16
|
0.06
|
-0.22
|
-0.06
|
-0.05
|
0.02
|
-0.03
|
-0.06
|
0.01
|
-0.03
|
0.01
|
-0.01
|
-0.39
|
-0.01
|
-0.82
|
0.03
|
-0.23
|
-0.01
|
-0.13
|
-0.06
|
0.01
|
-0.04
|
-0.31
|
|
希薄化後一株あたり利益
|
-0.08
|
0.2
|
0.17
|
0.02
|
-0.03
|
0.03
|
0.14
|
0.1
|
0.11
|
0.16
|
0.06
|
-0.22
|
-0.06
|
-0.05
|
0.02
|
-0.03
|
-0.06
|
0.01
|
-0.03
|
0.01
|
-0.01
|
-0.39
|
-0.01
|
-0.82
|
0.03
|
-0.23
|
-0.01
|
-0.13
|
-0.06
|
0.01
|
-0.04
|
-0.31
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.15
|
0.19
|
0.19
|
0.2
|
0.2
|
0.21
|
0.2
|
0.2
|
0.21
|
0.21
|
0.21
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|