|
(単位:千ドル)
|
2Q12
|
3Q12
|
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
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
|
売上高
|
184,375
|
179,545
|
200,851
|
207,436
|
206,401
|
250,344
|
251,063
|
270,689
|
310,876
|
361,141
|
335,448
|
352,964
|
370,058
|
426,748
|
365,076
|
396,050
|
395,233
|
456,819
|
389,113
|
398,157
|
376,773
|
432,805
|
355,826
|
366,647
|
373,172
|
420,386
|
358,387
|
384,620
|
373,824
|
432,982
|
353,512
|
401,059
|
377,708
|
412,988
|
317,160
|
366,916
|
334,158
|
367,791
|
363,702
|
418,383
|
405,458
|
339,821
|
346,632
|
321,200
|
284,570
|
306,906
|
280,130
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
105,400
|
113,022
|
108,443
|
110,910
|
105,688
|
-
|
123,457
|
136,040
|
151,987
|
-
|
160,782
|
168,717
|
178,976
|
-
|
173,472
|
187,124
|
186,807
|
240,631
|
204,466
|
208,869
|
192,374
|
217,373
|
171,950
|
172,306
|
175,591
|
200,497
|
166,589
|
173,627
|
166,886
|
195,033
|
157,228
|
182,065
|
170,453
|
188,038
|
147,014
|
176,623
|
160,378
|
184,300
|
184,879
|
216,042
|
211,298
|
178,382
|
182,718
|
169,842
|
147,933
|
153,985
|
146,362
|
|
販売管理費
|
56,251
|
59,623
|
59,656
|
59,381
|
61,210
|
-
|
73,255
|
78,757
|
90,341
|
-
|
100,204
|
107,303
|
112,562
|
-
|
95,675
|
104,832
|
113,668
|
-
|
113,247
|
119,846
|
114,457
|
-
|
106,537
|
111,632
|
114,355
|
-
|
114,878
|
120,690
|
118,380
|
-
|
117,914
|
127,484
|
125,608
|
-
|
113,007
|
115,278
|
122,158
|
-
|
126,049
|
137,870
|
138,081
|
132,783
|
130,142
|
126,243
|
129,238
|
134,974
|
131,032
|
|
営業費用
|
171,914
|
193,989
|
178,997
|
184,282
|
182,510
|
-
|
212,055
|
237,497
|
269,178
|
-
|
286,417
|
318,968
|
365,437
|
-
|
330,970
|
359,952
|
377,317
|
-
|
376,457
|
391,806
|
360,382
|
-
|
335,644
|
337,455
|
352,319
|
-
|
325,623
|
345,368
|
338,351
|
-
|
314,493
|
359,285
|
342,484
|
-
|
379,402
|
325,480
|
310,029
|
-
|
293,792
|
364,174
|
375,911
|
325,896
|
338,602
|
339,195
|
305,273
|
322,261
|
318,588
|
|
営業利益
|
12,461
|
-14,444
|
21,854
|
23,154
|
23,891
|
31,613
|
39,008
|
33,192
|
41,698
|
47,954
|
49,031
|
33,996
|
4,621
|
32,219
|
34,106
|
36,098
|
17,916
|
25,596
|
12,656
|
6,351
|
16,391
|
28,700
|
20,182
|
29,192
|
20,853
|
44,841
|
32,764
|
39,252
|
35,473
|
53,766
|
39,019
|
41,774
|
35,224
|
23,422
|
-62,242
|
41,436
|
24,129
|
27,291
|
69,910
|
54,209
|
29,547
|
13,925
|
8,030
|
-17,995
|
-20,703
|
-15,355
|
-38,458
