|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
8,754
|
9,990
|
8,232
|
8,914
|
8,642
|
8,302
|
6,824
|
6,524
|
4,300
|
5,469
|
7,040
|
6,001
|
5,531
|
7,229
|
6,002
|
6,348
|
6,687
|
4,773
|
6,066
|
5,883
|
4,326
|
5,784
|
5,411
|
4,860
|
5,410
|
4,162
|
4,789
|
5,208
|
4,929
|
3,987
|
4,365
|
4,415
|
4,634
|
3,354
|
3,271
|
3,369
|
3,373
|
3,360
|
2,637
|
3,201
|
3,557
|
2,781
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
5,426
|
6,191
|
5,080
|
5,663
|
5,884
|
4,998
|
4,571
|
4,543
|
3,206
|
3,626
|
4,629
|
3,886
|
3,884
|
4,566
|
3,889
|
4,406
|
4,481
|
3,823
|
4,392
|
3,997
|
3,363
|
3,953
|
3,748
|
3,205
|
4,063
|
2,798
|
3,199
|
3,572
|
3,311
|
2,569
|
2,783
|
2,866
|
2,671
|
2,168
|
2,145
|
2,076
|
2,306
|
2,251
|
1,796
|
2,028
|
2,152
|
1,696
|
|
売上総利益
|
3,328
|
3,799
|
3,151
|
3,251
|
2,757
|
3,303
|
2,252
|
-2,555
|
1,093
|
1,842
|
2,410
|
2,115
|
1,646
|
2,662
|
2,112
|
1,942
|
2,206
|
950
|
1,673
|
1,885
|
963
|
1,831
|
1,662
|
1,655
|
1,347
|
1,364
|
1,589
|
1,636
|
1,617
|
1,417
|
1,581
|
1,549
|
1,963
|
1,186
|
1,126
|
1,292
|
1,067
|
1,108
|
841
|
1,172
|
1,404
|
1,084
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
2,885
|
2,924
|
3,017
|
3,018
|
3,003
|
3,111
|
2,825
|
2,745
|
2,354
|
1,938
|
2,069
|
1,998
|
1,803
|
2,026
|
2,105
|
1,775
|
1,987
|
1,965
|
1,647
|
1,800
|
1,772
|
1,732
|
1,530
|
1,505
|
1,664
|
1,586
|
1,687
|
1,505
|
1,615
|
2,271
|
1,780
|
1,229
|
1,566
|
23,670
|
2,473
|
1,746
|
1,536
|
1,584
|
1,451
|
1,810
|
1,546
|
1,603
|
|
営業費用
|
2,834
|
2,455
|
2,400
|
2,636
|
2,191
|
3,263
|
2,117
|
2,857
|
2,123
|
1,991
|
2,094
|
1,999
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
493
|
1,344
|
751
|
615
|
566
|
40
|
135
|
-5,412
|
-1,030
|
-149
|
315
|
115
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-318
|
-223
|
-98
|
130
|
2
|
-855
|
-199
|
320
|
396
|
-22,485
|
-1,348
|
-454
|
-469
|
-477
|
-610
|
-638
|
-142
|
-520
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
452
|
1,320
|
993
|
585
|
539
|
56
|
128
|
-5,420
|
-965
|
-154
|
307
|
115
|
-163
|
635
|
1,367
|
128
|
222
|
-1,056
|
37
|
84
|
-808
|
67
|
134
|
149
|
-311
|
-216
|
-92
|
128
|
511
|
-475
|
-99
|
580
|
406
|
10,542
|
-1,250
|
-264
|
-256
|
-268
|
-395
|
-417
|
96
|
-311
|
|
経常(税引前)利益率(%)
|
5.17
|
13.21
|
12.06
|
6.57
|
6.24
|
0.68
|
1.88
|
-83.07
|
-22.42
|
-2.8
|
4.36
|
1.93
|
-2.93
|
8.79
|
22.78
|
2.02
|
3.33
|
-22.1
|
0.63
|
1.44
|
-18.67
|
1.17
|
2.48
|
3.07
|
-5.74
|
-5.18
|
-1.91
|
2.47
|
10.37
|
-11.89
|
-2.25
|
13.13
|
8.78
|
314.28
|
-38.2
|
-7.83
|
-7.58
|
-7.95
|
-14.97
|
-13.02
|
2.72
|
-11.18
|
|
法人税等合計
|
172
|
489
|
96
|
219
|
200
|
-59
|
48
|
-1,968
|
-939
|
-59
|
141
|
58
|
-62
|
248
|
497
|
43
|
82
|
62
|
20
|
3,022
|
5
|
0
|
0
|
-24
|
0
|
0
|
6
|
1
|
2
|
0
|
1
|
1
|
3
|
597
|
-104
|
-31
|
1
|
1
|
-82
|
2
|
2
|
5
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-95
|
165
|
57
|
-101
|
386
|
869
|
84
|
140
|
-1,118
|
17
|
-2,938
|
-813
|
67
|
134
|
172
|
-311
|
-216
|
-98
|
126
|
508
|
-475
|
-100
|
578
|
403
|
9,944
|
-1,147
|
-233
|
-258
|
-270
|
-314
|
-420
|
94
|
-317
|
|
純利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.04
|
0.11
|
0.12
|
0.05
|
0.05
|
0.02
|
0.01
|
-0.47
|
0
|
-0.01
|
0.02
|
0.01
|
-0.01
|
0.05
|
0.12
|
0.01
|
0.02
|
-0.15
|
0
|
-0.4
|
-0.11
|
0.01
|
0.02
|
0.02
|
-0.04
|
-0.03
|
-0.01
|
0.02
|
0.07
|
-0.06
|
-0.01
|
0.06
|
0.04
|
1.09
|
-0.12
|
-0.03
|
-0.03
|
-0.03
|
-0.03
|
-0.05
|
0.01
|
-0.03
|
|
希薄化後一株あたり利益
|
0.04
|
0.11
|
0.12
|
0.05
|
0.05
|
0.02
|
0.01
|
-0.47
|
0
|
-0.01
|
0.02
|
0.01
|
-0.01
|
0.05
|
0.12
|
0.01
|
0.02
|
-0.15
|
0
|
-0.4
|
-0.11
|
0.01
|
0.02
|
0.02
|
-0.04
|
-0.03
|
-0.01
|
0.02
|
0.07
|
-0.06
|
-0.01
|
0.06
|
0.04
|
1.01
|
-0.12
|
-0.03
|
-0.03
|
-0.03
|
-0.03
|
-0.05
|
0.01
|
-0.03
|
|
一株あたり配当金
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|