|
(単位:千ドル)
|
2Q11
|
3Q11
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
171,100
|
211,000
|
215,000
|
219,800
|
276,300
|
263,600
|
252,800
|
235,200
|
226,400
|
235,700
|
200,100
|
229,300
|
217,100
|
221,500
|
182,500
|
160,500
|
161,700
|
177,500
|
153,000
|
168,200
|
165,400
|
182,100
|
167,800
|
185,700
|
196,200
|
202,200
|
143,000
|
151,200
|
159,400
|
164,400
|
160,400
|
187,900
|
184,100
|
185,100
|
168,900
|
170,400
|
202,000
|
206,400
|
194,200
|
205,100
|
200,600
|
196,200
|
224,200
|
228,600
|
231,800
|
256,900
|
274,600
|
277,200
|
300,100
|
275,900
|
302,600
|
351,500
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
125,700
|
150,800
|
157,100
|
162,100
|
202,200
|
-
|
187,100
|
174,800
|
174,100
|
-
|
147,500
|
172,900
|
164,100
|
-
|
135,600
|
119,600
|
121,300
|
-
|
117,100
|
123,000
|
139,500
|
-
|
122,700
|
138,300
|
148,100
|
-
|
102,200
|
111,900
|
115,300
|
-
|
115,500
|
139,800
|
135,500
|
-
|
123,100
|
124,400
|
144,900
|
-
|
143,200
|
153,100
|
140,000
|
144,300
|
166,400
|
173,700
|
172,400
|
193,000
|
201,200
|
206,200
|
222,900
|
206,700
|
229,000
|
277,700
|
|
売上総利益
|
45,400
|
60,200
|
57,900
|
57,700
|
74,100
|
68,000
|
65,700
|
60,400
|
52,300
|
61,500
|
52,600
|
56,400
|
53,000
|
56,200
|
46,900
|
40,900
|
40,400
|
42,200
|
35,900
|
45,200
|
25,900
|
46,600
|
45,100
|
47,400
|
48,100
|
56,700
|
40,800
|
39,300
|
44,100
|
45,500
|
44,900
|
48,100
|
48,600
|
48,400
|
45,800
|
46,000
|
57,100
|
54,300
|
51,000
|
52,000
|
60,600
|
51,900
|
57,800
|
54,900
|
59,400
|
63,900
|
73,400
|
71,000
|
77,200
|
69,200
|
73,600
|
73,800
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
1,200
|
3,300
|
3,800
|
4,800
|
4,500
|
-
|
4,900
|
4,800
|
4,800
|
-
|
5,200
|
5,900
|
5,900
|
-
|
4,800
|
4,300
|
3,500
|
-
|
2,900
|
4,000
|
3,200
|
-
|
4,400
|
4,100
|
4,200
|
-
|
3,600
|
3,600
|
4,400
|
-
|
3,900
|
4,500
|
4,600
|
-
|
5,700
|
6,000
|
7,700
|
-
|
8,000
|
10,200
|
8,000
|
9,200
|
9,200
|
9,600
|
10,200
|
9,900
|
10,300
|
9,600
|
10,200
|
9,900
|
10,000
|
10,200
|
|
販売管理費
|
33,700
|
43,200
|
45,000
|
42,600
|
54,500
|
-
|
49,200
|
48,000
|
47,800
|
-
|
43,400
|
44,900
|
45,800
|
-
|
42,600
|
40,300
|
34,900
|
-
|
37,700
|
36,400
|
35,500
|
-
|
38,700
|
40,600
|
40,700
|
-
|
29,800
|
30,100
|
29,500
|
-
|
31,500
|
33,700
|
32,500
|
-
|
34,900
|
36,000
|
36,300
|
-
|
37,900
|
38,200
|
41,800
|
43,300
|
44,500
|
48,500
|
47,800
|
47,300
|
50,900
|
54,400
|
54,500
|
52,600
|
57,000
|
59,900
|
|
営業利益
|
8,700
|
10,000
|
8,200
|
7,400
|
14,100
|
-80,300
|
11,500
|
8,900
|
6,100
|
5,400
|
3,300
|
4,700
|
1,200
|
10,700
|
-1,500
|
-3,700
|
1,600
|
1,500
|
-10,200
|
0
|
-13,000
|
4,600
|
1,700
|
2,600
|
3,100
|
-13,200
|
7,000
|
2,600
|
10,100
|
10,800
|
8,200
|
9,000
|
11,500
|
9,300
|
4,700
|
2,900
|
