|
(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
|
213,047
|
212,788
|
224,624
|
195,172
|
199,137
|
195,799
|
204,835
|
178,332
|
188,256
|
134,973
|
152,179
|
132,727
|
140,310
|
134,121
|
146,518
|
121,173
|
122,345
|
121,968
|
129,815
|
110,723
|
97,317
|
97,425
|
110,107
|
94,894
|
94,722
|
94,424
|
99,866
|
81,198
|
69,633
|
63,588
|
70,209
|
59,150
|
54,686
|
51,414
|
52,327
|
40,522
|
41,601
|
47,702
|
47,075
|
43,754
|
49,259
|
49,597
|
51,986
|
49,062
|
48,553
|
53,886
|
54,778
|
47,120
|
47,762
|
47,119
|
49,491
|
45,448
|
45,035
|
47,630
|
47,129
|
41,561
|
38,631
|
39,520
|
39,858
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.8
|
-8.6
|
-14.2
|
-17.0
|
-15.4
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,948
|
5,093
|
4,540
|
5,940
|
4,121
|
4,591
|
4,516
|
4,630
|
4,633
|
3,960
|
4,727
|
4,650
|
6,084
|
5,065
|
4,922
|
4,602
|
5,939
|
5,852
|
5,260
|
5,730
|
5,844
|
5,538
|
5,149
|
5,678
|
|
営業費用
|
196,501
|
192,073
|
200,798
|
182,240
|
351,802
|
179,587
|
144,020
|
168,158
|
173,947
|
126,613
|
139,695
|
128,148
|
129,323
|
123,581
|
131,862
|
118,158
|
114,288
|
327,406
|
123,024
|
117,092
|
104,492
|
101,997
|
145,108
|
101,236
|
96,513
|
93,474
|
133,549
|
86,233
|
75,941
|
73,941
|
74,548
|
70,090
|
61,299
|
55,889
|
51,905
|
45,629
|
47,486
|
46,917
|
47,443
|
44,638
|
47,824
|
45,371
|
49,123
|
45,168
|
44,542
|
50,113
|
51,349
|
46,067
|
46,092
|
44,205
|
51,769
|
45,073
|
43,662
|
45,732
|
48,682
|
41,601
|
38,597
|
39,011
|
39,975
|
|
営業利益
|
16,546
|
20,715
|
23,826
|
12,932
|
-152,665
|
16,212
|
22,142
|
10,174
|
14,309
|
8,360
|
12,484
|
4,579
|
10,987
|
10,540
|
14,656
|
3,015
|
8,057
|
-205,438
|
6,792
|
-6,369
|
-7,175
|
-4,572
|
-35,000
|
-6,342
|
-1,791
|
950
|
-33,682
|
-5,035
|
-6,308
|
-10,353
|
-4,338
|
-10,940
|
-6,613
|
-4,475
|
422
|
-5,107
|
-5,885
|
785
|
-368
|
-884
|
1,435
|
4,226
|
2,863
|
3,894
|
4,011
|
3,773
|
3,429
|
1,053
|
1,670
|
2,914
|
-2,278
|
375
|
1,373
|
1,898
|
-1,553
|
-40
|
34
|
509
|
-117
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.3
|
-0.1
|
0.1
|
1.3
|
-0.3
|
|
経常(税引前)利益
|
15,514
|
20,418
|
24,931
|
11,287
|
-153,918
|
14,628
|
31,717
|
10,624
|
13,489
|
7,095
|
11,100
|
3,166
|
9,283
|
10,480
|
14,377
|
2,813
|
-4,430
|
-206,156
|
4,932
|
-7,578
|
-9,686
|
-5,386
|
-46,483
|
-8,862
|
-4,852
|
-2,098
|
-35,942
|
23,849
|
-7,318
|
-11,421
|
-5,673
|
-12,737
|
-3,855
|
-5,886
|
-2,033
|
-6,176
|
-7,753
|
-1,674
|
-2,708
|
-1,167
|
10,824
|
4,576
|
2,026
|
3,799
|
5,132
|
8,385
|
1,997
|
-1,323
|
820
|
2,530
|
-3,946
|
-242
|
-36,838
|
1,010
|
-1,864
|
-607
|
-413
|
319
|
-307
|
|
経常(税引前)利益率(%)
