|
(単位:千ドル)
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
143,801
|
139,265
|
117,144
|
142,175
|
131,041
|
115,099
|
136,188
|
140,597
|
116,738
|
103,022
|
115,199
|
82,647
|
101,988
|
116,505
|
102,158
|
84,865
|
53,846
|
52,335
|
45,562
|
33,928
|
42,061
|
41,088
|
39,179
|
29,666
|
28,692
|
38,804
|
35,627
|
33,365
|
28,785
|
52,455
|
57,544
|
62,643
|
69,203
|
75,226
|
72,245
|
68,923
|
69,971
|
77,632
|
69,381
|
72,311
|
73,812
|
84,643
|
102,547
|
109,331
|
118,522
|
122,984
|
106,828
|
99,097
|
116,372
|
118,722
|
110,164
|
113,215
|
129,505
|
130,201
|
119,627
|
116,115
|
133,182
|
151,067
|
125,639
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.6
|
2.6
|
2.8
|
16.0
|
5.0
|
|
売上原価
|
125,872
|
122,751
|
105,959
|
125,675
|
117,464
|
103,499
|
121,667
|
119,393
|
101,070
|
94,210
|
108,424
|
78,333
|
90,671
|
100,685
|
93,033
|
80,974
|
56,439
|
54,846
|
56,974
|
39,365
|
44,223
|
38,965
|
36,928
|
28,886
|
28,643
|
36,889
|
33,551
|
32,017
|
30,023
|
47,252
|
50,761
|
56,072
|
60,985
|
59,751
|
55,325
|
59,344
|
57,013
|
62,013
|
57,018
|
63,536
|
64,274
|
72,280
|
88,969
|
94,545
|
94,442
|
97,866
|
84,957
|
82,520
|
93,891
|
99,428
|
90,874
|
93,081
|
103,691
|
103,182
|
97,189
|
96,750
|
107,817
|
118,917
|
98,882
|
|
売上総利益
|
17,929
|
16,514
|
11,185
|
16,500
|
13,577
|
11,600
|
14,521
|
21,204
|
15,668
|
8,812
|
6,775
|
4,314
|
11,317
|
15,820
|
9,125
|
3,891
|
-2,593
|
-2,511
|
-11,412
|
-5,437
|
-2,162
|
2,123
|
2,251
|
780
|
49
|
1,915
|
2,076
|
1,348
|
-1,238
|
5,203
|
6,783
|
6,571
|
8,218
|
15,475
|
16,920
|
9,579
|
12,958
|
15,619
|
12,363
|
8,775
|
9,538
|
12,363
|
13,578
|
14,786
|
24,080
|
25,118
|
21,871
|
16,577
|
22,481
|
19,294
|
19,290
|
20,134
|
25,814
|
27,019
|
22,438
|
19,365
|
25,365
|
32,150
|
26,757
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.8
|
16.7
|
19.0
|
21.3
|
21.3
|
|
販売管理費
|
5,381
|
6,467
|
6,956
|
7,321
|
6,607
|
7,571
|
7,139
|
6,384
|
6,288
|
5,972
|
5,566
|
5,440
|
5,918
|
6,489
|
6,469
|
6,974
|
5,452
|
4,773
|
5,104
|
4,599
|
4,091
|
3,904
|
4,584
|
3,840
|
3,571
|
3,423
|
3,308
|
3,385
|
3,806
|
5,332
|
4,140
|
4,247
|
4,705
|
4,900
|
4,643
|
7,945
|
5,584
|
5,656
|
5,769
|
5,830
|
6,337
|
5,562
|
10,493
|
9,368
|
10,127
|
10,654
|
10,885
|
11,866
|
11,016
|
10,237
|
10,665
|
11,444
|
12,195
|
11,581
|
11,941
|
13,796
|
12,129
|
13,113
|
13,729
|
|
営業利益
|
12,548
|
10,047
|
4,229
|
9,179
|
6,970
|
4,029
|
7,382
|
14,820
|
9,380
|
2,840
|
-26,291
|
-1,126
|
5,399
|
9,331
|
-13,410
|
-3,083
|
-13,327
|
-7,284
|
-16,516
|
-10,036
|
-6,253
|
-2,063
|
4,819
|
-3,941
|
-3,522
|
-1,508
|
-1,233
|
-2,342
|
-5,827
|
2,497
|
2,701
|
2,324
|
3,513
|
10,575
|
12,277
|
1,634
|
7,374
|
9,963
|
6,594
|
2,945
|
3,201
|
6,801
|
3,085
|
5,418
|
13,953
|
14,464
|
10,986
|
4,711
|
11,465
|
9,057
|
8,625
|
8,690
|
13,619
|
15,438
|
10,497
|
5,569
|
13,236
|
19,037
|
13,028
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.8
