|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
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
|
1Q26
|
|
売上高
|
187,306
|
182,405
|
199,561
|
172,258
|
180,343
|
185,459
|
160,603
|
167,019
|
162,462
|
177,385
|
154,093
|
163,125
|
162,094
|
176,154
|
155,529
|
157,546
|
156,099
|
168,405
|
146,835
|
150,946
|
148,178
|
153,989
|
133,387
|
139,355
|
140,212
|
143,786
|
127,805
|
132,618
|
139,746
|
136,201
|
122,704
|
127,284
|
123,665
|
122,343
|
121,367
|
182,528
|
191,766
|
211,817
|
192,430
|
196,490
|
193,913
|
202,282
|
190,014
|
195,037
|
193,636
|
185,131
|
170,687
|
171,310
|
164,009
|
155,678
|
146,550
|
150,578
|
158,574
|
144,562
|
137,380
|
141,294
|
139,106
|
130,062
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-7.1
|
-6.3
|
-6.2
|
-12.3
|
-10.0
|
|
営業費用
|
352,076
|
178,606
|
163,177
|
157,200
|
-
|
149,183
|
143,675
|
141,974
|
306,912
|
140,102
|
131,966
|
136,352
|
143,375
|
141,414
|
136,947
|
134,406
|
134,661
|
134,795
|
130,101
|
128,116
|
125,887
|
125,239
|
116,310
|
120,408
|
120,045
|
115,629
|
112,143
|
113,333
|
123,577
|
110,611
|
111,854
|
108,704
|
111,077
|
105,606
|
108,942
|
171,621
|
184,961
|
192,752
|
185,483
|
184,396
|
181,874
|
178,922
|
194,649
|
189,648
|
198,556
|
175,621
|
168,501
|
160,296
|
156,078
|
149,386
|
152,308
|
146,775
|
162,937
|
149,036
|
143,038
|
137,318
|
141,878
|
125,934
|
|
営業利益
|
-171,571
|
4,972
|
39,196
|
16,488
|
-
|
39,321
|
18,661
|
26,938
|
-142,435
|
40,202
|
23,720
|
28,609
|
20,668
|
37,497
|
20,235
|
24,845
|
26,793
|
36,409
|
18,743
|
24,655
|
24,191
|
31,439
|
18,806
|
20,563
|
21,742
|
30,540
|
17,270
|
20,863
|
19,850
|
27,719
|
12,567
|
20,031
|
14,411
|
18,306
|
13,787
|
11,749
|
6,435
|
20,808
|
8,418
|
13,783
|
13,549
|
25,114
|
-3,228
|
6,439
|
-3,474
|
11,178
|
2,858
|
12,208
|
10,924
|
7,833
|
-4,552
|
4,925
|
-3,660
|
-3,352
|
-4,503
|
4,662
|
-1,457
|
5,208
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.3
|
-3.3
|
3.3
|
-1.0
|
4.0
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,677
|
3,101
|
7,588
|
-7,321
|
-359
|
2,933
|
22,714
|
-1,179
|
5,103
|
5,411
|
18,550
|
9,838
|
352
|
-8,269
|
2,300
|
-7,400
|
2,528
|
-438
|
1,500
|
-14,473
|
-4,500
|
-13,683
|
-12,981
|
-13,795
|
-4,400
|
-11,449
|
-4,195
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.0
|
2.5
|
6.2
|
-6.0
|
-0.2
|
1.5
|
10.7
|
