|
(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
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
売上高
|
71,557
|
53,495
|
8,560
|
65,499
|
37,774
|
28,200
|
14,141
|
55,156
|
52,026
|
72,997
|
36,396
|
88,225
|
78,836
|
100,054
|
53,890
|
107,143
|
120,565
|
118,810
|
48,789
|
113,763
|
123,573
|
130,143
|
72,248
|
139,371
|
125,339
|
137,969
|
83,964
|
163,446
|
124,832
|
151,825
|
93,187
|
176,356
|
141,869
|
160,298
|
68,190
|
120,043
|
133,761
|
158,160
|
103,342
|
157,530
|
127,636
|
152,945
|
102,601
|
187,561
|
166,100
|
159,806
|
82,545
|
207,267
|
144,121
|
134,245
|
95,655
|
199,902
|
129,398
|
143,549
|
115,067
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
45,219
|
37,001
|
6,740
|
42,439
|
26,208
|
-
|
9,815
|
36,278
|
36,982
|
-
|
22,271
|
53,810
|
49,746
|
-
|
37,453
|
70,133
|
79,700
|
-
|
34,658
|
72,242
|
86,929
|
-
|
55,061
|
94,338
|
89,284
|
-
|
63,937
|
107,597
|
89,912
|
-
|
70,241
|
116,763
|
101,930
|
-
|
56,500
|
87,968
|
97,033
|
-
|
77,090
|
108,732
|
97,001
|
-
|
81,537
|
136,328
|
124,831
|
-
|
71,270
|
145,904
|
111,992
|
-
|
76,735
|
138,599
|
98,523
|
-
|
86,928
|
|
売上総利益
|
26,338
|
16,494
|
1,820
|
23,060
|
11,566
|
7,517
|
4,326
|
18,878
|
15,044
|
27,402
|
14,125
|
34,415
|
29,090
|
38,696
|
16,437
|
37,010
|
40,865
|
38,551
|
14,131
|
41,521
|
36,644
|
41,678
|
17,187
|
45,033
|
36,055
|
44,811
|
20,027
|
55,849
|
34,920
|
44,094
|
22,946
|
59,593
|
39,939
|
46,339
|
11,690
|
32,075
|
36,728
|
47,787
|
26,252
|
48,798
|
30,635
|
36,187
|
21,064
|
51,233
|
41,269
|
37,890
|
11,275
|
61,363
|
32,129
|
29,503
|
18,920
|
61,303
|
30,875
|
35,739
|
28,139
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
6,751
|
6,535
|
4,631
|
5,707
|
5,051
|
-
|
5,910
|
6,097
|
10,733
|
-
|
8,337
|
8,414
|
9,006
|
-
|
11,417
|
11,304
|
12,506
|
-
|
10,913
|
11,312
|
15,761
|
-
|
15,056
|
16,925
|
13,093
|
-
|
16,146
|
20,543
|
16,592
|
-
|
16,644
|
18,767
|
17,269
|
-
|
17,149
|
13,858
|
16,428
|
-
|
19,899
|
21,982
|
17,607
|
-
|
21,373
|
23,024
|
19,181
|
-
|
22,442
|
24,172
|
17,998
|
-
|
21,488
|
23,370
|
25,688
|
-
|
23,387
|
|
営業利益
|
18,278
|
8,648
|
-4,111
|
16,052
|
5,215
|
-
|
-3,529
|
11,384
|
2,864
|
-
|
4,333
|
24,480
|
18,645
|
-
|
3,117
|
23,802
|
26,556
|
-
|
1,492
|
28,483
|
16,488
|
-
|
-618
|
25,322
|
19,965
|
-
|
1,010
|
32,440
|
15,460
|
-
|
3,561
|
38,087
|
19,933
|
-
|
-8,197
|
-112,394
|
17,563
|
-
|
3,648
|
24,111
|
10,386
|
-
|
-2,939
|
25,579
|
19,458
|
-
|
-13,797
|
34,561
|
11,501
|
-
|
-6,422
|
36,303
|
45,855
|
-
|
3,202
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
経常(税引前)利益
|
15,389
|
6,291
|
-6,235
|
13,719
|
3,091
|
-419
|
-5,543
|
9,261
|
694
|
14,605
|
2,343
|
22,417
|
16,555
|
20,682
|
603
|
20,954
|
23,672
|
21,034
