|
(単位:千ドル)
|
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
|
4Q20
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
売上高
|
55,735
|
54,964
|
58,393
|
55,574
|
54,180
|
54,358
|
51,730
|
50,185
|
56,803
|
59,641
|
56,295
|
55,301
|
59,125
|
57,572
|
61,396
|
54,883
|
63,168
|
64,903
|
60,956
|
60,140
|
65,338
|
60,565
|
121,831
|
136,163
|
145,298
|
173,927
|
130,872
|
156,308
|
157,934
|
175,518
|
142,892
|
168,661
|
171,474
|
200,475
|
135,518
|
152,248
|
158,176
|
164,882
|
104,597
|
130,537
|
149,687
|
155,259
|
162,861
|
162,519
|
133,428
|
134,805
|
147,314
|
152,908
|
151,580
|
131,299
|
121,815
|
97,806
|
116,831
|
96,774
|
93,571
|
95,081
|
104,352
|
104,460
|
85,316
|
82,149
|
70,730
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-10.7
|
7.9
|
-8.8
|
-13.6
|
-32.2
|
|
売上原価
|
43,460
|
44,082
|
47,360
|
43,411
|
41,443
|
41,428
|
40,808
|
38,920
|
43,243
|
42,842
|
42,379
|
42,044
|
45,527
|
43,618
|
45,786
|
41,226
|
47,137
|
47,401
|
44,581
|
44,047
|
47,173
|
42,510
|
95,232
|
107,685
|
114,372
|
133,809
|
102,729
|
123,191
|
123,656
|
136,239
|
110,926
|
133,016
|
135,638
|
156,935
|
110,001
|
123,422
|
129,777
|
133,665
|
85,944
|
103,537
|
116,204
|
121,648
|
129,279
|
130,802
|
113,421
|
118,409
|
117,855
|
121,853
|
119,572
|
101,775
|
93,909
|
74,465
|
83,121
|
71,210
|
74,350
|
74,159
|
80,327
|
79,508
|
66,314
|
65,312
|
52,642
|
|
売上総利益
|
12,275
|
10,882
|
11,033
|
12,163
|
12,737
|
12,930
|
10,922
|
11,265
|
13,560
|
16,799
|
13,916
|
13,257
|
13,598
|
13,954
|
15,610
|
13,657
|
16,031
|
17,502
|
16,375
|
16,093
|
18,165
|
18,055
|
26,599
|
28,478
|
30,926
|
40,118
|
28,143
|
33,117
|
34,278
|
39,279
|
31,966
|
35,645
|
35,836
|
43,540
|
25,517
|
28,826
|
28,399
|
31,217
|
18,653
|
27,000
|
33,483
|
33,611
|
33,582
|
31,717
|
20,007
|
16,396
|
29,459
|
31,055
|
32,008
|
772
|
27,906
|
23,341
|
33,710
|
23,735
|
19,221
|
20,922
|
24,025
|
24,330
|
19,002
|
16,837
|
18,088
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.0
|
23.3
|
22.3
|
20.5
|
25.6
|
|
販売管理費
|
10,610
|
9,962
|
10,286
|
9,669
|
10,031
|
10,389
|
9,394
|
8,943
|
9,781
|
11,488
|
10,682
|
10,617
|
10,443
|
10,480
|
11,367
|
10,243
|
11,148
|
10,994
|
11,133
|
10,234
|
