|
(単位:千ドル)
|
2Q10
|
1Q11
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
299,262
|
291,607
|
338,319
|
372,496
|
396,185
|
407,927
|
347,394
|
336,234
|
201,696
|
197,429
|
232,178
|
220,117
|
226,837
|
253,572
|
305,587
|
340,837
|
207,160
|
189,641
|
166,016
|
182,462
|
157,683
|
91,039
|
107,267
|
161,245
|
128,031
|
104,528
|
150,329
|
163,260
|
163,266
|
164,262
|
204,625
|
212,575
|
158,356
|
166,823
|
201,728
|
212,609
|
170,749
|
181,021
|
199,147
|
193,490
|
159,897
|
163,415
|
161,941
|
180,716
|
150,125
|
162,612
|
272,547
|
250,084
|
308,817
|
395,670
|
296,211
|
364,797
|
342,419
|
278,064
|
|
売上成長率(%)
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
394,080
|
214,531
|
238,121
|
250,201
|
-
|
246,217
|
254,169
|
250,477
|
-
|
144,862
|
164,681
|
150,660
|
-
|
177,726
|
196,449
|
214,590
|
-
|
154,694
|
141,808
|
150,493
|
-
|
107,969
|
101,609
|
121,061
|
-
|
105,353
|
131,962
|
142,119
|
-
|
151,279
|
161,728
|
160,582
|
-
|
150,569
|
161,794
|
157,535
|
-
|
179,011
|
169,571
|
158,862
|
-
|
148,791
|
158,811
|
177,716
|
168,734
|
163,966
|
233,332
|
234,900
|
253,468
|
315,125
|
276,657
|
289,311
|
276,754
|
250,526
|
|
売上総利益
|
-94,818
|
77,076
|
100,198
|
122,295
|
31,023
|
161,710
|
93,225
|
85,757
|
-108,925
|
52,567
|
67,497
|
69,457
|
71,164
|
75,846
|
109,138
|
126,247
|
32,805
|
34,947
|
24,208
|
31,969
|
-324,898
|
-16,930
|
5,658
|
40,184
|
17,604
|
-825
|
18,367
|
21,141
|
23,483
|
12,983
|
42,897
|
51,993
|
13,811
|
16,254
|
39,934
|
55,074
|
26,576
|
2,010
|
29,576
|
34,628
|
13,695
|
14,624
|
3,130
|
3,000
|
-18,609
|
-1,354
|
39,215
|
15,184
|
55,349
|
80,545
|
19,554
|
75,486
|
65,665
|
27,538
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
24,546
|
24,981
|
23,758
|
22,082
|
-
|
25,696
|
24,571
|
28,022
|
-
|
23,216
|
19,215
|
22,610
|
-
|
20,394
|
29,304
|
19,916
|
-
|
12,619
|
16,534
|
13,597
|
-
|
13,826
|
14,953
|
18,714
|
-
|
16,841
|
13,317
|
16,374
|
-
|
14,099
|
18,125
|
20,762
|
-
|
15,985
|
16,862
|
16,076
|
-
|
16,348
|
15,855
|
16,053
|
-
|
15,179
|
13,425
|
13,346
|
14,368
|
17,622
|
23,563
|
19,631
|
24,007
|
27,818
|
20,680
|
22,293
|
21,125
|
19,366
|
|
営業利益
|
-116,896
|
52,111
|
76,418
|
100,213
|
-
|
132,197
|
78,487
|
35,375
|
-
|
15,238
|
47,197
|
62,659
|
-
|
66,948
|
78,756
|
106,331
|
-
|
22,328
|
7,674
|
18,372
|
-
|
-30,756
|
-9,295
|
21,470
|
-
|
-17,705
|
5,050
|
4,767
|
-
|
-1,116
|
24,772
|
31,377
|
-
|
269
|
23,072
|
38,998
|
-
|
-21,027
|
14,194
|
19,015
|
-
|
-555
|
-10,941
|
-10,331
|
-32,977
|
-18,976
|
12,226
|
-8,303
|
20,205
|
36,228
|
-1,276
|
53,193
|
44,640
|
8,172
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-137,422
