|
(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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
235,619
|
176,780
|
190,245
|
209,275
|
182,374
|
177,137
|
150,679
|
202,223
|
177,350
|
149,035
|
178,525
|
201,662
|
171,046
|
181,277
|
193,858
|
182,659
|
157,685
|
157,021
|
165,599
|
109,982
|
80,262
|
85,369
|
123,344
|
122,853
|
92,390
|
88,917
|
100,450
|
103,199
|
79,781
|
94,730
|
94,152
|
121,527
|
75,495
|
73,896
|
83,411
|
105,033
|
73,969
|
88,903
|
98,116
|
140,696
|
127,199
|
190,228
|
198,981
|
284,803
|
184,273
|
233,654
|
180,964
|
165,845
|
114,287
|
138,204
|
140,073
|
109,217
|
143,432
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
163,533
|
142,523
|
145,801
|
143,540
|
149,187
|
-
|
125,257
|
163,564
|
128,441
|
-
|
129,803
|
152,793
|
146,660
|
-
|
151,499
|
147,777
|
144,406
|
-
|
150,590
|
107,853
|
116,641
|
-
|
111,729
|
111,513
|
99,675
|
-
|
90,357
|
100,126
|
89,523
|
-
|
86,834
|
101,850
|
85,228
|
-
|
80,860
|
86,012
|
75,028
|
-
|
90,056
|
105,688
|
109,752
|
-
|
108,251
|
141,879
|
162,144
|
-
|
139,359
|
129,813
|
117,673
|
115,926
|
112,658
|
117,162
|
129,048
|
|
売上総利益
|
72,086
|
34,257
|
44,444
|
65,735
|
33,187
|
40,370
|
25,422
|
38,659
|
48,909
|
30,566
|
48,722
|
48,869
|
24,386
|
31,378
|
42,359
|
34,882
|
13,279
|
19,070
|
15,009
|
2,129
|
-36,379
|
-8,892
|
11,615
|
11,340
|
-7,285
|
-10,204
|
10,093
|
3,073
|
-9,742
|
12,411
|
7,318
|
19,677
|
-9,733
|
-12,277
|
2,551
|
19,021
|
-1,059
|
-3,465
|
8,060
|
35,008
|
17,447
|
78,464
|
90,730
|
142,924
|
22,129
|
92,584
|
41,605
|
36,032
|
-3,386
|
22,278
|
27,415
|
-7,945
|
14,384
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
22,517
|
21,635
|
21,391
|
22,886
|
21,711
|
-
|
24,491
|
25,125
|
25,069
|
-
|
27,658
|
24,498
|
25,208
|
-
|
28,191
|
32,025
|
29,382
|
-
|
26,862
|
10,874
|
9,962
|
-
|
10,545
|
8,232
|
7,975
|
-
|
8,303
|
8,397
|
9,080
|
-
|
7,224
|
8,366
|
9,115
|
-
|
10,006
|
8,504
|
7,068
|
-
|
8,793
|
8,545
|
11,600
|
-
|
10,935
|
9,638
|
9,138
|
-
|
9,867
|
9,436
|
8,512
|
10,294
|
11,547
|
10,042
|
10,153
|
|
営業利益
|
48,274
|
12,492
|
23,082
|
42,323
|
11,889
|
-
|
-237
|
12,225
|
23,143
|
-
|
25,861
|
23,764
|
-1,197
|
-
|
14,223
|
2,560
|
-54,887
|
-
|
-12,243
|
-8,883
|
-45,932
|
-
|
2,321
|
-298
|
-15,363
|
-
|
1,884
|
-5,869
|
-16,557
|
-
|
71
|
11,345
|
-19,231
|
-
|
-6,987
|
10,684
|
-9,002
|
-
|
-470
|
26,457
|
5,373
|
-
|
79,971
|
132,658
|
13,066
|
-
|
30,535
|
27,496
|
-9,499
|
11,260
|
14,403
|
-24,423
|
4,468
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
