|
(単位:千ドル)
|
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
|
|
売上高
|
10,414
|
40,406
|
46,058
|
49,449
|
56,518
|
60,210
|
88,011
|
106,238
|
107,071
|
107,912
|
113,729
|
139,714
|
144,298
|
149,947
|
193,104
|
197,756
|
191,959
|
220,143
|
236,525
|
247,285
|
238,632
|
264,593
|
271,923
|
215,071
|
222,057
|
222,471
|
248,358
|
297,057
|
319,939
|
352,585
|
-
|
427,690
|
469,136
|
511,015
|
-
|
639,653
|
647,145
|
621,401
|
646,542
|
483,649
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
249,705
|
266,617
|
-
|
310,475
|
351,938
|
386,585
|
-
|
535,547
|
540,302
|
540,708
|
-
|
381,178
|
|
販売管理費
|
13,082
|
29,834
|
-
|
32,095
|
32,756
|
38,398
|
-
|
53,550
|
51,090
|
45,834
|
-
|
55,526
|
57,403
|
59,566
|
-
|
74,838
|
66,932
|
58,808
|
-
|
54,698
|
50,511
|
55,758
|
-
|
58,591
|
42,699
|
51,292
|
-
|
58,932
|
58,955
|
68,521
|
-
|
89,726
|
90,389
|
96,567
|
-
|
79,104
|
69,185
|
67,060
|
-
|
78,409
|
|
営業費用
|
21,953
|
57,652
|
60,245
|
224,628
|
69,147
|
76,049
|
121,884
|
127,693
|
126,188
|
121,932
|
131,977
|
153,846
|
153,264
|
160,977
|
206,456
|
244,402
|
217,192
|
240,281
|
451,120
|
272,785
|
466,101
|
282,301
|
276,659
|
231,016
|
229,728
|
229,052
|
260,572
|
299,855
|
324,572
|
339,634
|
384,310
|
438,045
|
490,704
|
528,953
|
-
|
653,062
|
639,357
|
637,669
|
665,138
|
485,271
|
|
営業利益
|
-11,539
|
-17,246
|
-
|
-175,179
|
-12,629
|
-15,839
|
-
|
-21,455
|
-19,117
|
-14,020
|
-
|
-14,132
|
-8,966
|
-11,030
|
-
|
-46,646
|
-25,233
|
-20,138
|
-
|
-25,500
|
-227,469
|
-17,708
|
-
|
-15,945
|
-7,671
|
-6,581
|
-
|
-2,798
|
-4,633
|
12,951
|
-
|
-10,355
|
-21,568
|
-17,938
|
-
|
-13,409
|
7,788
|
-16,268
|
-
|
-1,622
|
|
営業利益率 (%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
経常(税引前)利益
|
385,761
|
-17,192
|
-
|
-174,900
|
-12,370
|
-16,031
|
-
|
-22,744
|
-20,398
|
-14,843
|
-
|
-14,062
|
-10,140
|
-12,420
|
-
|
-49,145
|
-30,502
|
-26,587
|
-
|
-78,482
|
-207,425
|
-37,667
|
-
|
-10,579
|
-9,016
|
-12,806
|
-
|
-4,148
|
-4,309
|
-43,393
|
-
|
-88,171
|
-35,293
|
-30,874
|
-
|
-16,715
|
1,358
|
-23,756
|
-
|
-63,148
|
|
経常(税引前)利益率(%)
|
3704.25
|
-42.55
|
-
|
-353.7
|
-21.89
|
-26.63
|
-
|
-21.41
|
-19.05
|
-13.75
|
-
|
-10.06
|
-7.03
|
-8.28
|
-
|
-24.85
|
-15.89
|
-12.08
|
-
|
-31.74
|
-86.92
|
-14.24
|
-
|
-4.92
|
-4.06
|
-5.76
|
-
|
-1.4
|
-1.35
|
-12.31
|
-
|
-20.62
|
-7.52
|
-6.04
|
-
|
-2.61
|
0.21
|
-3.82
|
-
|
-13.06
|
|
法人税等合計
|
29,273
|
-104
|
-
|
-1,000
|
-400
|
-300
|
-
|
405
|
-700
|
-1,714
|
-
|
3
|
-109
|
135
|
-
|
-496
|
1,398
|
-849
|
-
|
270
|
-3,904
|
503
|
-
|
611
|
91
|
234
|
-
|
1,202
|
-184
|
-45,516
|
-
|
-68,200
|
-1,000
|
-5,600
|
-
|
600
|
-200
|
-600
|
-
|
1,500
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
純利益
|
359,912
|
-11,980
|
-4,119
|
-122,812
|
-8,387
|
-11,208
|
-17,407
|
-18,012
|
-16,905
|
-12,588
|
-13,160
|
-13,626
|
-9,916
|
-12,429
|
-16,687
|
-46,739
|
-31,615
|
-25,521
|
-198,096
|
-78,752
|
-203,521
|
-37,348
|
-13,803
|
-9,807
|
-9,107
|
-13,040
|
-
|
-5,350
|
-4,588
|
2,123
|
-
|
-26,258
|
-34,323
|
-25,324
|
-33,411
|
-17,280
|
1,596
|
-23,137
|
-22,802
|
-64,618
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
一株あたり利益
|
25.69
|
-0.29
|
-0.1
|
-2.91
|
-0.2
|
-0.26
|
-0.33
|
-0.34
|
-0.28
|
-0.18
|
-0.18
|
-0.18
|
-0.13
|
-0.16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.12
|
-0.11
|
-0.15
|
-
|
-0.06
|
-0.05
|
0.02
|
-
|
-0.24
|
-0.37
|
-0.3
|
-0.36
|
-0.22
|
-0.06
|
-0.27
|
-0.27
|
-0.63
|
|
希薄化後一株あたり利益
|
9.73
|
-0.29
|
-0.1
|
-2.91
|
-0.2
|
-0.26
|
-0.33
|
-0.34
|
-0.28
|
-0.18
|
-0.18
|
-0.18
|
-0.13
|
-0.16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.12
|
-0.11
|
-0.15
|
-
|
-0.06
|
-0.05
|
0.02
|
-
|
-0.24
|
-0.37
|
-0.3
|
-0.36
|
-0.22
|
-0.06
|
-0.27
|
-0.27
|
-0.63
|
|
EBITDA
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|