|
(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
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
130,233
|
143,067
|
197,694
|
132,318
|
148,985
|
175,656
|
181,828
|
137,821
|
145,362
|
157,193
|
188,016
|
144,987
|
156,694
|
181,143
|
194,913
|
153,878
|
158,937
|
176,063
|
193,672
|
155,276
|
160,716
|
185,511
|
199,955
|
176,943
|
212,143
|
211,032
|
181,999
|
175,364
|
201,158
|
205,032
|
182,830
|
183,050
|
211,013
|
116,124
|
199,100
|
251,919
|
285,381
|
237,281
|
227,959
|
208,215
|
192,323
|
179,688
|
173,554
|
179,520
|
186,289
|
176,552
|
179,066
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
売上原価
|
86,781
|
94,909
|
123,028
|
87,903
|
97,808
|
118,165
|
114,505
|
88,299
|
92,074
|
99,567
|
114,767
|
91,540
|
98,542
|
113,567
|
117,509
|
93,179
|
-
|
108,526
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
114,612
|
114,579
|
127,311
|
84,370
|
115,827
|
144,274
|
163,791
|
140,542
|
136,071
|
127,011
|
115,741
|
113,659
|
107,226
|
110,942
|
114,254
|
121,624
|
107,833
|
|
売上総利益
|
43,452
|
48,158
|
74,666
|
44,415
|
51,177
|
57,491
|
67,323
|
49,522
|
53,288
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
50,688
|
53,059
|
52,669
|
50,932
|
51,132
|
52,678
|
51,908
|
51,920
|
52,148
|
50,170
|
53,975
|
53,197
|
56,354
|
57,515
|
55,812
|
55,703
|
55,616
|
57,087
|
58,331
|
56,105
|
57,637
|
58,593
|
60,487
|
61,118
|
65,623
|
63,005
|
62,285
|
61,189
|
61,459
|
63,447
|
62,989
|
65,539
|
67,654
|
54,076
|
69,230
|
79,269
|
77,892
|
75,383
|
74,784
|
71,026
|
69,092
|
70,807
|
69,543
|
69,654
|
74,211
|
73,780
|
74,730
|
|
営業利益
|
-15,196
|
-12,051
|
15,852
|
-12,555
|
-6,585
|
-1,501
|
9,793
|
-8,719
|
-3,344
|
1,893
|
14,114
|
-4,941
|
-3,240
|
5,190
|
16,779
|
376
|
1,167
|
5,895
|
12,867
|
-273
|
-1,591
|
7,936
|
12,780
|
755
|
9,707
|
13,640
|
3,698
|
-1,025
|
8,816
|
8,733
|
150
|
-1,588
|
11,254
|
-27,554
|
9,340
|
23,699
|
39,001
|
16,362
|
11,577
|
39,653
|
31,582
|
-9,459
|
-7,923
|
-6,003
|
-6,969
|
-24,895
|
-8,826
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-15,137
|
-12,007
|
15,865
|
-12,553
|
-6,569
|
-1,484
|
9,814
|
-8,701
|
-3,315
|
1,912
|
14,119
|
-4,958
|
-3,245
|
5,194
|
16,788
|
388
|
1,167
|
5,971
|
12,954
|
-179
|
-1,484
|
8,060
|
12,929
|
933
|
9,935
|
13,898
|
4,023
|
-743
|
9,150
|
9,074
|
524
|
-1,206
|
11,576
|
-27,500
|
9,151
|
23,659
|
38,958
|
16,287
|
11,519
|
39,577
|
31,708
|
-8,511
|
-7,113
|
-5,185
|
-6,199
|
-24,364
|
-8,423
|
|
経常(税引前)利益率(%)
|
-11.62
|
-8.39
|
8.03
|
-9.49
|
-4.41
|
-0.84
|
5.4
|
-6.31
|
-2.28
|
1.22
|
7.51
|
-3.42
|
-2.07
|
2.87
|
8.61
|
0.25
|
0.73
|
3.39
|
6.69
|
-0.12
|
-0.92
|
4.34
|
6.47
|
0.53
|
4.68
|
6.59
|
2.21
|
-0.42
|
4.55
|
4.43
|
0.29
|
-0.66
|
5.49
|
-23.68
|
4.6
|
9.39
|
13.65
|
6.86
|
5.05
|
19.01
|
16.49
|
-4.74
|
-4.1
|
-2.89
|
-3.33
|
-13.8
|
-4.7
|
|
法人税等合計
|
-5,106
|
-5,246
|
5,761
|
-4,628
|
-2,869
|
-780
|
3,650
|
-3,208
|
-1,643
|
447
|
5,040
|
-2,379
|
-1,038
|
521
|
5,509
|
226
|
553
|
2,499
|
4,217
|
-59
|
-648
|
2,510
|
4,039
|
286
|
4,688
|
2,601
|
788
|
-237
|
1,802
|
1,286
|
147
|
-122
|
2,154
|
-6,608
|
2,186
|
5,621
|
8,061
|
3,797
|
2,505
|
9,374
|
7,120
|
-1,876
|
-2,081
|
-1,322
|
-2,773
|
-5,951
|
-1,271
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-10,031
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,297
|
-
|
-
|
-
|
7,788
|
-
|
-
|
-
|
-20,892
|
-
|
-
|
30,897
|
-
|
-
|
30,203
|
-
|
-6,635
|
-
|
-
|
-3,426
|
-
|
-
|
|
純利益率(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
一株あたり利益
|
-0.69
|
-0.46
|
0.69
|
-0.54
|
-0.25
|
-0.05
|
0.42
|
-0.37
|
-0.11
|
0.1
|
0.61
|
-0.17
|
-0.15
|
0.31
|
0.75
|
0.01
|
0.04
|
0.24
|
0.6
|
-0.01
|
-0.06
|
0.38
|
0.6
|
0.05
|
0.39
|
0.83
|
0.24
|
-0.04
|
0.59
|
0.65
|
0.03
|
-0.09
|
0.84
|
-2
|
0.67
|
1.83
|
3.27
|
1.37
|
1.04
|
3.59
|
3.02
|
-0.81
|
-0.61
|
-0.47
|
-0.42
|
-2.21
|
-0.86
|
|
希薄化後一株あたり利益
|
-0.69
|
-0.46
|
0.69
|
-0.54
|
-0.25
|
-0.05
|
0.42
|
-0.37
|
-0.11
|
0.1
|
0.61
|
-0.17
|
-0.15
|
0.31
|
0.74
|
0.01
|
0.04
|
0.24
|
0.6
|
-0.01
|
-0.06
|
0.38
|
0.6
|
0.05
|
0.38
|
0.83
|
0.24
|
-0.04
|
0.59
|
0.65
|
0.03
|
-0.09
|
0.84
|
-2
|
0.67
|
1.81
|
3.23
|
1.36
|
1.03
|
3.59
|
3.02
|
-0.81
|
-0.61
|
-0.47
|
-0.42
|
-2.21
|
-0.86
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.06
|
-
|
0.06
|
0.06
|
0.06
|
-
|
0.06
|
0.08
|
-
|
0.08
|
0.08
|
0.08
|
-
|
0.08
|
0.08
|
0.08
|
-
|
0.08
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|