-0.6
|
2.6
|
2.8
|
9.2
|
5.2
|
0.2
|
-4.3
|
1.2
|
-4.3
|
1.5
|
-0.3
|
1.0
|
-9.9
|
-3.0
|
-8.6
|
-9.0
|
-10.0
|
-3.1
|
-8.2
|
-3.2
|
|
法人税等合計
|
-34,637
|
-1,126
|
8,610
|
-14,569
|
-
|
9,379
|
-808
|
3,165
|
-74,550
|
7,383
|
1,492
|
-4,882
|
2,295
|
6,498
|
717
|
2,141
|
4,241
|
7,147
|
12,389
|
3,037
|
-395
|
6,266
|
1,144
|
1,843
|
2,358
|
-19,690
|
927
|
1,972
|
563
|
4,513
|
156
|
1,505
|
1,756
|
1,871
|
-2,331
|
368
|
4,196
|
6,311
|
-571
|
1,366
|
109
|
5,351
|
-3,144
|
156
|
-1,665
|
400
|
-2,100
|
400
|
851
|
200
|
-2,800
|
-800
|
-4,210
|
3,200
|
-1,800
|
-2,700
|
-5,603
|
900
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-24.7
|
13.0
|
61.4
|
48.9
|
-21.5
|
|
純利益
|
-155,440
|
-8,769
|
14,624
|
-26,542
|
-3,027
|
14,683
|
-5,855
|
1,968
|
-88,535
|
12,102
|
1,705
|
-9,511
|
3,375
|
10,007
|
2,042
|
2,135
|
10,134
|
11,508
|
19,483
|
4,367
|
661
|
12,440
|
6,377
|
6,287
|
3,501
|
35,327
|
2,533
|
4,750
|
4,438
|
10,719
|
-2,327
|
6,172
|
1,345
|
5,717
|
-4,990
|
-727
|
-1,261
|
16,403
|
-608
|
3,737
|
5,300
|
13,199
|
-6,694
|
196
|
-6,604
|
1,824
|
-5,366
|
2,134
|
-1,326
|
1,233
|
-11,636
|
-3,691
|
-9,479
|
-16,224
|
-12,015
|
-1,676
|
-5,831
|
-5,126
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-11.2
|
-8.7
|
-1.2
|
-4.2
|
-3.9
|
|
一株あたり利益
|
-3.46
|
-0.19
|
0.32
|
-0.54
|
-0.06
|
0.28
|
-0.12
|
0.03
|
-1.71
|
0.23
|
0.03
|
-0.19
|
0.06
|
0.19
|
0.03
|
0.04
|
0.18
|
0.21
|
0.36
|
0.08
|
0.01
|
0.23
|
0.11
|
0.11
|
0.06
|
0.64
|
0.04
|
0.08
|
0.07
|
0.19
|
-0.05
|
0.1
|
0.01
|
0.09
|
-0.09
|
-0.02
|
-0.03
|
0.28
|
-0.2
|
0.56
|
0.84
|
2.21
|
-1.26
|
-0.05
|
-1.24
|
0.19
|
-1.01
|
0.26
|
-0.34
|
0.12
|
-2.06
|
-0.73
|
-1.67
|
-2.8
|
-2.07
|
-0.31
|
-1.04
|
-0.92
|
|
希薄化後一株あたり利益
|
-3.46
|
-0.19
|
0.32
|
-0.54
|
-0.06
|
0.28
|
-0.12
|
0.03
|
-1.71
|
0.22
|
0.03
|
-0.19
|
0.06
|
0.18
|
0.03
|
0.03
|
0.18
|
0.21
|
0.36
|
0.08
|
0.01
|
0.22
|
0.11
|
0.11
|
0.06
|
0.63
|
0.04
|
0.08
|
0.07
|
0.18
|
-0.05
|
0.1
|
0.01
|
0.09
|
-0.09
|
-0.02
|
-0.03
|
0.28
|
-0.19
|
0.55
|
0.81
|
2.17
|
-1.26
|
-0.05
|
-1.22
|
0.19
|
-1.01
|
0.25
|
-0.34
|
0.12
|
-2.06
|
-0.73
|
-1.67
|
-2.8
|
-2.07
|
-0.31
|
-1.04
|
-0.92
|
|
EBITDA
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,913
|
668
|
8,444
|
2,168
|
8,787
|
|
EBITDAマージン(%)
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.0
|
0.5
|
6.0
|
1.6
|
6.8
|