11,525
|
11,534
|
20,944
|
19,441
|
20,653
|
22,728
|
20,701
|
20,989
|
22,449
|
23,110
|
21,990
|
23,184
|
22,979
|
23,777
|
22,016
|
22,462
|
22,810
|
21,581
|
19,177
|
18,892
|
19,850
|
22,490
|
20,743
|
21,460
|
21,139
|
21,132
|
24,658
|
22,886
|
24,712
|
23,560
|
25,048
|
21,144
|
24,016
|
22,471
|
23,467
|
23,147
|
28,416
|
25,185
|
21,653
|
20,366
|
18,204
|
|
営業利益
|
1,665
|
-879
|
747
|
2,494
|
2,706
|
726
|
1,528
|
2,322
|
3,779
|
5,311
|
3,234
|
2,640
|
3,155
|
3,474
|
4,243
|
3,414
|
4,883
|
6,508
|
5,242
|
5,859
|
6,640
|
6,521
|
4,001
|
8,224
|
9,939
|
17,056
|
7,108
|
11,795
|
11,205
|
15,376
|
9,380
|
11,865
|
12,261
|
39,008
|
2,905
|
5,768
|
4,993
|
47,596
|
-45,438
|
7,512
|
13,037
|
-
|
12,243
|
9,661
|
-1,728
|
-5,332
|
3,923
|
7,291
|
6,418
|
-23,679
|
1,975
|
1,273
|
8,770
|
340
|
-5,170
|
-3,149
|
-7,260
|
-2,655
|
-3,564
|
-4,401
|
-16,315
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-7.0
|
-2.5
|
-4.2
|
-5.4
|
-23.1
|
|
経常(税引前)利益
|
1,692
|
-854
|
801
|
2,521
|
2,823
|
800
|
1,572
|
2,342
|
3,813
|
5,266
|
3,202
|
2,618
|
3,164
|
3,484
|
4,289
|
3,466
|
4,968
|
6,675
|
5,374
|
5,910
|
6,673
|
6,502
|
3,897
|
8,236
|
9,912
|
17,151
|
7,080
|
12,012
|
11,208
|
15,472
|
9,003
|
11,574
|
12,107
|
38,694
|
2,502
|
5,408
|
4,986
|
-
|
-45,688
|
7,384
|
13,089
|
10,647
|
12,216
|
9,659
|
-1,622
|
-5,148
|
4,173
|
7,164
|
6,175
|
-23,661
|
1,852
|
976
|
9,065
|
546
|
-4,907
|
-1,866
|
-6,967
|
-2,685
|
-3,816
|
-4,480
|
-16,138
|
|
経常(税引前)利益率(%)
|
3.0
|
-1.6
|
1.4
|
4.5
|
5.2
|
1.5
|
3.0
|
4.7
|
6.7
|
8.8
|
5.7
|
4.7
|
5.4
|
6.1
|
7.0
|
6.3
|
7.9
|
10.3
|
8.8
|
9.8
|
10.2
|
10.7
|
3.2
|
6.0
|
6.8
|
9.9
|
5.4
|
7.7
|
7.1
|
8.8
|
6.3
|
6.9
|
7.1
|
19.3
|
1.8
|
3.6
|
3.2
|
-
|
-43.7
|
5.7
|
8.7
|
6.9
|
7.5
|
5.9
|
-1.2
|
-3.8
|
2.8
|
4.7
|
4.1
|
-18.0
|
1.5
|
1.0
|
7.8
|
0.6
|
-5.2
|
-2.0
|
-6.7
|
-2.6
|
-4.5
|
-5.5
|
-22.8
|
|
法人税等合計
|
522
|
-672
|
278
|
875
|
563
|
172
|
552
|
868
|
1,379
|
1,568
|
1,076
|
930
|
1,048
|
1,485
|
1,485
|
1,194
|
1,764
|
2,377
|
1,902
|
1,972
|
2,043
|
2,357
|
1,397
|
2,887
|
3,453
|
6,172
|
2,334
|
4,234
|
4,006
|
6,948
|
1,849
|
2,881
|
2,775
|
8,888
|
515
|
1,248
|
1,066
|
-
|
-10,869
|
1,600
|
3,000
|
2,200
|
2,800
|
2,200