46,268
|
10,589
|
21,955
|
41,411
|
10,398
|
-
|
-984
|
11,681
|
16,486
|
-
|
19,230
|
18,169
|
-6,187
|
-
|
10,860
|
379
|
-55,741
|
-
|
-15,549
|
-11,359
|
-61,716
|
-
|
-7,268
|
-9,794
|
-23,810
|
-
|
-6,513
|
-23,182
|
-28,510
|
-
|
-11,140
|
898
|
-31,277
|
-
|
-19,791
|
-1,664
|
-21,772
|
-
|
-13,237
|
23,422
|
-8,909
|
-
|
69,881
|
123,781
|
3,092
|
-
|
21,799
|
28,068
|
-12,975
|
6,226
|
10,805
|
-29,864
|
-1,923
|
|
経常(税引前)利益率(%)
|
19.64
|
5.99
|
11.54
|
19.79
|
5.7
|
-
|
-0.65
|
5.78
|
9.3
|
-
|
10.77
|
9.01
|
-3.62
|
-
|
5.6
|
0.21
|
-35.35
|
-
|
-9.39
|
-10.33
|
-76.89
|
-
|
-5.89
|
-7.97
|
-25.77
|
-
|
-6.48
|
-22.46
|
-35.74
|
-
|
-11.83
|
0.74
|
-41.43
|
-
|
-23.73
|
-1.58
|
-29.43
|
-
|
-13.49
|
16.65
|
-7.0
|
-
|
35.12
|
43.46
|
1.68
|
-
|
12.05
|
16.92
|
-11.35
|
4.5
|
7.71
|
-27.34
|
-1.34
|
|
法人税等合計
|
17,492
|
4,433
|
7,802
|
15,451
|
3,857
|
-
|
-745
|
4,367
|
6,345
|
-
|
7,654
|
7,047
|
-2,415
|
-
|
4,181
|
-41
|
-21,982
|
-
|
-610
|
-3,671
|
-22,226
|
-
|
-1,282
|
-2,761
|
-6,698
|
-
|
-922
|
4,324
|
-2,426
|
-764
|
400
|
-5,733
|
-483
|
-15,108
|
-339
|
-1,299
|
-1,370
|
-1,741
|
42
|
-248
|
19
|
-4,369
|
11,100
|
20,382
|
780
|
6,897
|
5,900
|
2,973
|
-5,249
|
600
|
1,250
|
-4,482
|
-283
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
純利益
|
28,645
|
6,306
|
14,303
|
26,033
|
6,708
|
11,560
|
-68
|
7,427
|
10,260
|
37,343
|
11,641
|
11,113
|
-3,777
|
657
|
6,649
|
417
|
-33,763
|
-8,068
|
-14,941
|
15,091
|
133,551
|
-21,533
|
-5,986
|
-7,033
|
-17,112
|
914
|
-5,591
|
-27,506
|
-26,084
|
-13,045
|
-11,540
|
6,631
|
-30,794
|
-27,714
|
-19,452
|
-365
|
-20,402
|
-21,692
|
-13,279
|
23,670
|
-8,928
|
42,082
|
58,766
|
103,399
|
2,312
|
65,870
|
15,901
|
25,095
|
-7,726
|
5,623
|
9,555
|
-25,382
|
-1,640
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
1.29
|
0.28
|
0.63
|
1.17
|
0.3
|
0.52
|
-0.02
|
0.33
|
0.46
|
1.66
|
0.5
|
0.49
|
-0.17
|
0.03
|
0.28
|
0.02
|
-1.48
|
-0.48
|
-
|
0.2
|
4.14
|
-1.06
|
-
|
-0.53
|
-0.91
|
-0.26
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.44
|
-
|
-
|
0.66
|
1.17
|
0.03
|
0.84
|
0.21
|
0.33
|
-0.1
|
0.08
|
0.13
|
-0.35
|
-0.02
|
|
希薄化後一株あたり利益
|
1.22
|
0.27
|
0.61
|
1.11
|
0.28
|
0.49
|
-0.02
|
0.31
|
0.43
|
1.58
|
0.49
|
0.47
|
-0.17
|
0.03
|
0.28
|
0.02
|
-1.48
|
-0.48
|
-
|
0.2
|
4.14
|
-1.06
|
-
|
-0.53
|
-0.91
|
-0.26
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.42
|
-
|
-
|
0.65
|
1.15
|
0.03
|
0.83
|
0.21
|
0.33
|
-0.1
|
0.08
|
0.13
|
-0.35
|
-0.02
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|