|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
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
|
3Q25
|
|
売上高
|
287,600
|
311,300
|
366,700
|
373,600
|
311,500
|
251,500
|
275,900
|
281,100
|
245,100
|
283,100
|
299,400
|
293,200
|
257,400
|
288,100
|
318,500
|
320,700
|
261,800
|
290,300
|
301,000
|
311,400
|
242,700
|
283,600
|
310,100
|
302,500
|
167,200
|
199,700
|
232,200
|
226,900
|
178,300
|
233,200
|
250,200
|
254,300
|
192,800
|
234,000
|
274,300
|
266,900
|
212,600
|
257,700
|
228,500
|
265,300
|
237,400
|
267,500
|
310,500
|
272,300
|
310,500
|
333,200
|
314,800
|
332,900
|
326,600
|
256,400
|
353,400
|
356,700
|
304,300
|
364,300
|
380,300
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
238,000
|
261,300
|
296,400
|
-
|
259,700
|
189,400
|
196,300
|
-
|
188,000
|
205,800
|
209,400
|
-
|
190,300
|
205,900
|
221,200
|
-
|
190,500
|
208,200
|
204,800
|
-
|
174,000
|
198,700
|
203,000
|
-
|
115,500
|
147,300
|
149,700
|
-
|
122,900
|
158,700
|
175,700
|
-
|
132,700
|
159,200
|
177,100
|
-
|
140,000
|
171,700
|
152,800
|
-
|
159,000
|
179,100
|
205,100
|
184,700
|
217,700
|
234,900
|
221,600
|
235,100
|
226,500
|
170,100
|
223,000
|
225,300
|
201,300
|
236,300
|
234,600
|
|
売上総利益
|
49,600
|
50,000
|
70,300
|
64,200
|
51,800
|
62,100
|
79,600
|
76,600
|
57,100
|
77,300
|
90,000
|
88,800
|
67,100
|
82,200
|
97,300
|
101,300
|
71,300
|
82,100
|
96,200
|
97,700
|
68,700
|
84,900
|
107,100
|
103,600
|
51,700
|
52,400
|
82,500
|
80,900
|
55,400
|
74,500
|
74,500
|
85,500
|
60,100
|
74,800
|
97,200
|
88,800
|
72,600
|
86,000
|
75,700
|
93,900
|
78,400
|
88,400
|
105,400
|
87,600
|
92,800
|
98,300
|
93,200
|
97,800
|
100,100
|
86,300
|
130,400
|
131,400
|
103,000
|
128,000
|
145,700
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
52,000
|
54,800
|
54,700
|
-
|
53,400
|
50,600
|
53,200
|
-
|
49,500
|
52,600
|
56,900
|
-
|
53,000
|
54,200
|
55,300
|
-
|
55,000
|
55,800
|
52,900
|
-
|
53,000
|
54,700
|
55,900
|
-
|
36,500
|
39,000
|
38,700
|
-
|
39,800
|
42,700
|
41,300
|
-
|
41,000
|
45,700
|
47,500
|
-
|
49,900
|
49,300
|
47,100
|
-
|
49,200
|
54,200
|
58,800
|
56,300
|
58,000
|
60,800
|
62,900
|
64,200
|
60,600
|
56,900
|
63,700
|
61,500
|
53,900
|
55,700
|
71,000
|
|
営業費用
|
-
|
-
|
56,400
|
-
|
54,700
|
51,500
|
53,900
|
-
|
50,200
|
53,000
|
57,100
|
-
|
53,100
|
56,900
|
55,500
|
-
|
63,200
|
56,500
|
64,700
|
-
|
53,800
|
55,600
|
77,400
|
-
|
37,800
|
41,500
|
39,900
|
-
|
34,700
|
44,600
|
43,900
|
-
|
44,200
|
52,600
|
50,000
|
-
|
52,300
|
50,200
|
55,700
|
-
|
50,600
|
55,000
|
62,700
|
58,700
|
58,600
|
61,400
|
59,200
|
64,900
|
64,500
|
63,500
|
66,900
|
64,400
|
55,600
|
58,100
|
72,000
|
|
営業利益
|
-
|
-
|
13,900
|
4,000
|
-2,900
|
10,600
|
25,700
|
21,900
|
6,900
|
24,300
|
32,900
|
33,200
|
14,000
|
25,300
|
41,800
|
43,000
|
8,100
|
25,600
|
31,500
|
44,400
|
14,900
|
29,300
|
29,700
|
46,700
|
13,900
|
10,900
|
42,600
|
33,300
|
20,700
|
29,900
|
30,600
|
40,500
|
15,900
|
22,200
|
47,200
|
39,000
|
20,300
|
35,800
|
20,000
|
40,700
|
27,800
|
33,400
|
42,700
|
