|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q14
|
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
|
2Q25
|
|
売上高
|
127,193
|
129,866
|
114,578
|
121,195
|
120,335
|
115,002
|
108,694
|
128,558
|
132,296
|
117,852
|
118,927
|
141,387
|
141,341
|
116,577
|
143,714
|
146,185
|
140,024
|
125,432
|
144,670
|
151,133
|
143,795
|
133,802
|
154,016
|
160,269
|
151,222
|
147,455
|
165,649
|
172,832
|
-
|
163,664
|
187,459
|
198,547
|
-
|
182,910
|
188,767
|
202,667
|
200,240
|
189,532
|
215,875
|
241,969
|
234,027
|
283,666
|
295,268
|
262,595
|
289,645
|
352,735
|
341,008
|
377,163
|
411,627
|
417,101
|
465,334
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
85,224
|
86,627
|
81,398
|
84,811
|
85,474
|
84,168
|
-
|
88,419
|
90,545
|
87,602
|
-
|
98,766
|
98,292
|
87,833
|
98,737
|
99,656
|
-
|
90,418
|
95,188
|
98,803
|
-
|
94,544
|
102,519
|
103,897
|
-
|
105,610
|
111,800
|
114,118
|
-
|
117,759
|
128,674
|
131,273
|
-
|
128,518
|
123,462
|
130,406
|
-
|
127,139
|
138,553
|
153,892
|
162,455
|
186,038
|
190,285
|
180,243
|
186,319
|
226,303
|
230,792
|
243,787
|
267,117
|
280,452
|
308,070
|
|
営業費用
|
116,937
|
118,240
|
110,158
|
115,444
|
115,961
|
115,054
|
-
|
118,821
|
122,846
|
119,150
|
-
|
132,049
|
131,277
|
113,451
|
132,372
|
133,489
|
-
|
123,458
|
129,074
|
133,755
|
-
|
127,238
|
201,295
|
141,992
|
-
|
146,617
|
150,500
|
143,948
|
-
|
159,222
|
171,915
|
180,062
|
-
|
175,898
|
171,323
|
182,034
|
-
|
177,523
|
193,929
|
214,582
|
223,859
|
251,947
|
258,980
|
252,330
|
267,031
|
318,547
|
334,173
|
354,145
|
387,248
|
413,958
|
446,062
|
|
営業利益
|
10,256
|
11,626
|
4,420
|
5,751
|
4,374
|
-52
|
2,110
|
9,737
|
9,450
|
-1,298
|
-5,973
|
9,338
|
10,064
|
3,126
|
11,342
|
12,696
|
4,702
|
1,974
|
15,596
|
17,378
|
9,997
|
6,564
|
-47,279
|
18,277
|
9,855
|
838
|
15,149
|
28,884
|
-5,138
|
4,442
|
15,544
|
18,485
|
14,604
|
7,012
|
17,444
|
20,633
|
14,208
|
12,009
|
21,946
|
27,387
|
10,168
|
31,719
|
36,288
|
10,265
|
22,614
|
34,188
|
6,835
|
23,018
|
24,379
|
3,143
|
19,272
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-3,047
|
-777
|
-24,034
|
-7,729
|
-20,679
|
-16,437
|
-
|
205
|
-230
|
-10,377
|
-
|
136
|
583
|
-7,367
|
1,261
|
2,457
|
-
|
-7,763
|
5,422
|
7,800
|
-
|
-208
|
-53,281
|
12,231
|
-
|
-5,498
|
1,749
|
22,679
|
-
|
-1,685
|
9,990
|
12,564
|
-
|
1,068
|
12,470
|
15,491
|
-
|
6,743
|
17,226
|
22,462
|
5,148
|
26,375
|
31,812
|
4,339
|
7,478
|
24,190
|
-5,883
|
10,798
|
10,423
|
-8,135
|
6,887
|
|
経常(税引前)利益率(%)
|
-2.4
|
-0.6
|
-20.98
|
-6.38
|
-17.18
|
-14.29
|
-
|
0.16
|
-0.17
|
-8.81
|
-
|
0.1
|
0.41
|
-6.32
|
0.88
|
1.68
|
-
|
-6.19
|
3.75
|
5.16
|
-
|
-0.16
|
-34.59
|
7.63
|
-
|
-3.73
|
1.06
|
13.12
|
-
|
-1.03
|
5.33
|
6.33
|
-
|
0.58
|
6.61
|
7.64
|
-
|
3.56
|
7.98
|
9.28
|
2.2
|
9.3
|
10.77
|
1.65
|
2.58
|
6.86
|
-1.73
|
2.86
|
2.53
|
-1.95
|
1.48
|
|
法人税等合計
|
661
|
67
|
601
|
650
|
413
|
-4,963
|
-
|
319
|
300
|
656
|
-
|
290
|
222
|
596
|
318
|
198
|
-
|
-149
|
230
|
263
|
-
|
16
|
394
|
151
|
-
|
-1,588
|
45
|
377
|
-
|
29
|
-1,925
|
178
|
-
|
109
|
357
|
374
|
-
|
2,432
|
5,443
|
6,601
|
958
|
8,579
|
9,140
|
791
|
1,988
|
6,018
|
-1,766
|
3,792
|
4,652
|
-3,325
|
1,679
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-3,062
|
-
|
-
|
-8,371
|
-20,967
|
-11,407
|
-13,397
|
-163
|
-339
|
-10,750
|
-11,815
|
-154
|
361
|
-7,963
|
1,025
|
2,296
|
-7,019
|
-7,608
|
5,195
|
7,537
|
-11,973
|
-224
|
-53,675
|
12,080
|
20,020
|
-3,910
|
1,704
|
22,302
|
-13,676
|
-1,714
|
11,915
|
12,386
|
-
|
959
|
12,113
|
15,117
|
62,917
|
4,311
|
11,783
|
15,861
|
4,190
|
17,796
|
22,672
|
3,548
|
5,490
|
18,172
|
-4,117
|
7,006
|
5,771
|
-4,810
|
5,208
|
|
純利益率(%)
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-0.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.01
|
-
|
0.03
|
0.06
|
-
|
-
|
0.13
|
0.18
|
-
|
-
|
-1.28
|
0.29
|
-
|
-
|
0.04
|
0.52
|
-0.32
|
-
|
0.25
|
0.26
|
0.19
|
0.02
|
0.25
|
0.31
|
1.25
|
0.08
|
0.23
|
0.31
|
0.08
|
0.34
|
0.44
|
0.07
|
0.1
|
0.31
|
-0.07
|
0.12
|
0.1
|
-0.08
|
0.08
|
|
希薄化後一株あたり利益
|
-
|
-0.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.01
|
-
|
0.03
|
0.06
|
-
|
-
|
0.12
|
0.18
|
-
|
-
|
-1.28
|
0.28
|
-
|
-
|
0.04
|
0.5
|
-0.32
|
-
|
0.25
|
0.26
|
0.19
|
0.02
|
0.25
|
0.31
|
1.24
|
0.08
|
0.23
|
0.31
|
0.08
|
0.34
|
0.44
|
0.07
|
0.1
|
0.31
|
-0.07
|
0.12
|
0.1
|
-0.08
|
0.08
|
|
EBITDA
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|