|
(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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
165,985
|
199,507
|
199,793
|
166,620
|
183,713
|
189,433
|
170,176
|
153,309
|
145,875
|
139,907
|
174,931
|
194,575
|
182,621
|
159,174
|
182,534
|
168,476
|
160,672
|
192,167
|
226,675
|
188,653
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
151,008
|
178,614
|
-
|
146,862
|
162,969
|
166,932
|
-
|
137,854
|
133,574
|
133,329
|
162,115
|
180,244
|
169,189
|
153,334
|
168,748
|
149,406
|
145,134
|
173,886
|
199,611
|
165,638
|
|
売上総利益
|
1,849
|
-2,431
|
-2,828
|
-217
|
4,893
|
-
|
5,830
|
7,831
|
5,611
|
12,806
|
7,647
|
5,873
|
12,906
|
18,168
|
8,456
|
6,025
|
8,278
|
17,423
|
14,711
|
16,946
|
24,168
|
11,657
|
12,985
|
15,397
|
10,757
|
27,751
|
15,822
|
20,769
|
5,938
|
-20,880
|
10,219
|
14,977
|
20,893
|
19,089
|
19,758
|
20,744
|
22,501
|
21,700
|
15,455
|
12,301
|
6,578
|
12,816
|
14,331
|
13,432
|
5,840
|
13,786
|
19,070
|
15,538
|
18,281
|
27,064
|
23,015
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
7,114
|
6,631
|
7,091
|
7,478
|
7,185
|
-
|
7,691
|
7,826
|
7,974
|
-
|
7,964
|
8,129
|
7,859
|
-
|
8,692
|
8,794
|
14,496
|
-
|
15,538
|
16,899
|
15,291
|
-
|
14,979
|
17,528
|
16,524
|
-
|
15,014
|
16,864
|
14,371
|
-
|
16,770
|
15,114
|
14,590
|
-
|
15,869
|
16,512
|
15,270
|
-
|
14,630
|
13,715
|
15,733
|
16,170
|
17,233
|
15,380
|
17,017
|
18,119
|
17,135
|
18,999
|
21,135
|
20,846
|
22,545
|
|
営業利益
|
-5,265
|
-9,062
|
-9,919
|
-7,695
|
-2,292
|
5,703
|
-1,861
|
5
|
-2,363
|
3,916
|
-317
|
-2,256
|
5,047
|
7,429
|
-236
|
-2,769
|
-6,218
|
1,690
|
-827
|
281
|
9,531
|
-5,283
|
-1,482
|
-2,466
|
-5,354
|
10,840
|
7,069
|
4,591
|
-7,405
|
-104,795
|
-6,177
|
-423
|
6,092
|
2,701
|
4,365
|
4,084
|
13,085
|
5,052
|
2,055
|
5,566
|
-8,743
|
-2,855
|
-2,848
|
1,131
|
-10,643
|
2,039
|
2,561
|
-3,124
|
-2,768
|
7,781
|
833
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-5,340
|
-9,108
|
-9,895
|
-7,917
|
-2,479
|
3,787
|
-1,097
|
190
|
-2,474
|
3,416
|
-210
|
-1,899
|
4,838
|
7,457
|
-419
|
-2,960
|
-9,065
|
1,865
|
-1,958
|
-1,310
|
7,963
|
-6,734
|
-2,827
|
-3,917
|
-6,703
|
9,306
|
5,590
|
3,909
|
-9,427
|
-106,727
|
-7,331
|
-1,773
|
4,506
|
1,107
|
3,100
|
3,008
|
12,106
|
3,982
|
1,078
|
2,720
|
-9,194
|
-3,532
|
-3,735
|
-
|
-11,955
|
-297
|
-783
|
-6,409
|
-5,986
|
4,344
|
-1,274
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1.07
|
2.26
|
0.55
|
1.86
|
1.64
|
6.39
|
2.34
|
0.7
|
1.86
|
-6.57
|
-2.02
|
-1.92
|
-
|
-7.51
|
-0.16
|
-0.46
|
-3.99
|
-3.11
|
1.92
|
-0.68
|
|
法人税等合計
|
-2,124
|
-2,890
|
-3,559
|
-2,497
|
-885
|
-
|
-640
|
-22
|
-1,500
|
-
|
-134
|
-736
|
1,876
|
-
|
-161
|
-1,115
|
-1,669
|
-
|
-750
|
-502
|
3,224
|
-
|
-1,019
|
-1,624
|
-1,666
|
-
|
1,489
|
1,660
|
-3,071
|
-
|
593
|
-140
|
467
|
-
|
377
|
980
|
303
|
-
|
150
|
-810
|
1,001
|
1,324
|
-681
|
-247
|
640
|
-42
|
-123
|
-352
|
617
|
82
|
140
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
純利益
|
-3,216
|
-6,218
|
-6,336
|
-5,420
|
-1,594
|
1,486
|
-1,090
|
230
|
-943
|
2,134
|
-210
|
-1,163
|
2,962
|
5,288
|
-258
|
-1,845
|
-7,396
|
1,439
|
-1,208
|
-808
|
4,739
|
-
|
-1,808
|
-2,293
|
-5,037
|
-
|
4,101
|
2,249
|
-6,356
|
-
|
-7,924
|
-1,633
|
4,039
|
159
|
2,723
|
2,028
|
11,803
|
3,666
|
928
|
3,530
|
-10,195
|
-4,856
|
-3,054
|
247
|
-12,595
|
-255
|
-660
|
-6,057
|
-6,603
|
4,262
|
-1,414
|
|
純利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.12
|
-0.23
|
-0.23
|
-0.2
|
-0.06
|
0.05
|
-0.04
|
0.01
|
-0.03
|
0.08
|
-0.01
|
-0.04
|
0.11
|
0.19
|
-0.01
|
-0.07
|
-0.27
|
0.06
|
-0.04
|
-0.03
|
0.17
|
-0.23
|
-0.07
|
-0.08
|
-0.18
|
0.34
|
0.15
|
0.08
|
-0.22
|
-3.32
|
-0.27
|
-0.06
|
0.14
|
0.01
|
0.09
|
0.07
|
0.39
|
0.12
|
0.03
|
0.12
|
-0.33
|
-0.16
|
-0.1
|
0.01
|
-0.39
|
-0.01
|
-0.02
|
-0.19
|
-0.2
|
0.12
|
-0.04
|
|
希薄化後一株あたり利益
|
-0.12
|
-0.23
|
-0.23
|
-0.2
|
-0.06
|
0.05
|
-0.04
|
0.01
|
-0.03
|
0.08
|
-0.01
|
-0.04
|
0.11
|
0.19
|
-0.01
|
-0.07
|
-0.27
|
0.06
|
-0.04
|
-0.03
|
0.17
|
-0.23
|
-0.07
|
-0.08
|
-0.18
|
0.34
|
0.14
|
0.08
|
-0.22
|
-3.32
|
-0.27
|
-0.06
|
0.14
|
0.01
|
0.09
|
0.07
|
0.39
|
0.12
|
0.03
|
0.11
|
-0.33
|
-0.16
|
-0.1
|
0.01
|
-0.39
|
-0.01
|
-0.02
|
-0.19
|
-0.2
|
0.12
|
-0.04
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|