|
7.3
|
9.6
|
11.1
|
5.8
|
-77.3
|
7.5
|
15.5
|
6.0
|
7.2
|
5.3
|
7.3
|
2.4
|
6.6
|
7.8
|
9.8
|
2.3
|
-3.6
|
-169.0
|
3.8
|
-6.8
|
-10.0
|
-5.5
|
-42.2
|
-9.3
|
-5.1
|
-2.2
|
-36.0
|
29.4
|
-10.5
|
-18.0
|
-8.1
|
-21.5
|
-7.0
|
-11.4
|
-3.9
|
-15.2
|
-18.6
|
-3.5
|
-5.8
|
-2.7
|
22.0
|
9.2
|
3.9
|
7.7
|
10.6
|
15.6
|
3.6
|
-2.8
|
1.7
|
5.4
|
-8.0
|
-0.5
|
-81.8
|
2.1
|
-4.0
|
-1.5
|
-1.1
|
0.8
|
-0.8
|
|
法人税等合計
|
6,089
|
8,290
|
10,203
|
4,494
|
44,213
|
5,765
|
10,772
|
3,957
|
5,180
|
2,644
|
4,366
|
1,321
|
3,646
|
4,060
|
4,288
|
1,198
|
-258
|
-35,242
|
2,387
|
-1,975
|
-2,800
|
-1,101
|
26,408
|
-1,476
|
-2,199
|
382
|
-6,601
|
-8,780
|
-584
|
-1,437
|
-7,312
|
790
|
-52
|
102
|
913
|
-11,294
|
-1,518
|
-53
|
-3,752
|
591
|
300
|
172
|
288
|
500
|
700
|
1,200
|
-19,763
|
-500
|
200
|
1,900
|
-1,949
|
-100
|
-9,000
|
900
|
563
|
-200
|
-100
|
2,600
|
-2,497
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-30.2
|
32.9
|
24.2
|
815.0
|
813.4
|
|
純利益
|
9,425
|
12,128
|
14,728
|
6,793
|
-109,705
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-6,734
|
-9,984
|
1,639
|
-13,527
|
-3,803
|
-5,988
|
-2,946
|
5,118
|
-6,235
|
-1,621
|
1,044
|
-1,758
|
10,569
|
4,404
|
1,756
|
3,345
|
4,461
|
7,166
|
21,804
|
-791
|
580
|
618
|
-1,977
|
-171
|
-27,834
|
142
|
-2,434
|
-392
|
-335
|
-2,286
|
2,202
|
|
純利益率(%)
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5.2
|
-0.9
|
-0.9
|
-5.8
|
5.5
|
|
一株あたり利益
|
0.15
|
0.19
|
0.23
|
0.11
|
-1.74
|
0.14
|
0.17
|
0.11
|
0.13
|
-0.13
|
0.1
|
0.03
|
0.09
|
0.1
|
0.16
|
0.03
|
-0.07
|
-2.77
|
0.04
|
-0.09
|
-0.07
|
-0.05
|
-1.92
|
-0.12
|
-0.04
|
-0.04
|
-6.56
|
5.24
|
-1.1
|
-1.62
|
0.21
|
-2.18
|
-0.63
|
-0.97
|
-
|
0.68
|
-0.99
|
-0.27
|
0.14
|
-0.28
|
1.36
|
0.54
|
0.19
|
0.4
|
0.54
|
0.87
|
3.17
|
-0.11
|
0.08
|
0.09
|
-0.27
|
-0.02
|
-3.84
|
0.02
|
-0.32
|
-0.05
|
-0.05
|
-0.31
|
0.3
|
|
希薄化後一株あたり利益
|
0.15
|
0.19
|
0.24
|
0.11
|
-1.74
|
0.14
|
0.17
|
0.11
|
0.13
|
-0.13
|
0.1
|
0.03
|
0.09
|
0.1
|
0.16
|
0.03
|
-0.07
|
-2.77
|
0.04
|
-0.09
|
-0.07
|
-0.05
|
-1.92
|
-0.12
|
-0.04
|
-0.04
|
-6.56
|
4.67
|
-1.1
|
-1.62
|
0.21
|
-2.18
|
-0.63
|
-0.97
|
-0.49
|
0.67
|
-0.99
|
-0.27
|
0.14
|
-0.28
|
1.27
|
0.52
|
0.19
|
0.39
|
0.52
|
0.83
|
3.02
|
-0.11
|
0.08
|
0.08
|
-0.26
|
-0.02
|
-3.84
|
0.02
|
-0.32
|
-0.05
|
-0.05
|
-0.31
|
0.3
|
|
配当性向(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
0.08
|
0.08
|
0.09
|
-
|
0.08
|
0.09
|
-
|
-
|
0.09
|
0.09
|
0.09
|
0.09
|
0.08
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-275
|
1,023
|
1,099
|
1,727
|
1,009
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.6
|
2.5
|
2.8
|
4.4
|
2.5
|