|
(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
|
69,200
|
69,607
|
65,349
|
62,851
|
66,566
|
65,822
|
71,134
|
75,440
|
83,617
|
90,210
|
95,799
|
85,313
|
108,171
|
109,359
|
103,745
|
95,855
|
109,957
|
108,908
|
107,762
|
89,234
|
105,316
|
100,297
|
102,606
|
97,541
|
107,187
|
102,650
|
105,084
|
98,858
|
106,438
|
101,562
|
98,175
|
88,606
|
100,394
|
95,447
|
90,134
|
80,578
|
60,824
|
85,920
|
88,618
|
86,301
|
104,833
|
89,294
|
89,225
|
77,575
|
83,698
|
71,762
|
70,536
|
67,084
|
74,009
|
68,576
|
66,674
|
65,254
|
70,507
|
64,877
|
64,388
|
62,990
|
68,573
|
62,379
|
63,487
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.4
|
-3.5
|
-2.7
|
-3.9
|
-1.4
|
|
売上原価
|
52,477
|
53,834
|
48,909
|
47,148
|
50,847
|
49,265
|
53,740
|
57,028
|
61,315
|
68,110
|
72,974
|
67,306
|
81,535
|
82,863
|
79,388
|
72,516
|
80,651
|
81,643
|
81,442
|
69,728
|
77,074
|
74,466
|
80,760
|
72,380
|
78,761
|
77,793
|
82,315
|
77,278
|
81,294
|
79,675
|
79,795
|
69,687
|
76,901
|
74,373
|
67,415
|
61,585
|
48,580
|
63,679
|
65,640
|
66,827
|
79,058
|
64,365
|
76,335
|
62,399
|
67,642
|
59,225
|
60,680
|
49,251
|
54,229
|
50,341
|
48,643
|
49,445
|
50,694
|
48,947
|
50,430
|
46,088
|
48,557
|
46,900
|
46,335
|
|
売上総利益
|
16,723
|
15,773
|
16,440
|
15,703
|
15,719
|
16,557
|
17,394
|
18,412
|
22,302
|
22,100
|
22,825
|
18,007
|
26,636
|
26,496
|
24,357
|
23,339
|
29,306
|
27,265
|
26,320
|
19,506
|
28,242
|
25,831
|
21,846
|
25,161
|
28,426
|
24,857
|
22,769
|
21,580
|
25,144
|
21,887
|
18,380
|
18,919
|
23,493
|
21,074
|
22,719
|
18,993
|
12,244
|
22,241
|
22,978
|
19,474
|
25,775
|
24,929
|
12,890
|
15,176
|
16,056
|
12,537
|
9,856
|
17,833
|
19,780
|
18,235
|
18,031
|
15,809
|
19,813
|
15,930
|
13,958
|
16,902
|
20,016
|
15,479
|
17,152
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.7
|
26.8
|
29.2
|
24.8
|
27.0
|
|
販売管理費
|
14,944
|
14,493
|
15,837
|
15,062
|
15,683
|
15,785
|
16,959
|
16,895
|
18,841
|
20,228
|
20,590
|
20,251
|
24,373
|
24,003
|
24,554
|
24,757
|
26,191
|
25,267
|
24,207
|
23,666
|
24,320
|
23,774
|
25,223
|
24,481
|
25,261
|
24,044
|
22,385
|
23,120
|
23,802
|
23,033
|
22,519
|
21,660
|
21,114
|
21,036
|
20,015
|
20,397
|
16,523
|
19,335
|
19,477
|
20,114
|
21,043
|
18,132
|
17,098
|
17,413
|
18,855
|
18,606
|
22,082
|
16,409
|
19,042
|
18,743
|
19,941
|
16,372
|
17,376
|
17,561
|
18,541
|
16,874
|
16,778
|
16,365
|
17,657
|
|
営業利益
|
2,300
|
1,178
|
520
|
620
|
-40
|
820
|
415
|
1,677
|
3,271
|
1,830
|
1,813
|
-2,469
|
440
|
528
|
-3,734
|
-2,683
|
2,177
|
1,253
|
1,243
|
-5,840
|
3,403
|
1,916
|
-2,893
|
628
|
3,179
|
767
|
-609
|
-1,515
|
-355
|
-1,179
|
-12,767
|
-4,863
|
574
|
-1,042
|
26,680
|
-1,336
|
-5,625
|
2,563
|
1,479
|
-667
|
4,628
|
6,840
|
-3,449
|
-2,247
|
-2,935
|
-7,150
|
-15,823
|
306
|
253
|
-913
|
5,402
|
-857
|
2,295
|
-2,107
|
-5,197
|
11
|
3,189
|
-2,025
|
-1,057
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-8.1
|
0.0
|
4.7
|
-3.2
|
-1.7
|
|
経常(税引前)利益
|
1,390
|
-22
|
-165