|
8,606
|
25,551
|
11,873
|
17,666
|
-5,971
|
22,354
|
15,081
|
21,451
|
-3,138
|
28,080
|
11,069
|
19,748
|
-760
|
33,773
|
15,542
|
14,062
|
-13,348
|
-121,315
|
12,464
|
23,370
|
665
|
14,919
|
8,234
|
10,770
|
-4,925
|
23,090
|
16,175
|
13,021
|
-16,626
|
30,736
|
6,929
|
8,195
|
-9,943
|
32,127
|
41,740
|
9,967
|
490
|
|
経常(税引前)利益率(%)
|
21.51
|
11.76
|
-72.84
|
20.95
|
8.18
|
-1.49
|
-39.2
|
16.79
|
1.33
|
20.01
|
6.44
|
25.41
|
21.0
|
20.67
|
1.12
|
19.56
|
19.63
|
17.7
|
17.64
|
22.46
|
9.61
|
13.57
|
-8.26
|
16.04
|
12.03
|
15.55
|
-3.74
|
17.18
|
8.87
|
13.01
|
-0.82
|
19.15
|
10.96
|
8.77
|
-19.57
|
-101.06
|
9.32
|
14.78
|
0.64
|
9.47
|
6.45
|
7.04
|
-4.8
|
12.31
|
9.74
|
8.15
|
-20.14
|
14.83
|
4.81
|
6.1
|
-10.39
|
16.07
|
32.26
|
6.94
|
0.43
|
|
法人税等合計
|
5,666
|
2,324
|
-1,967
|
4,747
|
745
|
-
|
-2,139
|
3,352
|
91
|
-
|
768
|
7,824
|
5,793
|
-
|
220
|
7,850
|
8,124
|
-
|
3,328
|
9,223
|
4,571
|
-
|
-2,694
|
7,608
|
5,754
|
-
|
-1,262
|
6,916
|
1,148
|
-
|
-463
|
8,299
|
3,113
|
-
|
-3,262
|
-17,456
|
3,234
|
-
|
-77
|
816
|
1,204
|
-
|
-1,017
|
5,365
|
2,895
|
-
|
-3,516
|
6,772
|
1,137
|
-
|
-1,591
|
7,789
|
9,482
|
-
|
342
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
純利益
|
9,723
|
3,967
|
-4,268
|
8,972
|
2,346
|
-1,038
|
-3,404
|
5,909
|
603
|
8,531
|
1,575
|
14,593
|
10,762
|
-
|
383
|
13,104
|
15,548
|
-
|
5,278
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,725
|
13,280
|
-
|
-13,110
|
23,964
|
5,792
|
-
|
-8,352
|
24,338
|
32,258
|
-
|
148
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
一株あたり利益
|
0.44
|
0.18
|
-0.19
|
0.41
|
0.11
|
-0.05
|
-0.15
|
0.26
|
0.03
|
0.38
|
0.07
|
0.65
|
0.48
|
0.58
|
0.02
|
0.58
|
0.69
|
0.66
|
0.23
|
0.72
|
0.32
|
0.44
|
-0.14
|
0.64
|
0.41
|
1.51
|
-0.08
|
0.92
|
0.43
|
0.64
|
-0.01
|
1.1
|
0.54
|
0.5
|
-0.44
|
-4.55
|
0.4
|
0.78
|
0.03
|
0.6
|
0.3
|
0.38
|
-0.18
|
0.76
|
0.57
|
0.49
|
-0.58
|
1.02
|
0.25
|
0.3
|
-0.37
|
1.03
|
1.37
|
0.33
|
0.01
|
|
希薄化後一株あたり利益
|
0.44
|
0.18
|
-0.19
|
0.4
|
0.1
|
-0.05
|
-0.15
|
0.26
|
0.02
|
0.38
|
0.07
|
0.64
|
0.47
|
0.58
|
0.01
|
0.57
|
0.68
|
0.68
|
0.23
|
0.71
|
0.32
|
0.44
|
-0.14
|
0.64
|
0.4
|
1.5
|
-0.08
|
0.91
|
0.43
|
0.63
|
-0.01
|
1.1
|
0.53
|
0.5
|
-0.44
|
-4.55
|
0.39
|
0.78
|
0.03
|
0.6
|
0.3
|
0.37
|
-0.18
|
0.75
|
0.56
|
0.49
|
-0.58
|
1.01
|
0.24
|
0.29
|
-0.37
|
1.02
|
1.36
|
0.33
|
0
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.22
|
0.22
|
0.22
|
-
|
0.22
|
0.22
|
0.22
|
-
|
0.24
|
0.24
|
0.24
|
-
|
0.24
|
0.24
|
0.24
|
-
|
0.27
|
0.27
|
0.27
|
-
|
0.27
|
0.27
|
0.27
|
-
|
0.28
|
0.28
|
0.28
|
-
|
0.29
|
0.29
|
0.29
|
-
|
0.29
|
0.29
|
0.29
|
0.29
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
0.3
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|