|
-403
|
-1,212
|
991
|
1,600
|
1,300
|
-5,700
|
402
|
191
|
2,000
|
-27
|
-816
|
85
|
-2,800
|
-319
|
-764
|
-1,200
|
-3,600
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40.2
|
11.9
|
20.0
|
26.8
|
22.3
|
|
純利益
|
1,170
|
-
|
523
|
1,646
|
2,260
|
628
|
1,020
|
1,474
|
2,434
|
3,698
|
2,126
|
1,688
|
2,116
|
1,999
|
2,804
|
2,272
|
3,204
|
4,298
|
3,472
|
3,938
|
4,630
|
4,145
|
2,500
|
5,349
|
6,459
|
10,979
|
4,746
|
7,778
|
7,202
|
8,524
|
7,154
|
8,693
|
9,332
|
14,691
|
1,987
|
4,160
|
3,920
|
7,016
|
-34,819
|
5,774
|
10,093
|
8,526
|
9,443
|
7,467
|
-1,219
|
-3,973
|
3,182
|
5,543
|
4,841
|
-17,878
|
1,450
|
785
|
7,038
|
593
|
-4,091
|
-1,951
|
-4,131
|
-2,333
|
-3,052
|
-3,277
|
-21,174
|
|
純利益率(%)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.0
|
-2.2
|
-3.6
|
-4.0
|
-29.9
|
|
一株あたり利益
|
0.11
|
-
|
0.05
|
0.15
|
0.21
|
-
|
0.09
|
0.14
|
0.23
|
-
|
0.2
|
0.16
|
0.2
|
-
|
0.26
|
0.21
|
0.3
|
0.4
|
0.32
|
0.36
|
0.43
|
0.38
|
0.22
|
0.46
|
0.56
|
0.95
|
0.41
|
0.67
|
0.62
|
0.72
|
0.61
|
0.74
|
0.79
|
1.25
|
0.17
|
0.35
|
0.33
|
0.59
|
-2.95
|
0.49
|
0.85
|
0.72
|
0.79
|
0.63
|
-0.1
|
-0.33
|
0.27
|
0.47
|
0.42
|
-1.53
|
0.13
|
0.07
|
0.66
|
0.06
|
-0.39
|
-0.19
|
-0.39
|
-0.22
|
-0.29
|
-0.31
|
-1.99
|
|
希薄化後一株あたり利益
|
0.11
|
-
|
0.05
|
0.15
|
0.21
|
-
|
0.09
|
0.14
|
0.23
|
-
|
0.2
|
0.16
|
0.2
|
-
|
0.26
|
0.21
|
0.3
|
0.4
|
0.32
|
0.36
|
0.43
|
0.38
|
0.22
|
0.46
|
0.56
|
0.95
|
0.41
|
0.67
|
0.61
|
0.72
|
0.61
|
0.74
|
0.79
|
1.24
|
0.17
|
0.35
|
0.33
|
0.59
|
-2.95
|
0.48
|
0.84
|
0.71
|
0.78
|
0.62
|
-0.1
|
-0.33
|
0.26
|
0.46
|
0.42
|
-1.51
|
0.13
|
0.07
|
0.65
|
0.06
|
-0.39
|
-0.19
|
-0.39
|
-0.22
|
-0.29
|
-0.31
|
-1.99
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-104.5
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.12
|
0.12
|
0.12
|
0.12
|
0.14
|
0.14
|
0.14
|
0.14
|
0.42
|
0.15
|
0.15
|
0.15
|
0.45
|
0.16
|
0.16
|
0.16
|
-
|
0.18
|
0.18
|
0.36
|
0.2
|
0.2
|
0.2
|
0.2
|
0.22
|
0.22
|
0.22
|
0.22
|
0.23
|
0.23
|
0.23
|
0.23
|
0.23
|
0.23
|
0.23
|
0.23
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4,946
|
-356
|
-1,361
|
-2,229
|
-15,328
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.7
|
-0.3
|
-1.6
|
-2.7
|
-21.7
|