28,900
|
34,200
|
36,900
|
34,000
|
32,900
|
35,600
|
22,800
|
63,500
|
67,000
|
47,400
|
69,900
|
73,700
|
|
営業利益率 (%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-20,200
|
-23,200
|
-2,900
|
-
|
-18,600
|
-5,000
|
9,300
|
-
|
-6,600
|
10,100
|
20,200
|
-
|
1,400
|
12,800
|
29,300
|
-
|
-32,600
|
19,500
|
25,200
|
-
|
8,800
|
23,400
|
23,700
|
-
|
7,500
|
5,400
|
37,500
|
-
|
15,300
|
24,400
|
21,300
|
-
|
-26,900
|
14,800
|
42,600
|
-
|
13,400
|
30,600
|
14,600
|
-
|
22,500
|
28,100
|
20,000
|
25,600
|
30,700
|
33,600
|
29,400
|
28,000
|
30,900
|
16,900
|
58,900
|
63,200
|
45,800
|
67,700
|
72,000
|
|
経常(税引前)利益率(%)
|
-7.02
|
-7.45
|
-0.79
|
-
|
-5.97
|
-1.99
|
3.37
|
-
|
-2.69
|
3.57
|
6.75
|
-
|
0.54
|
4.44
|
9.2
|
-
|
-12.45
|
6.72
|
8.37
|
-
|
3.63
|
8.25
|
7.64
|
-
|
4.49
|
2.7
|
16.15
|
-
|
8.58
|
10.46
|
8.51
|
-
|
-13.95
|
6.32
|
15.53
|
-
|
6.3
|
11.87
|
6.39
|
-
|
9.48
|
10.5
|
6.44
|
9.4
|
9.89
|
10.08
|
9.34
|
8.41
|
9.46
|
6.59
|
16.67
|
17.72
|
15.05
|
18.58
|
18.93
|
|
法人税等合計
|
-8,100
|
-9,500
|
-200
|
-
|
-6,700
|
3,900
|
3,400
|
-
|
-1,600
|
2,500
|
4,200
|
-
|
300
|
3,100
|
10,800
|
-
|
-12,400
|
7,200
|
8,700
|
-
|
2,600
|
7,700
|
8,200
|
-
|
2,100
|
700
|
13,400
|
-
|
-39,800
|
14,200
|
6,000
|
-
|
-5,900
|
3,900
|
8,900
|
-
|
3,100
|
6,800
|
3,400
|
-
|
5,800
|
7,200
|
5,600
|
6,200
|
7,100
|
7,100
|
6,900
|
6,700
|
6,400
|
2,600
|
14,600
|
15,900
|
10,500
|
16,400
|
19,500
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-12,100
|
-13,700
|
-2,700
|
-9,600
|
-11,900
|
-109,800
|
9,800
|
3,500
|
7,000
|
6,200
|
14,100
|
13,500
|
1,100
|
9,700
|
18,500
|
26,200
|
-20,200
|
12,300
|
16,500
|
22,300
|
6,200
|
15,700
|
15,500
|
26,500
|
6,700
|
73,300
|
24,000
|
19,300
|
55,100
|
10,200
|
15,300
|
25,000
|
-21,000
|
10,900
|
33,700
|
40,200
|
10,300
|
23,800
|
11,200
|
26,700
|
16,700
|
20,900
|
14,400
|
19,400
|
23,600
|
26,500
|
22,500
|
21,300
|
24,500
|
14,300
|
44,300
|
47,300
|
35,300
|
51,300
|
52,500
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.08
|
-0.09
|
-0.02
|
-0.06
|
-0.08
|
-0.7
|
0.06
|
0.02
|
0.04
|
0.04
|
0.09
|
0.09
|
0.01
|
0.06
|
0.12
|
0.16
|
-0.13
|
0.08
|
0.1
|
0.14
|
0.04
|
0.1
|
0.1
|
0.16
|
0.04
|
0.46
|
0.15
|
0.12
|
0.35
|
0.06
|
0.1
|
0.16
|
-0.13
|
0.07
|
0.21
|
0.26
|
0.07
|
0.15
|
0.07
|
0.17
|
0.11
|
0.13
|
0.09
|
0.12
|
0.15
|
0.17
|
0.14
|
0.14
|
0.16
|
0.09
|
0.28
|
0.3
|
0.23
|
0.33
|
0.34
|
|
希薄化後一株あたり利益
|
-0.08
|
-0.09
|
-0.02
|
-0.06
|
-0.08
|
-0.7
|
0.06
|
0.02
|
0.04
|
0.04
|
0.09
|
0.08
|
0.01
|
0.06
|
0.11
|
0.16
|
-0.13
|
0.08
|
0.1
|
0.14
|
0.04
|
0.1
|
0.09
|
0.16
|
0.04
|
0.45
|
0.15
|
0.12
|
0.34
|
0.06
|
0.1
|
0.16
|
-0.13
|
0.07
|
0.21
|
0.25
|
0.06
|
0.15
|
0.07
|
0.17
|
0.11
|
0.13
|
0.09
|
0.12
|
0.15
|
0.17
|
0.14
|
0.14
|
0.16
|
0.09
|
0.28
|
0.3
|
0.22
|
0.33
|
0.33
|
|
一株あたり配当金
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.05
|
0
|
-
|
0.03
|
0.04
|
0.04
|
-
|
0.04
|
0.05
|
0.05
|
-
|
0.05
|
0.05
|
0.05
|
-
|
0.05
|
0.05
|
0.05
|
-
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.07
|
0.07
|
0.07
|