|
(単位:千ドル)
|
2Q10
|
3Q10
|
4Q10
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
156,608
|
158,302
|
158,913
|
156,087
|
173,505
|
173,066
|
155,236
|
152,433
|
159,362
|
175,358
|
194,709
|
179,372
|
188,530
|
192,277
|
227,610
|
229,834
|
230,546
|
216,728
|
212,099
|
205,008
|
245,033
|
227,237
|
201,847
|
197,050
|
203,241
|
202,493
|
195,200
|
205,799
|
202,348
|
194,358
|
205,240
|
211,298
|
218,277
|
219,744
|
228,680
|
223,062
|
244,288
|
242,925
|
255,199
|
241,922
|
220,827
|
208,164
|
200,101
|
205,147
|
233,378
|
227,697
|
260,736
|
264,775
|
280,817
|
292,186
|
321,183
|
326,385
|
354,899
|
367,466
|
350,005
|
363,385
|
381,017
|
378,100
|
399,314
|
404,141
|
411,800
|
441,300
|
441,963
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.1
|
11.2
|
8.1
|
16.7
|
10.7
|
|
売上原価
|
103,969
|
101,056
|
104,441
|
107,734
|
111,445
|
112,403
|
101,539
|
111,741
|
107,742
|
103,475
|
121,644
|
122,137
|
121,661
|
124,293
|
145,859
|
144,142
|
146,478
|
149,777
|
142,518
|
144,766
|
151,929
|
137,486
|
54,454
|
131,870
|
126,103
|
131,362
|
135,110
|
135,596
|
137,367
|
134,511
|
133,700
|
151,553
|
149,457
|
150,851
|
156,846
|
157,566
|
166,456
|
167,767
|
177,884
|
176,938
|
153,714
|
149,669
|
144,391
|
151,043
|
165,752
|
158,726
|
186,427
|
187,247
|
189,233
|
193,368
|
216,033
|
228,383
|
235,198
|
244,774
|
234,342
|
253,303
|
248,605
|
247,849
|
260,320
|
278,043
|
269,028
|
288,803
|
286,555
|
|
販売管理費
|
30,206
|
26,658
|
29,036
|
30,058
|
32,086
|
28,215
|
28,966
|
30,067
|
31,275
|
31,095
|
32,829
|
32,263
|
30,847
|
37,197
|
38,231
|
37,688
|
43,184
|
39,276
|
35,286
|
42,333
|
46,665
|
43,629
|
25,275
|
42,057
|
39,624
|
38,256
|
40,267
|
46,856
|
43,705
|
41,576
|
43,227
|
47,078
|
45,488
|
45,915
|
42,502
|
50,749
|
52,537
|
48,123
|
51,662
|
43,446
|
44,857
|
38,561
|
43,822
|
39,766
|
45,190
|
43,520
|
49,410
|
48,395
|
46,033
|
54,458
|
60,495
|
62,289
|
64,019
|
64,347
|
66,833
|
74,268
|
71,410
|
70,375
|
72,170
|
76,634
|
80,217
|
81,296
|
79,868
|
|
営業費用
|
43,414
|
32,617
|
53,145
|
36,715
|
39,234
|
58,419
|
34,958
|
37,055
|
36,919
|
51,319
|
38,524
|
35,892
|
36,320
|
-
|
-
|
-
|
-
|
-
|
-
|
51,474
|
57,012
|
52,926
|
15,478
|
50,804
|
48,929
|
47,891
|
51,681
|
56,054
|
265,556
|
53,749
|
98,668
|
57,423
|
49,682
|
55,332
|
54,759
|
58,740
|
59,957
|
54,582
|
58,816
|
110,835
|
51,159
|
44,796
|
68,364
|
45,864
|
51,497
|
50,665
|
64,145
|
248,817
|
251,813
|
262,887
|
295,684
|
307,954
|
315,180
|
330,124
|
320,149
|
343,464
|
321,614
|
335,644
|
352,264
|
371,409
|
366,101
|
391,284
|
391,779
|
|
営業利益
|
9,225
|
24,629
|
1,327
|
11,638
|
22,826
|
2,244
|
18,739
|
3,637
|
14,701
|
20,564
|
35,451
|
21,343
|
30,549
|
31,119
|
36,894
|
41,819
|
34,023
|
21,277
|
25,877
|
8,768
|
36,092
|
36,825
|
36,709
|
14,376
|
28,209
|
23,240
|
8,409
|
14,149
|
-200,575
|
6,098
|
-27,128
|
2,322
|
19,138
|
13,561
|
17,075
|
6,756
|
17,875
|
20,576
|
18,499
|
-45,851
|
15,954
|
13,699
|
-12,654
|
8,240
|
16,129
|
18,306
|
10,164
|
15,958
|
29,004
|
29,299
|
25,499
|
18,431
|
39,719
|
37,342
|
29,856
|
19,921
|
59,403
|
42,445
|
47,050
|
32,732
|
45,654
|
50,000
|
50,184
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.8
|
8.1
|
11.1
|
11.3
|
11.4
|
|
経常(税引前)利益
|
5,205
|
20,850
|
-2,308
|
8,170
|
19,226
|
