|
(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
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
25,485
|
26,241
|
28,092
|
35,312
|
40,610
|
68,577
|
97,471
|
60,079
|
75,107
|
98,388
|
84,605
|
83,013
|
58,840
|
80,316
|
47,805
|
57,430
|
43,168
|
114,018
|
41,888
|
47,992
|
47,207
|
64,497
|
22,305
|
28,015
|
33,136
|
30,866
|
22,599
|
23,565
|
38,500
|
65,300
|
88,200
|
236,300
|
247,200
|
159,100
|
177,900
|
347,600
|
307,100
|
287,100
|
312,900
|
418,700
|
407,600
|
421,600
|
308,500
|
216,700
|
301,500
|
368,900
|
305,900
|
333,800
|
318,400
|
250,400
|
351,000
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
75,300
|
-
|
216,600
|
136,600
|
157,100
|
-
|
262,900
|
233,800
|
257,100
|
-
|
334,200
|
334,100
|
234,600
|
169,200
|
245,600
|
283,900
|
233,000
|
250,700
|
246,900
|
195,400
|
271,800
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,700
|
6,200
|
7,900
|
-
|
10,500
|
11,200
|
11,200
|
-
|
15,500
|
16,300
|
16,900
|
-
|
21,500
|
24,300
|
24,100
|
22,900
|
22,000
|
26,400
|
28,000
|
29,200
|
29,300
|
36,000
|
38,400
|
|
営業費用
|
28,412
|
-33,930
|
19,872
|
31,353
|
45,963
|
-
|
87,951
|
56,525
|
64,495
|
-
|
68,722
|
72,938
|
57,234
|
-
|
56,718
|
110,982
|
136,170
|
-
|
43,896
|
86,114
|
41,452
|
-
|
60,285
|
50,556
|
30,445
|
-
|
21,744
|
16,470
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
-2,927
|
60,171
|
8,220
|
3,959
|
4,843
|
10,143
|
9,520
|
3,554
|
10,612
|
22,891
|
15,883
|
26,942
|
12,716
|
-16,783
|
-7,737
|
-52,714
|
-94,751
|
-9,482
|
596
|
69,528
|
6,256
|
50,980
|
36,235
|
6,965
|
12,381
|
-15,816
|
3,601
|
8,413
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
経常(税引前)利益
|
-
|
56,574
|
5,117
|
2,203
|
-1,458
|
20,030
|
7,035
|
-
|
9,965
|
23,160
|
13,665
|
22,799
|
7,994
|
-18,713
|
-12,596
|
-55,062
|
-100,095
|
-11,983
|
-6,922
|
27,231
|
7,773
|
51,069
|
41,038
|
8,168
|
13,247
|
-12,298
|
4,646
|
10,435
|
4,900
|
16,400
|
8,400
|
16,000
|
22,200
|
13,700
|
10,300
|
32,000
|
29,200
|
37,600
|
21,100
|
58,800
|
53,500
|
63,200
|
52,700
|
27,900
|
35,900
|
62,400
|
51,200
|
58,900
|
51,600
|
21,900
|
40,700
|
|
経常(税引前)利益率(%)
|
-
|
215.59
|
18.22
|
6.24
|
-3.59
|
29.21
|
7.22
|
-
|
13.27
|
23.54
|
16.15
|
27.46
|
13.59
|
-23.3
|
-26.35
|
-95.88
|
-231.87
|
-10.51
|
-16.53
|
56.74
|
16.47
|
79.18
|
183.99
|
29.16
|
39.98
|
-39.84
|
20.56
|
44.28
|
12.73
|
25.11
|
9.52
|
6.77
|
8.98
|
8.61
|
5.79
|
9.21
|
9.51
|
13.1
|
6.74
|
14.04
|
13.13
|
14.99
|
17.08
|
12.87
|
11.91
|
16.92
|
16.74
|
17.65
|
16.21
|
8.75
|
11.6
|
|
法人税等合計
|
-2,828
|
19,609
|
1,620
|
732
|
-1,078
|
-
|
1,993
|
911
|
-2,932
|
-
|
4,658
|
8,051
|
2,755
|
-
|
-4,359
|
-20,744
|
64,236
|
-
|
-2,626
|
14,929
|
-9,666
|
-
|
16,211
|
11,928
|
5,214
|
-
|
66
|
149
|
1,000
|
3,600
|
1,500
|
3,400
|
5,400
|
3,300
|
200
|
7,500
|
7,100
|
9,200
|
5,200
|
14,700
|
13,000
|
15,400
|
13,000
|
7,100
|
9,000
|
15,600
|
13,000
|
13,900
|
12,900
|
5,400
|
9,100
|
|
実効税率(%)
|
-
|
|
|
|
|
-
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-3,921
|
36,965
|
3,497
|
1,471
|
-380
|
10,032
|
5,042
|
1,198
|
12,897
|
12,999
|
9,007
|
14,822
|
5,239
|
-11,800
|
-8,158
|
-34,318
|
-164,216
|
-6,166
|
-4,296
|
10,254
|
10,275
|
43,745
|
25,245
|
-2,531
|
45,226
|
-17,574
|
4,580
|
10,286
|
3,900
|
12,800
|
6,900
|
12,700
|
16,900
|
10,400
|
10,100
|
24,500
|
22,100
|
28,400
|
15,900
|
44,100
|
40,500
|
47,800
|
39,700
|
20,800
|
26,900
|
46,800
|
38,200
|
45,000
|
38,700
|
16,500
|
31,600
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.11
|
1.03
|
0.08
|
0.02
|
-0.02
|
0.28
|
0.11
|
0.02
|
0.33
|
0.34
|
0.2
|
0.34
|
0.12
|
-0.34
|
-0.24
|
-1.01
|
-4.79
|
-0.18
|
-0.13
|
0.23
|
0.23
|
1.04
|
0.6
|
-0.06
|
1.07
|
-0.42
|
0.11
|
0.22
|
0.08
|
0.24
|
0.16
|
0.3
|
0.35
|
0.2
|
0.21
|
0.5
|
0.46
|
0.59
|
0.32
|
0.89
|
0.81
|
0.96
|
0.8
|
0.42
|
0.54
|
0.94
|
0.76
|
0.9
|
0.76
|
0.32
|
0.62
|
|
希薄化後一株あたり利益
|
-0.11
|
1.02
|
0.08
|
0.02
|
-0.02
|
0.28
|
0.11
|
0.02
|
0.33
|
0.33
|
0.19
|
0.34
|
0.12
|
-0.34
|
-0.24
|
-1.01
|
-4.79
|
-0.18
|
-0.13
|
0.23
|
0.23
|
1.03
|
0.59
|
-0.06
|
1.06
|
-0.4
|
0.11
|
0.22
|
0.08
|
0.24
|
0.16
|
0.3
|
0.35
|
0.2
|
0.21
|
0.5
|
0.46
|
0.59
|
0.32
|
0.89
|
0.81
|
0.96
|
0.8
|
0.42
|
0.54
|
0.93
|
0.76
|
0.89
|
0.76
|
0.32
|
0.62
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|