|
(単位:千ドル)
|
3Q11
|
1Q12
|
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
|
2Q25
|
|
売上高
|
123,189
|
115,293
|
123,381
|
127,264
|
121,995
|
121
|
123
|
120,079
|
120,266
|
136,192
|
135,858
|
136,336
|
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
|
480,509
|
501,593
|
567,301
|
574,874
|
568,881
|
584,451
|
634,444
|
705,733
|
768,415
|
749,547
|
833,960
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
113,651
|
104,384
|
-
|
109,284
|
105,999
|
105
|
-
|
101,963
|
100,240
|
113,526
|
-
|
113,632
|
112,044
|
119,030
|
-
|
123,133
|
132,169
|
145,602
|
-
|
156,996
|
171,848
|
172,925
|
-
|
165,236
|
171,837
|
190,039
|
-
|
202,241
|
213,679
|
236,236
|
-
|
225,828
|
240,013
|
234,805
|
-
|
256,159
|
267,087
|
333,042
|
400,782
|
443,086
|
484,501
|
479,436
|
467,955
|
476,842
|
490,640
|
534,120
|
573,634
|
571,520
|
625,091
|
|
売上総利益
|
9,538
|
10,909
|
16,814
|
17,980
|
15,996
|
15
|
17
|
18,116
|
20,026
|
22,666
|
22,318
|
22,704
|
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
|
79,727
|
58,507
|
82,800
|
95,438
|
100,926
|
107,609
|
143,804
|
171,613
|
194,781
|
178,027
|
208,869
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
17,412
|
13,375
|
-
|
14,922
|
16,606
|
16
|
-
|
17,572
|
19,172
|
19,110
|
-
|
18,700
|
19,409
|
20,546
|
-
|
22,511
|
24,267
|
25,716
|
-
|
28,194
|
30,120
|
30,771
|
-
|
30,089
|
29,647
|
32,372
|
-
|
32,086
|
35,070
|
36,333
|
-
|
37,872
|
42,036
|
44,261
|
-
|
42,786
|
47,655
|
50,342
|
59,402
|
63,430
|
67,090
|
67,768
|
69,349
|
74,300
|
85,850
|
95,272
|
104,694
|
103,039
|
116,044
|
|
営業利益
|
-9,677
|
-3,083
|
-
|
3,077
|
-589
|
-1
|
-
|
585
|
876
|
3,566
|
-
|
3,998
|
2,298
|
4,553
|
-
|
5,121
|
2,504
|
8,181
|
-
|
6,995
|
1,617
|
4,715
|
-
|
2,989
|
4,142
|
10,089
|
-
|
9,484
|
8,216
|
10,235
|
-
|
12,379
|
9,229
|
14,062
|
-
|
15,903
|
17,128
|
22,450
|
20,261
|
-4,924
|
15,637
|
40,661
|
31,610
|
34,319
|
57,990
|
77,714
|
90,176
|
74,619
|
92,695
|
|
営業利益率 (%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-10,256
|
-3,555
|
-
|
748
|
-887
|
-1
|
-
|
264
|
490
|
3,217
|
-
|
3,738
|
2,158
|
4,301
|
-
|
4,857
|
2,204
|
7,899
|
-
|
6,553
|
1,233
|
4,354
|
-
|
2,646
|
3,712
|
9,687
|
-
|
8,890
|
7,793
|
9,848
|
-
|
11,999
|
8,641
|
14,025
|
-
|
15,849
|
16,954
|
22,289
|
19,060
|
-5,343
|
14,674
|
38,782
|
32,329
|
34,117
|
58,986
|
76,172
|
89,211
|
77,664
|
98,682
|
|
経常(税引前)利益率(%)
|
-8.33
|
-3.08
|
-
|
0.59
|
-0.73
|
-0.52
|
-
|
0.22
|
0.41
|
2.36
|
-
|
2.74
|
1.61
|
2.99
|
-
|
3.22
|
1.38
|
4.4
|
-
|
3.41
|
0.61
|
2.09
|
-
|
1.33
|
1.8
|
4.17
|
-
|
3.65
|
3.03
|
3.48
|
-
|
4.35
|
2.97
|
4.78
|
-
|
5.03
|
5.11
|
5.49
|
3.97
|
-1.07
|
2.59
|
6.75
|
5.68
|
5.84
|
9.3
|
10.79
|
11.61
|
10.36
|
11.83
|
|
法人税等合計
|
-91
|
168
|
-
|
115
|
53
|
0
|
-
|
-1
|
44
|
422
|
-
|
265
|
304
|
339
|
-
|
-942
|
10
|
-2,937
|
-
|
2,629
|
682
|
-1,519
|
-
|
32,159
|
1,425
|
1,038
|
-
|
1,907
|
2,336
|
-1,207
|
-
|
3,469
|
2,428
|
1,695
|
-
|
3,639
|
3,611
|
2,640
|
3,981
|
-1,293
|
3,609
|
10,028
|
8,157
|
8,263
|
15,398
|
19,372
|
22,572
|
19,983
|
26,090
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-10,165
|
-3,723
|
-1,474
|
510
|
-1,101
|
-2
|
-2
|
124
|
397
|
2,673
|
2,130
|
3,292
|
1,810
|
3,957
|
7,479
|
5,799
|
2,194
|
10,836
|
101,980
|
3,924
|
551
|
5,873
|
3,146
|
-29,513
|
2,287
|
8,649
|
-
|
6,983
|
5,489
|
11,055
|
9,861
|
8,530
|
6,231
|
12,330
|
14,606
|
12,210
|
13,343
|
19,649
|
15,079
|
-4,050
|
11,065
|
28,754
|
24,172
|
25,854
|
43,588
|
56,800
|
66,639
|
57,681
|
72,592
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.7
|
-0.26
|
-0.1
|
0.03
|
-0.07
|
-0.08
|
-0.12
|
0.1
|
0.02
|
0.14
|
0.1
|
0.15
|
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
|
0.7
|
-0.3
|
0.33
|
1.15
|
0.93
|
0.82
|
1.89
|
2.32
|
2.71
|
2.76
|
3.54
|
|
希薄化後一株あたり利益
|
-0.7
|
-0.26
|
-0.1
|
0.03
|
-0.07
|
-0.08
|
-0.12
|
0.1
|
0.02
|
0.14
|
0.1
|
0.15
|
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
|
0.69
|
-0.3
|
0.33
|
1.14
|
0.92
|
0.81
|
1.87
|
2.29
|
2.67
|
2.72
|
3.5
|
|
EBITDA
|
-
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|