-1,089
|
16,803
|
2,104
|
12,523
|
18,388
|
32,633
|
19,493
|
28,691
|
29,692
|
35,763
|
40,624
|
32,598
|
19,345
|
22,041
|
3,647
|
31,495
|
30,804
|
17,619
|
10,876
|
24,362
|
19,553
|
4,366
|
10,903
|
-203,986
|
2,148
|
-31,604
|
-2,809
|
8,423
|
9,640
|
9,967
|
4,715
|
14,046
|
16,120
|
17,610
|
-53,488
|
16,986
|
13,475
|
-10,846
|
6,941
|
16,251
|
15,695
|
41,149
|
38,127
|
21,677
|
25,403
|
23,370
|
15,847
|
34,985
|
31,295
|
1,768
|
17,560
|
52,095
|
37,581
|
46,780
|
21,452
|
27,708
|
42,646
|
43,274
|
|
経常(税引前)利益率(%)
|
3.3
|
13.2
|
-1.5
|
5.2
|
11.1
|
-0.6
|
10.8
|
1.4
|
7.9
|
10.5
|
16.8
|
10.9
|
15.2
|
15.4
|
15.7
|
17.7
|
14.1
|
8.9
|
10.4
|
1.8
|
12.9
|
13.6
|
8.7
|
5.5
|
12.0
|
9.7
|
2.2
|
5.3
|
-100.8
|
1.1
|
-15.4
|
-1.3
|
3.9
|
4.4
|
4.4
|
2.1
|
5.7
|
6.6
|
6.9
|
-22.1
|
7.7
|
6.5
|
-5.4
|
3.4
|
7.0
|
6.9
|
15.8
|
14.4
|
7.7
|
8.7
|
7.3
|
4.9
|
9.9
|
8.5
|
0.5
|
4.8
|
13.7
|
9.9
|
11.7
|
5.3
|
6.7
|
9.7
|
9.8
|
|
法人税等合計
|
1,937
|
9,797
|
2,559
|
4,209
|
9,760
|
-1,242
|
8,902
|
1,517
|
6,069
|
7,972
|
13,988
|
8,124
|
12,877
|
12,531
|
13,644
|
6,498
|
12,685
|
7,126
|
9,248
|
2,145
|
12,662
|
11,430
|
-4,567
|
4,010
|
8,223
|
7,265
|
179
|
5,748
|
-53,504
|
-1,984
|
-2,259
|
413
|
2,561
|
1,391
|
6,912
|
1,365
|
3,477
|
2,414
|
3,256
|
-11,215
|
3,414
|
2,388
|
-4,742
|
1,500
|
3,500
|
2,000
|
10,049
|
11,300
|
7,800
|
7,700
|
6,325
|
2,400
|
10,300
|
9,800
|
-1,084
|
-400
|
14,600
|
10,400
|
12,790
|
-3,100
|
8,300
|
12,200
|
12,640
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27.3
|
-14.5
|
30.0
|
28.6
|
29.2
|
|
純利益
|
2,375
|
7,450
|
-3,814
|
4,056
|
9,469
|
489
|
6,505
|
856
|
6,656
|
10,463
|
18,602
|
11,337
|
15,805
|
17,171
|
22,120
|
34,126
|
19,913
|
12,219
|
12,793
|
1,502
|
18,833
|
19,374
|
19,343
|
6,002
|
15,169
|
12,292
|
4,154
|
5,298
|
-150,173
|
4,370
|
-29,612
|
-3,264
|
5,372
|
8,477
|
3,061
|
3,304
|
10,472
|
13,654
|
14,313
|
-42,308
|
13,547
|
11,058
|
-6,137
|
5,405
|
12,797
|
13,727
|
31,058
|
26,852
|
13,875
|
17,741
|
17,084
|
13,419
|
24,712
|
21,516
|
2,832
|
18,006
|
37,482
|
27,149
|
33,989
|
24,536
|
19,430
|
30,420
|
30,654
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.5
|
6.1
|
4.7
|
6.9
|
6.9
|
|
一株あたり利益
|
0.12
|
0.36
|
-0.19
|
0.19
|
0.45
|
0.02
|
0.3
|
0.04
|
0.3
|
0.48
|
0.85
|
0.51
|
0.71
|
0.77
|
0.99
|
1.51
|
0.88
|
0.54
|
0.58
|
0.07
|
0.85
|
0.88
|
0.88
|
0.28
|
0.72
|
0.58
|
0.2
|
0.25
|
-6.99
|
0.2
|
-1.38
|
-0.15
|
0.25
|
0.39
|
0.14
|
0.15
|
0.48
|
0.62
|
0.65
|
-1.94
|
0.62
|
0.5
|
-0.28
|
0.25
|
0.59
|
0.65
|
1.46
|
1.29
|
0.67
|
0.88
|
0.88
|
0.7
|
1.3
|
1.15
|
0.17
|
0.99
|
2.1
|
1.53
|
1.91
|
1.38
|
1.12
|
1.75
|
1.77
|
|
希薄化後一株あたり利益
|
0.12
|
0.36
|
-0.19
|
0.19
|
0.44
|
0.02
|
0.3
|
0.04
|
0.3
|
0.47
|
0.83
|
0.5
|
0.69
|
0.75
|
0.96
|
1.48
|
0.86
|
0.53
|
0.57
|
0.07
|
0.83
|
0.86
|
0.86
|
0.28
|
0.71
|
0.57
|
0.19
|
0.25
|
-6.99
|
0.2
|
-1.38
|
-0.15
|
0.25
|
0.38
|
0.14
|
0.15
|
0.47
|
0.61
|
0.63
|
-1.94
|
0.61
|
0.5
|
-0.28
|
0.24
|
0.59
|
0.64
|
1.43
|
1.27
|
0.66
|
0.86
|
0.84
|
0.68
|
1.27
|
1.1
|
0.14
|
0.95
|
2.03
|
1.47
|
1.84
|
1.33
|
1.09
|
1.71
|
1.71
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
54,024
|
39,681
|
52,771
|
59,398
|
59,149
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.5
|
9.8
|
12.8
|
13.5
|
13.4
|