|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
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
|
1Q26
|
|
売上高
|
123,189
|
126,444
|
115,293
|
112,808
|
123,381
|
127,264
|
121,995
|
121
|
123
|
120,079
|
120,266
|
136,192
|
135,858
|
133,752
|
144,082
|
159,687
|
150,766
|
159,981
|
179,599
|
205,647
|
192,178
|
203,662
|
208,323
|
206,581
|
198,300
|
205,677
|
232,576
|
240,275
|
243,842
|
256,914
|
282,633
|
293,607
|
276,043
|
291,277
|
293,125
|
330,411
|
314,838
|
331,961
|
405,871
|
483,823
|
480,509
|
501,593
|
567,301
|
617,405
|
574,874
|
568,881
|
584,451
|
649,021
|
634,444
|
705,733
|
768,415
|
775,766
|
749,547
|
833,960
|
890,158
|
897,803
|
870,958
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.1
|
18.2
|
15.8
|
15.7
|
16.2
|
|
売上原価
|
113,651
|
116,488
|
104,384
|
100,222
|
-
|
109,284
|
105,999
|
105
|
106
|
101,963
|
100,240
|
113,526
|
113,541
|
112,044
|
119,030
|
129,259
|
123,133
|
132,169
|
145,602
|
168,108
|
156,996
|
171,848
|
172,925
|
168,477
|
165,236
|
171,837
|
190,039
|
199,754
|
202,241
|
213,679
|
236,236
|
242,737
|
225,828
|
240,013
|
234,805
|
262,251
|
256,159
|
267,087
|
333,042
|
392,207
|
400,782
|
443,086
|
484,501
|
519,509
|
479,436
|
467,955
|
476,842
|
508,455
|
490,640
|
534,120
|
573,634
|
589,374
|
571,520
|
625,091
|
650,561
|
664,799
|
650,943
|
|
売上総利益
|
9,538
|
9,956
|
10,909
|
12,586
|
16,814
|
17,980
|
15,996
|
15
|
17
|
18,116
|
20,026
|
22,666
|
22,318
|
21,708
|
25,052
|
30,427
|
27,633
|
27,812
|
33,997
|
37,538
|
35,182
|
31,814
|
35,398
|
38,104
|
33,064
|
33,840
|
42,537
|
40,521
|
41,601
|
43,235
|
46,397
|
50,870
|
50,215
|
51,264
|
58,320
|
68,160
|
58,679
|
64,874
|
72,829
|
91,616
|
79,727
|
58,507
|
82,800
|
97,896
|
95,438
|
100,926
|
107,609
|
140,566
|
143,804
|
171,613
|
194,781
|
186,392
|
178,027
|
208,869
|
239,597
|
233,004
|
220,015
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.8
|
25.0
|
26.9
|
26.0
|
25.3
|
|
販売管理費
|
17,412
|
20,599
|
13,375
|
15,221
|
-
|
14,922
|
16,606
|
16
|
18
|
17,572
|
19,172
|
19,110
|
19,716
|
19,409
|
20,546
|
22,763
|
22,511
|
24,267
|
25,716
|
28,064
|
28,194
|
30,120
|
30,771
|
31,285
|
30,089
|
29,647
|
32,372
|
31,812
|
32,086
|
35,070
|
36,333
|
37,086
|
37,872
|
42,036
|
44,261
|
46,742
|
42,786
|
47,655
|
50,342
|
61,468
|
59,402
|
63,430
|
67,090
|
72,792
|
67,768
|
69,349
|
74,300
|
87,208
|
85,850
|
95,272
|
104,694
|
110,868
|
103,039
|
116,044
|
127,334
|
128,561
|
121,815
|
|
営業利益
|
-9,677
|
-14,109
|
-3,083
|
-2,812
|
-
|
3,077
|
-589
|
-1
|
-2
|
585
|
876
|
3,566
|
2,614
|
2,298
|
4,553
|
7,638
|
5,121
|
2,504
|
8,181
|
9,155
|
6,995
|
1,617
|
4,715
|
7,015
|
2,989
|
4,142
|
10,089
|
8,734
|
9,484
|
8,216
|
10,235
|
13,915
|
12,379
|
9,229
|
14,062
|
14,413
|
15,903
|
17,128
|
22,450
|
30,102
|
20,261
|
-4,924
|
15,637
|
25,034
|
40,661
|
31,610
|
34,319
|
53,186
|
57,990
|
77,714
|
90,176
|
74,996
|
74,619
|
92,695
|
111,902
|
104,313
|
97,733
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.0
|
11.1
|