|
4.8
|
9.9
|
12.6
|
10.4
|
|
経常(税引前)利益
|
8,656
|
6,854
|
2,444
|
7,544
|
5,524
|
2,710
|
5,987
|
13,913
|
8,488
|
1,762
|
-27,212
|
-1,878
|
4,938
|
9,133
|
-13,715
|
-3,374
|
-13,518
|
-7,445
|
-17,002
|
-10,115
|
-6,373
|
-2,171
|
4,639
|
-4,089
|
-3,443
|
-1,628
|
-1,335
|
-2,223
|
-5,794
|
24,345
|
732
|
2,356
|
3,421
|
13,276
|
13,587
|
1,036
|
8,182
|
9,898
|
6,518
|
2,777
|
2,883
|
6,860
|
2,638
|
4,902
|
13,085
|
13,511
|
9,852
|
3,313
|
10,140
|
7,834
|
7,992
|
7,223
|
11,568
|
13,920
|
9,660
|
4,941
|
12,494
|
18,246
|
10,797
|
|
経常(税引前)利益率(%)
|
6.0
|
4.9
|
2.1
|
5.3
|
4.2
|
2.4
|
4.4
|
9.9
|
7.3
|
1.7
|
-23.6
|
-2.3
|
4.8
|
7.8
|
-13.4
|
-4.0
|
-25.1
|
-14.2
|
-37.3
|
-29.8
|
-15.2
|
-5.3
|
11.8
|
-13.8
|
-12.0
|
-4.2
|
-3.7
|
-6.7
|
-20.1
|
46.4
|
1.3
|
3.8
|
4.9
|
17.6
|
18.8
|
1.5
|
11.7
|
12.7
|
9.4
|
3.8
|
3.9
|
8.1
|
2.6
|
4.5
|
11.0
|
11.0
|
9.2
|
3.3
|
8.7
|
6.6
|
7.3
|
6.4
|
8.9
|
10.7
|
8.1
|
4.3
|
9.4
|
12.1
|
8.6
|
|
法人税等合計
|
3,281
|
3,570
|
977
|
2,810
|
1,920
|
-686
|
1,477
|
4,407
|
2,927
|
746
|
-10,206
|
-667
|
1,756
|
3,275
|
287
|
-1,273
|
-1,439
|
-5,930
|
-3,309
|
-
|
-131
|
-2,898
|
-1,195
|
-221
|
-1,375
|
-41
|
507
|
-272
|
-108
|
-3,456
|
584
|
191
|
447
|
2,529
|
1,571
|
472
|
2,184
|
2,631
|
1,297
|
602
|
752
|
1,914
|
367
|
1,343
|
3,412
|
3,555
|
1,891
|
951
|
2,692
|
2,016
|
2,548
|
1,985
|
2,949
|
3,667
|
-436
|
977
|
3,431
|
4,741
|
1,918
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.5
|
19.8
|
27.5
|
26.0
|
17.8
|
|
純利益
|
5,375
|
3,284
|
1,467
|
4,734
|
3,604
|
3,396
|
4,510
|
9,506
|
5,561
|
1,016
|
-17,006
|
-9,890
|
3,192
|
5,021
|
-13,996
|
-2,101
|
-12,079
|
-1,515
|
-13,693
|
-9,583
|
-6,242
|
727
|
5,834
|
-3,868
|
-2,068
|
-2,069
|
-2,158
|
-1,951
|
-5,686
|
27,801
|
148
|
2,165
|
2,974
|
10,747
|
12,016
|
564
|
5,998
|
7,267
|
5,221
|
2,175
|
2,131
|
4,946
|
2,271
|
3,559
|
9,673
|
9,956
|
7,961
|
2,362
|
7,448
|
5,818
|
5,444
|
5,238
|
8,619
|
10,253
|
10,096
|
3,964
|
9,063
|
13,505
|
8,879
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.4
|
3.4
|
6.8
|
8.9
|
7.1
|
|
一株あたり利益
|
0.58
|
0.35
|
0.16
|
0.51
|
0.38
|
0.36
|
0.48
|
1.01
|
0.59
|
0.11
|
-1.8
|
-1.04
|
0.34
|
0.53
|
-1.47
|
-0.22
|
-1.26
|
-0.16
|
-1.43
|
-
|
-
|
0.08
|
-
|
-
|
-
|
-0.21
|
-
|
-
|
-
|
2.86
|
0.02
|
0.22
|
0.31
|
1.1
|
1.23
|
0.06
|
0.61
|
0.74
|
0.54
|
0.22
|
0.22
|
0.5
|
0.23
|
0.36
|
0.98
|
1
|
0.8
|
0.24
|
0.74
|
0.58
|
0.54
|
0.53
|
0.87
|
1.03
|
1.02
|
0.4
|
0.91
|
1.4
|
0.92
|
|
希薄化後一株あたり利益
|
0.57
|
0.35
|
0.15
|
0.5
|
0.38
|
0.36
|
0.48
|
1
|
0.59
|
0.11
|
-1.8
|
-1.04
|
0.33
|
0.52
|
-1.47
|
-0.22
|
-1.26
|
-0.16
|
-1.43
|
-
|
-
|
0.08
|
-
|
-
|
-
|
-0.21
|
-
|
-
|
-
|
2.86
|
0.02
|
0.22
|
0.31
|
1.1
|
1.22
|
0.06
|
0.61
|
0.73
|
0.53
|
0.22
|
0.21
|
0.5
|
0.23
|
0.36
|
0.97
|
0.99
|
0.79
|
0.23
|
0.74
|
0.58
|
0.54
|
0.52
|
0.86
|
1.02
|
1
|
0.39
|
0.91
|
1.38
|
0.9
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|