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-5,633
|
-18,358
|
18,191
|
18,286
|
18,550
|
27,694
|
35,143
|
30,089
|
37,984
|
43,303
|
44,307
|
27,749
|
-4,329
|
-
|
24,678
|
26,043
|
-3,153
|
-
|
-13,240
|
-17,787
|
-7,079
|
-
|
-4,175
|
7,056
|
2,297
|
-
|
15,538
|
22,319
|
20,375
|
-
|
24,522
|
27,378
|
20,173
|
-
|
-77,235
|
28,214
|
12,566
|
-
|
59,488
|
48,121
|
24,341
|
8,404
|
1,222
|
-29,473
|
-37,082
|
-32,142
|
-60,906
|
|
経常(税引前)利益率(%)
|
-3.06
|
-10.22
|
9.06
|
8.82
|
8.99
|
11.06
|
14.0
|
11.12
|
12.22
|
11.99
|
13.21
|
7.86
|
-1.17
|
-
|
6.76
|
6.58
|
-0.8
|
-
|
-3.4
|
-4.47
|
-1.88
|
-
|
-1.17
|
1.92
|
0.62
|
-
|
4.34
|
5.8
|
5.45
|
-
|
6.94
|
6.83
|
5.34
|
-
|
-24.35
|
7.69
|
3.76
|
-
|
16.36
|
11.5
|
6.0
|
2.47
|
0.35
|
-9.18
|
-13.03
|
-10.47
|
-21.74
|
|
法人税等合計
|
-2,201
|
-5,635
|
-
|
6,680
|
6,765
|
10,029
|
12,967
|
10,927
|
13,608
|
15,568
|
15,838
|
10,099
|
-1,265
|
-
|
9,001
|
9,505
|
-732
|
-
|
-3,491
|
-5,863
|
-3,264
|
-
|
-1,595
|
2,783
|
728
|
-
|
2,806
|
5,308
|
5,745
|
-
|
5,013
|
7,404
|
5,030
|
-
|
-21,033
|
7,694
|
5,147
|
-
|
14,090
|
11,117
|
6,102
|
2,183
|
-907
|
-4,634
|
-1,702
|
1,375
|
-9,609
|
|
実効税率(%)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-3,432
|
-12,723
|
11,556
|
11,606
|
11,785
|
17,665
|
22,176
|
19,162
|
24,376
|
27,735
|
28,469
|
17,650
|
-3,064
|
15,458
|
15,677
|
16,538
|
-2,421
|
1,061
|
-9,749
|
-11,924
|
-3,815
|
-74
|
-2,580
|
4,273
|
1,569
|
3,201
|
12,732
|
17,011
|
14,630
|
29,476
|
19,509
|
19,974
|
15,143
|
5,052
|
-56,202
|
20,520
|
7,419
|
25,126
|
45,398
|
37,004
|
18,239
|
6,221
|
2,129
|
-24,839
|
-35,380
|
-33,517
|
-51,297
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.11
|
-0.4
|
0.36
|
0.36
|
0.36
|
0.52
|
0.63
|
0.54
|
0.68
|
0
|
0.79
|
0.49
|
-0.08
|
0.43
|
0.43
|
0.45
|
-0.07
|
0.03
|
-0.32
|
-0.39
|
-0.12
|
0
|
-0.08
|
0.14
|
0.05
|
0.1
|
0.4
|
0.54
|
0.46
|
0.93
|
0.61
|
0.64
|
0.52
|
0.18
|
-1.95
|
0.71
|
0.25
|
0.86
|
1.55
|
1.26
|
0.62
|
0.25
|
0.09
|
-1.04
|
-1.47
|
-1.39
|
-2.11
|
|
希薄化後一株あたり利益
|
-0.11
|
-0.4
|
0.35
|
0.35
|
0.35
|
0.5
|
0.61
|
0.52
|
0.66
|
0
|
0.77
|
0.48
|
-0.08
|
0.42
|
0.43
|
0.45
|
-0.07
|
0.03
|
-0.32
|
-0.39
|
-0.12
|
0
|
-0.08
|
0.14
|
0.05
|
0.1
|
0.39
|
0.53
|
0.45
|
0.91
|
0.6
|
0.62
|
0.51
|
0.17
|
-1.95
|
0.7
|
0.25
|
0.85
|
1.52
|
1.22
|
0.6
|
0.25
|
0.09
|
-1.04
|
-1.47
|
-1.39
|
-2.11
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|