|
(単位:千ドル)
|
3Q11
|
1Q12
|
2Q12
|
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
|
|
売上高
|
23,202
|
10,237
|
16,096
|
17,382
|
23,286
|
29,929
|
25,882
|
24,802
|
36,476
|
28,011
|
28,277
|
29,811
|
24,987
|
27,365
|
39,903
|
28,092
|
36,893
|
40,395
|
31,593
|
43,135
|
39,950
|
42,018
|
42,035
|
50,869
|
41,656
|
39,571
|
53,559
|
38,275
|
45,132
|
49,125
|
39,274
|
46,750
|
58,923
|
37,901
|
48,070
|
52,497
|
39,731
|
44,606
|
63,305
|
34,305
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
10,518
|
11,390
|
11,680
|
18,587
|
17,262
|
15,932
|
23,462
|
17,463
|
17,805
|
25,814
|
20,023
|
17,471
|
25,472
|
21,238
|
21,151
|
26,344
|
26,455
|
23,022
|
28,162
|
28,798
|
23,983
|
-
|
-
|
-
|
42,543
|
35,949
|
46,826
|
36,938
|
36,442
|
40,691
|
41,244
|
37,599
|
41,463
|
41,241
|
38,189
|
46,845
|
39,114
|
40,436
|
45,437
|
33,499
|
|
販売管理費
|
2,226
|
2,771
|
2,513
|
3,265
|
2,774
|
2,958
|
3,541
|
3,145
|
3,640
|
3,667
|
3,116
|
3,270
|
3,464
|
2,844
|
3,420
|
3,847
|
3,116
|
3,229
|
4,074
|
3,942
|
3,513
|
5,015
|
4,843
|
4,961
|
6,310
|
5,338
|
3,909
|
5,895
|
5,216
|
4,043
|
6,599
|
5,126
|
5,031
|
9,280
|
6,005
|
4,622
|
7,345
|
7,368
|
6,994
|
6,475
|
|
営業費用
|
15,953
|
14,977
|
14,964
|
22,714
|
20,900
|
19,972
|
28,075
|
21,572
|
23,096
|
30,528
|
24,137
|
21,973
|
31,321
|
25,150
|
25,709
|
31,331
|
30,681
|
27,227
|
33,331
|
33,755
|
28,525
|
45,038
|
43,040
|
48,751
|
50,122
|
42,404
|
51,745
|
43,915
|
42,748
|
45,751
|
48,832
|
44,164
|
47,863
|
12,017
|
51,932
|
54,046
|
47,476
|
49,281
|
54,312
|
39,651
|
|
営業利益
|
7,249
|
-4,740
|
1,132
|
-5,332
|
2,386
|
9,957
|
-2,193
|
3,230
|
13,380
|
-2,517
|
4,140
|
7,838
|
-6,334
|
2,215
|
14,194
|
-3,239
|
6,212
|
13,168
|
-1,738
|
9,380
|
11,425
|
-3,020
|
-1,005
|
2,118
|
-8,466
|
-2,833
|
1,814
|
-5,640
|
2,384
|
3,374
|
-9,558
|
2,586
|
11,060
|
25,884
|
-3,862
|
-1,549
|
-7,745
|
-4,675
|
8,993
|
-5,346
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
7,005
|
-4,386
|
1,147
|
-4,794
|
5,738
|
10,246
|
-2,020
|
3,311
|
13,439
|
-2,203
|
4,019
|
8,089
|
-6,079
|
1,784
|
17,422
|
-3,312
|
5,694
|
12,760
|
-1,964
|
8,986
|
11,314
|
-6,437
|
3,904
|
64
|
-10,040
|
-8,811
|
2,565
|
-5,103
|
2,487
|
4,505
|
-9,256
|
2,294
|
10,638
|
22,361
|
-2,542
|
-1,628
|
-7,867
|
11,777
|
9,235
|
-5,478
|
|
経常(税引前)利益率(%)
|
30.19
|
-42.84
|
7.13
|
-27.58
|
24.64
|
34.23
|
-7.8
|
13.35
|
36.84
|
-7.86
|
14.21
|
27.13
|
-24.33
|
6.52
|
43.66
|
-11.79
|
15.43
|
31.59
|
-6.22
|
20.83
|
28.32
|
-15.32
|
9.29
|
0.13
|
-24.1
|
-22.27
|
4.79
|
-13.33
|
5.51
|
9.17
|
-23.57
|
4.91
|
18.05
|
59.0
|
-5.29
|
-3.1
|
-19.8
|
26.4
|
14.59
|
-15.97
|
|
法人税等合計
|
2,356
|
-1,580
|
385
|
-1,655
|
1,427
|
3,772
|
-717
|
1,145
|
4,608
|
-755
|
1,456
|
2,776
|
-2,167
|
562
|
6,693
|
-1,240
|
2,158
|
5,017
|
-10,587
|
2,380
|
3,114
|
-1,761
|
1,084
|
461
|
-3,136
|
-3,505
|
765
|
-1,187
|
974
|
1,335
|
-2,650
|
722
|
3,313
|
6,827
|
-912
|
-378
|
-4,190
|
5,222
|
3,019
|
-2,407
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
4,635
|
-2,809
|
737
|
-3,122
|
2,505
|
6,607
|
-1,219
|
2,113
|
8,932
|
-1,448
|
2,563
|
5,313
|
-3,912
|
1,222
|
10,729
|
-2,072
|
3,540
|
7,777
|
8,625
|
6,606
|
8,201
|
-4,676
|
2,820
|
-397
|
-6,427
|
-4,883
|
2,309
|
-3,916
|
1,933
|
3,705
|
-6,518
|
1,572
|
7,377
|
15,631
|
-1,613
|
-1,163
|
-3,585
|
6,567
|
6,593
|
-3,071
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.41
|
-0.26
|
0.06
|
-0.28
|
0.19
|
0.49
|
-0.09
|
0.15
|
0.62
|
-0.11
|
0.17
|
0.36
|
-0.29
|
0.08
|
0.75
|
-0.16
|
0.24
|
0.53
|
0.59
|
0.45
|
0.51
|
-0.28
|
0.15
|
-0.06
|
-0.37
|
-0.29
|
0.12
|
-0.25
|
0.1
|
0.2
|
-0.38
|
0.08
|
0.41
|
0.87
|
-0.1
|
-0.07
|
-0.21
|
0.36
|
0.36
|
-0.18
|
|
希薄化後一株あたり利益
|
0.41
|
-0.26
|
0.06
|
-0.28
|
0.19
|
0.49
|
-0.09
|
0.15
|
0.61
|
-0.11
|
0.17
|
0.36
|
-0.29
|
0.08
|
0.71
|
-0.16
|
0.24
|
0.52
|
0.58
|
0.44
|
0.5
|
-0.28
|
0.15
|
-0.06
|
-0.37
|
-0.29
|
0.12
|
-0.25
|
0.1
|
0.2
|
-0.38
|
0.08
|
0.4
|
0.84
|
-0.1
|
-0.07
|
-0.21
|
0.35
|
0.35
|
-0.18
|
|
一株あたり配当金
|
0.03
|
0.03
|
0.03
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.05
|
0.04
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.08
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|