|
36,185
|
58,280
|
70,291
|
-
|
93,803
|
63,916
|
20,642
|
-
|
1,777
|
36,606
|
52,406
|
-
|
74,639
|
75,311
|
105,418
|
-
|
20,049
|
-2,021
|
9,974
|
-
|
-37,111
|
-14,890
|
15,111
|
-
|
-21,016
|
-1,380
|
751
|
-
|
-2,473
|
18,082
|
27,962
|
-
|
1,642
|
19,699
|
35,161
|
-
|
-35,021
|
5,179
|
29,677
|
-
|
-2,934
|
-15,651
|
-20,101
|
-39,891
|
-28,265
|
-12,263
|
-7,183
|
10,412
|
23,897
|
-27,985
|
47,014
|
39,034
|
3,525
|
|
経常(税引前)利益率(%)
|
-45.92
|
12.41
|
17.23
|
18.87
|
-
|
23.0
|
18.4
|
6.14
|
-
|
0.9
|
15.77
|
23.81
|
-
|
29.44
|
24.64
|
30.93
|
-
|
10.57
|
-1.22
|
5.47
|
-
|
-40.76
|
-13.88
|
9.37
|
-
|
-20.11
|
-0.92
|
0.46
|
-
|
-1.51
|
8.84
|
13.15
|
-
|
0.98
|
9.77
|
16.54
|
-
|
-19.35
|
2.6
|
15.34
|
-
|
-1.8
|
-9.66
|
-11.12
|
-26.57
|
-17.38
|
-4.5
|
-2.87
|
3.37
|
6.04
|
-9.45
|
12.89
|
11.4
|
1.27
|
|
法人税等合計
|
-52,366
|
9,550
|
16,171
|
23,465
|
-
|
27,277
|
18,476
|
4,967
|
-
|
443
|
8,577
|
7,058
|
-
|
20,417
|
17,529
|
29,832
|
-
|
407
|
614
|
94
|
-
|
-9,288
|
-4,219
|
3,649
|
-
|
-4,601
|
5,023
|
-1,539
|
-
|
87
|
298
|
841
|
-
|
324
|
2,876
|
3,539
|
-
|
-21,093
|
-271
|
5,232
|
-
|
116
|
-1,968
|
-1,058
|
2,100
|
1,400
|
6,500
|
-2,000
|
3,300
|
8,300
|
-1,700
|
14,700
|
9,500
|
500
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-85,073
|
26,635
|
42,109
|
46,826
|
16,763
|
66,526
|
45,440
|
15,675
|
-171,560
|
2,392
|
28,000
|
45,392
|
-
|
54,222
|
57,782
|
75,586
|
-
|
19,642
|
-2,635
|
9,880
|
-
|
-27,823
|
-10,671
|
11,462
|
-
|
-16,415
|
-6,403
|
2,290
|
-
|
-2,560
|
17,784
|
27,121
|
-13,747
|
1,318
|
16,854
|
31,695
|
8,052
|
-11,938
|
5,450
|
24,499
|
4,163
|
-2,878
|
-13,683
|
-19,043
|
-42,031
|
-29,699
|
-18,763
|
-5,165
|
7,100
|
15,560
|
-26,287
|
32,289
|
29,514
|
3,072
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.82
|
0.24
|
0.39
|
0.43
|
0.16
|
0.62
|
0.42
|
0.14
|
-1.64
|
0.02
|
0.26
|
0.42
|
0.35
|
0.51
|
0.55
|
0.72
|
0.08
|
0.19
|
-0.03
|
0.09
|
-3.83
|
-0.26
|
-0.1
|
0.1
|
-0.46
|
-0.11
|
-0.04
|
0.02
|
0.34
|
-0.02
|
0.12
|
0.18
|
-0.09
|
0.01
|
0.11
|
0.21
|
0.05
|
-0.09
|
0.04
|
0.16
|
0.03
|
-0.02
|
-0.09
|
-0.13
|
-0.28
|
-0.2
|
-0.12
|
-0.03
|
0.05
|
0.1
|
-0.17
|
0.21
|
0.19
|
0.02
|
|
希薄化後一株あたり利益
|
-0.82
|
0.24
|
0.39
|
0.43
|
0.16
|
0.62
|
0.42
|
0.14
|
-1.64
|
0.02
|
0.26
|
0.42
|
0.35
|
0.51
|
0.55
|
0.71
|
0.08
|
0.19
|
-0.03
|
0.09
|
-3.83
|
-0.26
|
-0.1
|
0.1
|
-0.46
|
-0.11
|
-0.04
|
0.02
|
0.34
|
-0.02
|
0.12
|
0.18
|
-0.09
|
0.01
|
0.11
|
0.21
|
0.05
|
-0.09
|
0.04
|
0.16
|
0.03
|
-0.02
|
-0.09
|
-0.13
|
-0.28
|
-0.2
|
-0.12
|
-0.03
|
0.05
|
0.1
|
-0.17
|
0.21
|
0.19
|
0.02
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|