12.6
|
11.6
|
11.2
|
|
経常(税引前)利益
|
-10,256
|
-14,627
|
-3,555
|
-3,349
|
-
|
748
|
-887
|
-1
|
-2
|
264
|
490
|
3,217
|
2,299
|
2,158
|
4,301
|
7,340
|
4,857
|
2,204
|
7,899
|
8,802
|
6,553
|
1,233
|
4,354
|
6,665
|
2,646
|
3,712
|
9,687
|
8,303
|
8,890
|
7,793
|
9,848
|
13,610
|
11,999
|
8,641
|
14,025
|
14,629
|
15,849
|
16,954
|
22,289
|
29,815
|
19,060
|
-5,343
|
14,674
|
24,610
|
38,782
|
32,329
|
34,117
|
53,320
|
58,986
|
76,172
|
89,211
|
80,297
|
77,664
|
98,682
|
108,751
|
108,788
|
115,948
|
|
経常(税引前)利益率(%)
|
-8.3
|
-11.6
|
-3.1
|
-3.0
|
-
|
0.6
|
-0.7
|
-0.5
|
-0.9
|
0.2
|
0.4
|
2.4
|
1.7
|
1.6
|
3.0
|
4.6
|
3.2
|
1.4
|
4.4
|
4.3
|
3.4
|
0.6
|
2.1
|
3.2
|
1.3
|
1.8
|
4.2
|
3.5
|
3.6
|
3.0
|
3.5
|
4.6
|
4.3
|
3.0
|
4.8
|
4.4
|
5.0
|
5.1
|
5.5
|
6.2
|
4.0
|
-1.1
|
2.6
|
4.0
|
6.7
|
5.7
|
5.8
|
8.2
|
9.3
|
10.8
|
11.6
|
10.4
|
10.4
|
11.8
|
12.2
|
12.1
|
13.3
|
|
法人税等合計
|
-91
|
11
|
168
|
82
|
-
|
115
|
53
|
0
|
0
|
-1
|
44
|
422
|
283
|
304
|
339
|
-247
|
-942
|
10
|
-2,937
|
-93,247
|
2,629
|
682
|
-1,519
|
3,419
|
32,159
|
1,425
|
1,038
|
3,529
|
1,907
|
2,336
|
-1,207
|
3,627
|
3,469
|
2,428
|
1,695
|
1,148
|
3,639
|
3,611
|
2,640
|
6,341
|
3,981
|
-1,293
|
3,609
|
6,518
|
10,028
|
8,157
|
8,263
|
12,313
|
15,398
|
19,372
|
22,572
|
14,823
|
19,983
|
26,090
|
29,464
|
21,268
|
28,406
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.7
|
26.4
|
27.1
|
19.5
|
24.5
|
|
純利益
|
-10,165
|
-14,638
|
-3,723
|
-3,431
|
-1,474
|
510
|
-1,101
|
-2
|
-2
|
124
|
397
|
2,673
|
2,130
|
1,810
|
3,957
|
7,479
|
5,799
|
2,194
|
10,836
|
102,049
|
3,924
|
551
|
5,873
|
3,246
|
-29,513
|
2,287
|
8,649
|
4,774
|
6,983
|
5,489
|
11,055
|
9,983
|
8,530
|
6,231
|
12,330
|
14,606
|
12,210
|
13,343
|
19,649
|
23,474
|
15,079
|
-4,050
|
11,065
|
18,092
|
28,754
|
24,172
|
25,854
|
41,007
|
43,588
|
56,800
|
66,639
|
65,474
|
57,681
|
72,592
|
79,287
|
102,282
|
91,768
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.7
|
8.7
|
8.9
|
11.4
|
10.5
|
|
一株あたり利益
|
-0.7
|
-1.01
|
-0.26
|
-0.23
|
-0.1
|
0.03
|
-0.07
|
-0.08
|
-0.12
|
0.1
|
0.02
|
0.14
|
0.1
|
0.08
|
0.19
|
0.35
|
0.27
|
0.1
|
0.5
|
4.75
|
0.18
|
0.02
|
0.27
|
0.15
|
-1.39
|
0.11
|
0.4
|
0.22
|
0.32
|
0.26
|
0.52
|
0.47
|
0.4
|
0.3
|
0.58
|
0.69
|
0.58
|
0.59
|
0.93
|
1.08
|
0.7
|
-0.3
|
0.33
|
0.72
|
1.15
|
0.93
|
0.82
|
1.67
|
1.89
|
2.32
|
2.71
|
3.1
|
2.76
|
3.54
|
3.86
|
5.06
|
4.58
|
|
希薄化後一株あたり利益
|
-0.7
|
-1.01
|
-0.26
|
-0.23
|
-0.1
|
0.03
|
-0.07
|
-0.08
|
-0.12
|
0.1
|
0.02
|
0.14
|
0.1
|
0.08
|
0.19
|
0.35
|
0.27
|
0.1
|
0.5
|
4.74
|
0.18
|
0.02
|
0.27
|
0.14
|
-1.39
|
0.11
|
0.4
|
0.22
|
0.32
|
0.26
|
0.52
|
0.46
|
0.39
|
0.29
|
0.58
|
0.68
|
0.58
|
0.58
|
0.92
|
1.07
|
0.69
|
-0.3
|
0.33
|
0.73
|
1.14
|
0.92
|
0.81
|
1.66
|
1.87
|
2.29
|
2.67
|
3.05
|
2.72
|
3.5
|
3.81
|
4.99
|
4.51
|
|
EBITDA
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
85,706
|
104,643
|
123,566
|
116,555
|
110,407
|
|
EBITDAマージン(%)
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.4
|
12.5
|
13.9
|
13.0
|
12.7
|