|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
206,776
|
216,909
|
225,828
|
236,990
|
242,745
|
204,824
|
173,357
|
177,822
|
198,909
|
187,942
|
183,045
|
198,071
|
215,996
|
213,802
|
211,874
|
220,303
|
217,617
|
202,729
|
184,692
|
180,291
|
178,251
|
153,604
|
149,966
|
173,416
|
195,127
|
198,349
|
188,339
|
215,734
|
233,391
|
225,010
|
223,602
|
243,164
|
243,190
|
225,399
|
189,485
|
187,105
|
126,896
|
187,697
|
216,001
|
245,122
|
257,941
|
239,610
|
228,905
|
244,374
|
250,849
|
251,412
|
234,918
|
262,709
|
262,194
|
246,687
|
223,089
|
232,068
|
229,906
|
171,772
|
163,292
|
169,795
|
171,956
|
152,489
|
154,762
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-26.8
|
-26.8
|
-25.2
|
-11.2
|
-5.2
|
|
売上原価
|
179,100
|
187,087
|
192,450
|
200,212
|
205,289
|
178,419
|
157,458
|
159,737
|
176,035
|
169,852
|
162,365
|
173,767
|
187,811
|
185,376
|
185,101
|
191,229
|
188,111
|
174,839
|
160,341
|
154,587
|
153,920
|
134,685
|
131,690
|
151,913
|
172,426
|
173,199
|
165,127
|
184,613
|
197,507
|
192,535
|
194,230
|
208,604
|
209,407
|
194,195
|
179,317
|
166,802
|
120,421
|
163,538
|
192,862
|
214,001
|
223,573
|
209,466
|
205,551
|
218,991
|
228,970
|
224,570
|
222,517
|
227,500
|
223,793
|
212,763
|
196,900
|
205,403
|
208,927
|
155,351
|
150,217
|
152,002
|
152,427
|
136,446
|
139,742
|
|
売上総利益
|
27,676
|
29,822
|
33,378
|
36,778
|
37,456
|
26,405
|
15,899
|
18,085
|
22,874
|
18,090
|
20,681
|
24,304
|
28,185
|
28,426
|
26,773
|
29,074
|
29,506
|
27,890
|
24,352
|
25,704
|
24,331
|
18,919
|
18,276
|
21,503
|
22,701
|
25,150
|
23,211
|
31,121
|
35,884
|
32,475
|
30,267
|
34,560
|
33,783
|
31,204
|
10,168
|
20,303
|
6,475
|
24,159
|
23,139
|
31,121
|
34,368
|
30,144
|
23,354
|
25,383
|
21,879
|
26,842
|
12,401
|
35,209
|
38,401
|
33,924
|
26,189
|
26,665
|
20,979
|
16,421
|
13,075
|
17,793
|
19,529
|
16,043
|
15,020
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.0
|
10.5
|
11.4
|
10.5
|
9.7
|
|
販売管理費
|
16,023
|
16,210
|
17,094
|
18,183
|
18,361
|
17,445
|
17,960
|
17,949
|
20,339
|
21,135
|
12,288
|
18,472
|
18,748
|
18,333
|
16,927
|
17,540
|
17,585
|
17,614
|
18,730
|
16,790
|
15,585
|
14,126
|
14,040
|
16,619
|
14,802
|
14,136
|
14,243
|
15,304
|
14,433
|
15,694
|
15,250
|
15,199
|
16,248
|
17,531
|
13,571
|
17,099
|
15,984
|
14,408
|
17,303
|
15,718
|
18,039
|
18,772
|
16,877
|
16,999
|
15,652
|
17,304
|
16,406
|
20,565
|
22,457
|
21,476
|
21,165
|
20,093
|
20,219
|
17,481
|
18,346
|
16,385
|
18,732
|
17,104
|
16,819
|
|
営業利益
|
11,327
|
13,547
|
16,066
|
18,503
|
19,003
|
8,869
|
-2,279
|
-273
|
2,131
|
-3,428
|
8,009
|
5,448
|
9,047
|
9,705
|
9,494
|
11,198
|
11,588
|
9,946
|
5,294
|
8,580
|
8,427
|
4,466
|
3,910
|
4,557
|
7,568
|
10,682
|
8,638
|
15,485
|
21,124
|
16,460
|
14,445
|
19,040
|
17,213
|
13,236
|
-4,275
|
-26,523
|
-10,515
|
8,893
|
4,976
|
15,403
|
16,329
|
11,372
|
6,477
|
8,384
|
6,227
|
9,538
|
-4,005
|
14,644
|
15,944
|
12,448
|
5,024
|
6,572
|
760
|
-1,060
|
-5,271
|
1,408
|
797
|
-1,061
|
-1,799
