|
(単位:千ドル)
|
2Q11
|
3Q11
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
206,776
|
216,909
|
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
|
244,374
|
250,849
|
251,412
|
262,709
|
262,194
|
246,687
|
232,068
|
229,906
|
171,772
|
169,795
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
179,100
|
187,087
|
200,212
|
205,289
|
178,419
|
-
|
159,737
|
176,035
|
169,852
|
-
|
173,767
|
187,811
|
185,376
|
-
|
191,229
|
188,111
|
174,839
|
-
|
154,587
|
153,920
|
134,685
|
-
|
151,913
|
172,426
|
173,199
|
-
|
184,613
|
197,507
|
192,535
|
-
|
208,604
|
209,407
|
194,195
|
179,317
|
166,802
|
120,421
|
163,538
|
-
|
214,001
|
223,573
|
209,466
|
218,991
|
228,970
|
224,570
|
227,500
|
223,793
|
212,763
|
205,403
|
208,927
|
155,351
|
152,002
|
|
売上総利益
|
27,676
|
29,822
|
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
|
25,383
|
21,879
|
26,842
|
35,209
|
38,401
|
33,924
|
26,665
|
20,979
|
16,421
|
17,793
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
16,023
|
16,210
|
18,183
|
18,361
|
17,445
|
-
|
17,949
|
20,339
|
21,135
|
-
|
18,472
|
18,748
|
18,333
|
-
|
17,540
|
17,585
|
17,614
|
-
|
16,790
|
15,585
|
14,126
|
-
|
16,619
|
14,802
|
14,136
|
-
|
15,304
|
14,433
|
15,694
|
-
|
15,199
|
16,248
|
17,531
|
13,571
|
17,099
|
15,984
|
14,408
|
-
|
15,718
|
18,039
|
18,772
|
16,999
|
15,652
|
17,304
|
20,565
|
22,457
|
21,476
|
20,093
|
20,219
|
17,481
|
16,385
|
|
営業利益
|
11,327
|
13,547
|
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
|
8,384
|
6,227
|
9,538
|
14,644
|
15,944
|
12,448
|
6,572
|
760
|
-1,060
|
1,408
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-1,183
|
8,215
|
13,196
|
13,798
|
3,527
|
-
|
-5,627
|
-3,104
|
-8,755
|
-
|
340
|
3,842
|
4,479
|
-
|
6,101
|
6,532
|
4,794
|
-
|
3,723
|
3,501
|
-333
|
-
|
-8
|
828
|
7,200
|
-
|
13,526
|
17,696
|
12,801
|
-
|
14,644
|
9,723
|
9,436
|
-7,669
|
-31,888
|
-15,619
|
3,219
|
-
|
11,018
|
6,641
|
9,928
|
5,382
|
3,355
|
4,801
|
11,956
|
12,833
|
9,451
|
4,109
|
-1,935
|
-2,398
|
-1,023
|
|
経常(税引前)利益率(%)
|
-0.57
|
3.79
|
5.57
|
5.68
|
1.72
|
-
|
-3.16
|
-1.56
|
-4.66
|
-
|
0.17
|
1.78
|
2.09
|
-
|
2.77
|
3.0
|
2.36
|
-
|
2.06
|
1.96
|
-0.22
|
-
|
-0.0
|
0.42
|
3.63
|
-
|
6.27
|
7.58
|
5.69
|
-
|
6.02
|
4.0
|
4.19
|
-4.05
|
-17.04
|
-12.31
|
1.71
|
-
|
4.49
|
2.57
|
4.14
|
2.2
|
1.34
|
1.91
|
4.55
|
4.89
|
3.83
|
1.77
|
-0.84
|
-1.4
|
-0.6
|
|
法人税等合計
|
986
|
839
|
1,204
|
645
|
-26,946
|
-
|
-1,011
|
-1,441
|
-1,488
|
-
|
848
|
1,103
|
3,316
|
-
|
2,508
|
3,327
|
2,240
|
-
|
1,160
|
781
|
-1,480
|
-
|
-636
|
697
|
2,437
|
-
|
3,673
|
4,501
|
218
|
-
|
3,514
|
2,546
|
916
|
-135
|
-7,300
|
-3,100
|
-959
|
-
|
2,500
|
1,500
|
2,400
|
1,400
|
900
|
1,300
|
3,300
|
2,700
|
2,200
|
1,200
|
-300
|
-1,500
|
2,100
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-2,169
|
7,376
|
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
|
3,982
|
2,485
|
3,551
|
8,700
|
10,140
|
7,290
|
2,939
|
-1,601
|
9,514
|
-4,312
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.08
|
0.27
|
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
|
0.12
|
0.08
|
0.11
|
0.26
|
0.31
|
0.22
|
0.09
|
-0.05
|
-
|
-
|
|
希薄化後一株あたり利益
|
-0.08
|
0.26
|
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
|
0.12
|
0.08
|
0.11
|
0.26
|
0.3
|
0.22
|
0.09
|
-0.05
|
-
|
-
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|