|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
1Q13
|
2Q13
|
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
|
|
売上高
|
149,614
|
149,305
|
134,182
|
112,318
|
121,757
|
107,308
|
127,328
|
115,532
|
140,958
|
130,261
|
126,488
|
118,479
|
137,686
|
142,850
|
149,296
|
134,287
|
153,816
|
148,239
|
164,564
|
144,177
|
157,118
|
164,465
|
174,296
|
164,658
|
187,689
|
192,341
|
190,967
|
176,274
|
178,173
|
186,518
|
184,649
|
174,847
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
242,119
|
273,777
|
267,896
|
267,480
|
269,098
|
282,877
|
282,815
|
293,294
|
287,442
|
321,908
|
327,896
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
5.6
|
9.7
|
6.8
|
13.8
|
15.9
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,832
|
25,306
|
30,680
|
30,221
|
27,432
|
29,696
|
31,030
|
30,792
|
30,059
|
34,594
|
37,644
|
|
研究開発費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,528
|
5,658
|
5,560
|
5,952
|
5,715
|
5,605
|
5,682
|
6,053
|
6,392
|
6,037
|
6,418
|
|
営業費用
|
139,304
|
161,940
|
138,684
|
109,132
|
115,018
|
106,919
|
121,586
|
114,752
|
128,446
|
120,704
|
122,684
|
111,807
|
128,514
|
129,917
|
144,011
|
130,419
|
142,122
|
136,233
|
156,899
|
137,539
|
185,529
|
150,443
|
193,068
|
151,537
|
169,228
|
171,758
|
174,275
|
159,883
|
159,820
|
172,046
|
170,354
|
156,695
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
224,348
|
260,192
|
245,759
|
235,526
|
252,824
|
287,060
|
263,733
|
304,531
|
271,214
|
296,678
|
308,735
|
|
営業利益
|
10,310
|
-12,635
|
-4,502
|
3,186
|
6,739
|
389
|
5,742
|
780
|
12,512
|
9,557
|
3,804
|
6,672
|
9,172
|
12,933
|
5,285
|
3,868
|
11,694
|
12,006
|
7,665
|
6,638
|
-28,411
|
14,022
|
-18,772
|
13,121
|
18,461
|
20,583
|
16,692
|
16,391
|
18,353
|
14,472
|
14,295
|
18,152
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,771
|
13,585
|
22,137
|
21,864
|
16,274
|
-4,183
|
19,082
|
-23,645
|
16,228
|
25,230
|
19,161
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
6.7
|
-8.1
|
5.6
|
7.8
|
5.8
|
|
経常(税引前)利益
|
11,009
|
-14,138
|
-5,738
|
4,488
|
5,494
|
85
|
5,052
|
512
|
12,744
|
8,917
|
2,014
|
6,526
|
9,118
|
11,137
|
4,773
|
3,989
|
11,781
|
12,388
|
9,608
|
4,094
|
-28,686
|
14,263
|
-19,089
|
12,912
|
18,411
|
23,187
|
15,982
|
18,842
|
19,473
|
14,827
|
16,147
|
14,396
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,800
|
16,900
|
24,000
|
24,971
|
22,900
|
-600
|
21,100
|
-12,848
|
17,600
|
31,100
|
26,500
|
|
経常(税引前)利益率(%)
|
7.4
|
-9.5
|
-4.3
|
4.0
|
4.5
|
0.1
|
4.0
|
0.4
|
9.0
|
6.8
|
1.6
|
5.5
|
6.6
|
7.8
|
3.2
|
3.0
|
7.7
|
8.4
|
5.8
|
2.8
|
-18.3
|
8.7
|
-11.0
|
7.8
|
9.8
|
12.1
|
8.4
|
10.7
|
10.9
|
7.9
|
8.7
|
8.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.4
|
6.2
|
9.0
|
9.3
|
8.5
|
-0.2
|
7.5
|
-4.4
|
6.1
|
9.7
|
8.1
|
|
法人税等合計
|
3,580
|
18,263
|
-1,649
|
3,809
|
3,642
|
1,300
|
3,115
|
1,256
|
8,957
|
5,925
|
1,252
|
3,100
|
4,162
|
3,647
|
3,513
|
2,664
|
5,126
|
5,448
|
9,115
|
3,444
|
-10,438
|
6,092
|
20,119
|
2,744
|
6,948
|
6,718
|
4,787
|
6,755
|
5,193
|
4,880
|
5,592
|
-5,730
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,200
|
7,900
|
9,000
|
10,161
|
8,899
|
4,583
|
6,268
|
2,174
|
4,311
|
10,072
|
8,835
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
29.7
|
-16.9
|
24.5
|
32.4
|
33.3
|
|
純利益
|
7,429
|
-32,401
|
-4,089
|
679
|
1,852
|
-1,215
|
1,937
|
-744
|
3,787
|
2,992
|
762
|
3,426
|
4,956
|
7,490
|
1,260
|
1,325
|
6,655
|
6,940
|
493
|
650
|
-18,248
|
8,171
|
-39,208
|
10,168
|
11,463
|
16,469
|
11,195
|
12,087
|
14,280
|
9,947
|
10,555
|
8,666
|
-25,733
|
-26,178
|
5,538
|
14,832
|
20,765
|
24,498
|
12,477
|
18,467
|
24,149
|
20,826
|
16,044
|
15,586
|
8,982
|
14,987
|
14,855
|
14,032
|
-5,157
|
14,829
|
-14,976
|
13,306
|
21,073
|
17,646
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
5.2
|
-5.1
|
4.6
|
6.5
|
5.4
|
|
一株あたり利益
|
0.42
|
-1.82
|
-0.23
|
0.04
|
0.1
|
-0.07
|
0.11
|
-0.04
|
0.21
|
0.16
|
0.04
|
0.19
|
0.27
|
0.41
|
0.06
|
0.07
|
0.36
|
0.37
|
0.02
|
0.03
|
-0.97
|
0.44
|
-2.1
|
0.54
|
0.61
|
0.87
|
0.59
|
0.64
|
0.75
|
0.52
|
0.55
|
0.45
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.78
|
0.45
|
0.75
|
0.74
|
0.7
|
-0.25
|
0.73
|
-0.74
|
0.65
|
1.02
|
0.85
|
|
希薄化後一株あたり利益
|
0.41
|
-1.82
|
-0.23
|
0.04
|
0.1
|
-0.07
|
0.11
|
-0.04
|
0.21
|
0.16
|
0.04
|
0.18
|
0.27
|
0.4
|
0.07
|
0.07
|
0.35
|
0.37
|
0.02
|
0.03
|
-0.97
|
0.43
|
-2.1
|
0.53
|
0.59
|
0.85
|
0.58
|
0.62
|
0.73
|
0.51
|
0.54
|
0.44
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.76
|
0.44
|
0.73
|
0.71
|
0.67
|
-0.25
|
0.71
|
-0.71
|
0.62
|
0.99
|
0.83
|
|
配当性向(%)
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-21.1
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
24,032
|
-18,438
|
21,075
|
30,245
|
24,544
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
8.5
|
-6.3
|
7.3
|
9.4
|
7.5
|