12,700
|
9,000
|
4,900
|
3,300
|
10,500
|
-1,200
|
-1,900
|
-3,600
|
500
|
6,700
|
12,200
|
7,000
|
12,500
|
6,500
|
6,600
|
3,700
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-4,400
|
-5,300
|
-7,400
|
-8,300
|
-3,100
|
-
|
-5,400
|
-7,200
|
-9,300
|
-
|
-12,600
|
-48,200
|
-11,300
|
-
|
-14,100
|
-13,600
|
-11,000
|
-
|
-18,600
|
-8,500
|
-21,600
|
-
|
-8,400
|
-4,400
|
-4,000
|
-
|
2,200
|
-3,700
|
4,800
|
-
|
2,200
|
3,800
|
5,400
|
-
|
-1,200
|
-2,400
|
7,600
|
-
|
-800
|
-2,400
|
4,600
|
-20,000
|
-4,800
|
-8,800
|
-5,100
|
1,800
|
6,800
|
4,000
|
12,700
|
5,800
|
5,400
|
4,600
|
|
経常(税引前)利益率(%)
|
-2.57
|
-2.51
|
-3.44
|
-3.78
|
-1.12
|
-
|
-2.14
|
-3.06
|
-4.11
|
-
|
-6.3
|
-21.02
|
-5.2
|
-
|
-7.73
|
-8.47
|
-6.8
|
-
|
-12.16
|
-5.05
|
-13.06
|
-
|
-5.01
|
-2.37
|
-2.04
|
-
|
1.54
|
-2.45
|
3.01
|
-
|
1.37
|
2.02
|
2.93
|
-
|
-0.71
|
-1.41
|
3.76
|
-
|
-0.41
|
-1.17
|
2.29
|
-10.19
|
-2.14
|
-3.85
|
-2.2
|
0.7
|
2.48
|
1.44
|
4.23
|
2.1
|
1.78
|
1.31
|
|
法人税等合計
|
900
|
1,600
|
-4,200
|
6,600
|
1,300
|
-5,400
|
2,800
|
-100
|
200
|
-2,900
|
2,300
|
1,600
|
-200
|
1,400
|
2,400
|
2,300
|
-15,300
|
-300
|
3,600
|
1,800
|
1,900
|
800
|
1,500
|
1,800
|
200
|
-11,700
|
900
|
100
|
3,400
|
200
|
-1,500
|
2,500
|
2,800
|
1,000
|
-1,400
|
-1,800
|
5,000
|
-75,300
|
-2,700
|
-3,600
|
5,700
|
-4,300
|
500
|
-800
|
700
|
2,400
|
3,800
|
2,700
|
4,800
|
2,600
|
900
|
1,700
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-5,200
|
-
|
-
|
-17,200
|
-4,200
|
-90,000
|
-10,300
|
-9,600
|
-9,900
|
-7,400
|
-15,000
|
-49,900
|
-10,900
|
-2,200
|
-16,300
|
-15,000
|
55,100
|
-4,000
|
-22,200
|
-10,400
|
-23,600
|
-4,300
|
-10,000
|
-6,200
|
-4,300
|
-22,200
|
-2,200
|
-7,700
|
1,700
|
4,700
|
3,100
|
4,300
|
2,600
|
3,000
|
-200
|
-700
|
2,400
|
78,100
|
1,900
|
1,100
|
-1,900
|
-15,900
|
-4,400
|
-8,000
|
-5,800
|
-400
|
3,000
|
1,300
|
7,900
|
3,200
|
4,500
|
2,900
|
|
純利益率(%)
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.22
|
-0.22
|
-0.09
|
-0.41
|
-0.07
|
-1.59
|
-0.18
|
-0.17
|
-0.17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.93
|
-0.07
|
-0.37
|
-0.17
|
-0.39
|
-0.07
|
-
|
-0.07
|
-0.05
|
-0.21
|
-
|
-0.07
|
0.02
|
0.05
|
-
|
-
|
-
|
0.03
|
-
|
-
|
-
|
0.63
|
-
|
0.01
|
-0.02
|
-0.12
|
-0.04
|
-0.06
|
-0.05
|
-0.02
|
-0.01
|
0.01
|
0.05
|
0.02
|
0.03
|
0.02
|
|
希薄化後一株あたり利益
|
-0.22
|
-0.22
|
-0.09
|
-0.41
|
-0.07
|
-1.59
|
-0.18
|
-0.17
|
-0.17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.92
|
-0.07
|
-0.37
|
-0.17
|
-0.39
|
-0.07
|
-
|
-0.07
|
-0.05
|
-0.21
|
-0.02
|
-0.07
|
0.02
|
0.04
|
0.03
|
0.04
|
0.02
|
0.03
|
-
|
-0.01
|
0.02
|
0.62
|
0.01
|
0.01
|
-0.02
|
-0.12
|
-0.04
|
-0.06
|
-0.05
|
-0.02
|
-0.01
|
0.01
|
0.05
|
0.02
|
0.03
|
0.02
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|