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.2
|
0.8
|
0.5
|
-0.7
|
-1.2
|
|
経常(税引前)利益
|
-1,183
|
8,215
|
10,524
|
13,196
|
13,798
|
3,527
|
-7,439
|
-5,627
|
-3,104
|
-8,755
|
2,698
|
340
|
3,842
|
4,479
|
4,102
|
6,101
|
6,532
|
4,794
|
-609
|
3,723
|
3,501
|
-333
|
-58
|
-8
|
828
|
7,200
|
5,624
|
13,526
|
17,696
|
12,801
|
9,484
|
14,644
|
9,723
|
9,436
|
-7,669
|
-31,888
|
-15,619
|
3,219
|
-212
|
11,018
|
6,641
|
9,928
|
4,538
|
5,382
|
3,355
|
4,801
|
-14,605
|
11,956
|
12,833
|
9,451
|
1,934
|
4,109
|
-1,935
|
-2,398
|
-6,395
|
-1,023
|
-2,381
|
-6,133
|
-6,200
|
|
経常(税引前)利益率(%)
|
-0.6
|
3.8
|
4.7
|
5.6
|
5.7
|
1.7
|
-4.3
|
-3.2
|
-1.6
|
-4.7
|
1.5
|
0.2
|
1.8
|
2.1
|
1.9
|
2.8
|
3.0
|
2.4
|
-0.3
|
2.1
|
2.0
|
-0.2
|
0.0
|
0.0
|
0.4
|
3.6
|
3.0
|
6.3
|
7.6
|
5.7
|
4.2
|
6.0
|
4.0
|
4.2
|
-4.0
|
-17.0
|
-12.3
|
1.7
|
-0.1
|
4.5
|
2.6
|
4.1
|
2.0
|
2.2
|
1.3
|
1.9
|
-6.2
|
4.6
|
4.9
|
3.8
|
0.9
|
1.8
|
-0.8
|
-1.4
|
-3.9
|
-0.6
|
-1.4
|
-4.0
|
-4.0
|
|
法人税等合計
|
986
|
839
|
418
|
1,204
|
645
|
-26,946
|
-1,851
|
-1,011
|
-1,441
|
-1,488
|
1,603
|
848
|
1,103
|
3,316
|
-135
|
2,508
|
3,327
|
2,240
|
1,682
|
1,160
|
781
|
-1,480
|
-412
|
-636
|
697
|
2,437
|
12,852
|
3,673
|
4,501
|
218
|
603
|
3,514
|
2,546
|
916
|
-135
|
-7,300
|
-3,100
|
-959
|
3,924
|
2,500
|
1,500
|
2,400
|
1,893
|
1,400
|
900
|
1,300
|
17,404
|
3,300
|
2,700
|
2,200
|
-21,337
|
1,200
|
-300
|
-1,500
|
28,593
|
2,100
|
1,700
|
700
|
240
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-447.1
|
-205.3
|
-71.4
|
-11.4
|
-3.9
|
|
純利益
|
-2,169
|
7,376
|
10,121
|
12,005
|
13,155
|
30,501
|
-5,584
|
-4,614
|
-1,662
|
-7,267
|
1,100
|
-506
|
2,739
|
1,163
|
4,237
|
3,593
|
3,205
|
2,554
|
-2,291
|
2,563
|
2,720
|
1,147
|
355
|
628
|
131
|
4,763
|
-7,227
|
9,853
|
13,195
|
12,583
|
8,881
|
11,130
|
7,177
|
8,520
|
-7,534
|
-24,594
|
-12,497
|
4,178
|
-4,136
|
8,490
|
5,095
|
7,511
|
2,636
|
3,982
|
2,485
|
3,551
|
-31,989
|
8,700
|
10,140
|
7,290
|
23,281
|
2,939
|
-1,601
|
9,514
|
-38,719
|
-4,312
|
-4,761
|
-7,080
|
-6,629
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-23.7
|
-2.5
|
-2.8
|
-4.6
|
-4.3
|
|
一株あたり利益
|
-0.08
|
0.27
|
0.36
|
0.43
|
0.47
|
1.08
|
-0.2
|
-0.16
|
-0.06
|
-0.25
|
0.04
|
-0.02
|
0.09
|
0.04
|
0.15
|
-
|
-
|
-
|
-0.08
|
-
|
-
|
-
|
0.01
|
-
|
-
|
-
|
-
|
0.33
|
0.44
|
0.42
|
0.29
|
0.36
|
0.23
|
0.28
|
-0.24
|
-0.8
|
-0.4
|
0.13
|
-0.13
|
0.27
|
0.16
|
0.24
|
0.08
|
0.12
|
0.08
|
0.11
|
-0.98
|
0.26
|
0.31
|
0.22
|
0.71
|
0.09
|
-0.05
|
-
|
-
|
-
|
-
|
-
|
-
|
|
希薄化後一株あたり利益
|
-0.08
|
0.26
|
0.36
|
0.42
|
0.46
|
1.07
|
-0.2
|
-0.16
|
-0.06
|
-0.25
|
0.04
|
-0.02
|
0.09
|
0.04
|
0.15
|
-
|
-
|
-
|
-0.08
|
-
|
-
|
-
|
0.01
|
-
|
-
|
-
|
-
|
0.32
|
0.43
|
0.41
|
0.29
|
0.36
|
0.23
|
0.28
|
-0.24
|
-0.8
|
-0.4
|
0.13
|
-0.13
|
0.26
|
0.16
|
0.23
|
0.08
|
0.12
|
0.08
|
0.11
|
-0.98
|
0.26
|
0.3
|
0.22
|
0.69
|
0.09
|
-0.05
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1,526
|
4,986
|
4,454
|
2,669
|
1,973
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.9
|
2.9
|
2.6
|
1.8
|
1.3
|