|
-109
|
-707
|
228
|
-465
|
674
|
2,297
|
931
|
812
|
5,253
|
-671
|
-267
|
-4,407
|
-3,870
|
924
|
46
|
-91
|
-7,172
|
2,066
|
600
|
-4,323
|
-738
|
1,796
|
-728
|
-2,144
|
-3,050
|
-1,998
|
-2,840
|
-14,421
|
-6,541
|
-1,147
|
-2,686
|
25,336
|
-2,617
|
-6,979
|
910
|
-713
|
-1,995
|
3,386
|
5,659
|
-4,441
|
-3,362
|
-4,016
|
-8,450
|
-17,674
|
-1,538
|
-1,599
|
-2,086
|
3,485
|
-2,394
|
671
|
-3,733
|
-6,782
|
-1,570
|
1,321
|
-4,021
|
-2,933
|
|
経常(税引前)利益率(%)
|
2.0
|
0.0
|
-0.3
|
-0.2
|
-1.1
|
0.3
|
-0.7
|
0.9
|
2.7
|
1.0
|
0.8
|
6.2
|
-0.6
|
-0.2
|
-4.2
|
-4.0
|
0.8
|
0.0
|
-0.1
|
-8.0
|
2.0
|
0.6
|
-4.2
|
-0.8
|
1.7
|
-0.7
|
-2.0
|
-3.1
|
-1.9
|
-2.8
|
-14.7
|
-7.4
|
-1.1
|
-2.8
|
28.1
|
-3.2
|
-11.5
|
1.1
|
-0.8
|
-2.3
|
3.2
|
6.3
|
-5.0
|
-4.3
|
-4.8
|
-11.8
|
-25.1
|
-2.3
|
-2.2
|
-3.0
|
5.2
|
-3.7
|
1.0
|
-5.8
|
-10.5
|
-2.5
|
1.9
|
-6.4
|
-4.6
|
|
法人税等合計
|
582
|
-44
|
37
|
-5
|
-303
|
-41
|
-52
|
23
|
620
|
-501
|
-785
|
1,945
|
-66
|
-101
|
-1,416
|
-1,490
|
408
|
-38
|
407
|
-2,415
|
451
|
27
|
-1,685
|
-163
|
570
|
-181
|
7,282
|
-166
|
-26
|
82
|
-721
|
100
|
34
|
-109
|
-682
|
-4
|
0
|
4
|
-
|
-28
|
-24
|
62
|
-492
|
-19
|
3
|
-78
|
7
|
13
|
21
|
125
|
55
|
16
|
4
|
-4
|
-45
|
12
|
67
|
-23
|
17
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.7
|
-0.8
|
5.1
|
0.6
|
-0.6
|
|
純利益
|
766
|
-43
|
-361
|
-181
|
-433
|
102
|
-415
|
636
|
1,646
|
1,412
|
1,596
|
3,268
|
483
|
-185
|
-4,968
|
-2,468
|
504
|
66
|
-528
|
-4,767
|
1,677
|
534
|
-2,722
|
-604
|
1,103
|
-557
|
-9,496
|
-2,907
|
-1,815
|
-2,962
|
-13,699
|
-6,672
|
-1,216
|
-2,554
|
25,713
|
-2,689
|
-7,060
|
860
|
-318
|
-2,028
|
3,349
|
6,433
|
-6,138
|
-3,357
|
-4,487
|
-8,780
|
-18,455
|
-1,758
|
-1,726
|
-2,394
|
3,160
|
-2,494
|
603
|
-3,911
|
-7,198
|
-1,697
|
1,160
|
-4,077
|
-3,001
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-11.2
|
-2.7
|
1.7
|
-6.5
|
-4.7
|
|
一株あたり利益
|
0.06
|
0
|
-0.02
|
-0.01
|
-0.03
|
0.01
|
-0.03
|
0.05
|
0.13
|
0.11
|
0.12
|
0.25
|
-0.04
|
-0.01
|
-0.35
|
-0.16
|
0.03
|
0.01
|
-0.04
|
-0.3
|
0.1
|
0.04
|
-0.18
|
-0.04
|
0.07
|
-0.03
|
-0.59
|
-0.18
|
-0.12
|
-0.19
|
-0.87
|
-0.42
|
-0.07
|
-0.16
|
1.6
|
-0.18
|
-0.47
|
0.06
|
-0.02
|
-0.13
|
0.22
|
0.4
|
-0.39
|
-0.22
|
-0.29
|
-0.58
|
-1.23
|
-0.12
|
-0.12
|
-0.16
|
0.22
|
-0.17
|
0.04
|
-0.27
|
-0.49
|
-0.12
|
0.07
|
-0.29
|
-0.2
|
|
希薄化後一株あたり利益
|
0.06
|
0
|
-0.02
|
-0.01
|
-0.03
|
0.01
|
-0.03
|
0.05
|
0.13
|
0.11
|
0.12
|
0.24
|
-0.04
|
-0.01
|
-0.35
|
-0.16
|
0.03
|
0.01
|
-0.04
|
-0.3
|
0.1
|
0.04
|
-0.18
|
-0.04
|
0.07
|
-0.03
|
-0.59
|
-0.18
|
-0.12
|
-0.19
|
-0.87
|
-0.42
|
-0.07
|
-0.16
|
1.59
|
-0.18
|
-0.47
|
0.06
|
-0.02
|
-0.13
|
0.21
|
0.4
|
-0.4
|
-0.22
|
-0.29
|
-0.58
|
-1.23
|
-0.12
|
-0.12
|
-0.16
|
0.22
|
-0.17
|
0.04
|
-0.27
|
-0.49
|
-0.12
|
0.07
|
-0.29
|
-0.2
|
|
一株あたり配当金
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3,647
|
1,364
|
4,619
|
-604
|
359
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5.7
|
2.2
|
6.7
|
-1.0
|
0.6
|