|
(単位:千ドル)
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
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
|
1Q26
|
2Q26
|
3Q26
|
|
売上高
|
63,990
|
71,330
|
44,775
|
52,728
|
58,325
|
48,704
|
57,744
|
61,665
|
57,967
|
53,375
|
59,524
|
53,370
|
43,819
|
38,144
|
37,674
|
40,061
|
66,316
|
-21,355
|
23,069
|
22,859
|
25,302
|
27,615
|
23,501
|
26,852
|
27,498
|
27,397
|
28,889
|
32,325
|
32,806
|
34,945
|
24,276
|
36,667
|
34,457
|
32,263
|
22,741
|
20,364
|
20,294
|
21,295
|
24,423
|
39,804
|
35,199
|
39,126
|
31,222
|
37,003
|
37,903
|
36,441
|
29,657
|
35,141
|
45,690
|
40,179
|
34,321
|
37,513
|
41,563
|
44,987
|
46,747
|
47,902
|
61,148
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-9.0
|
12.0
|
36.2
|
27.7
|
47.1
|
|
売上原価
|
53,206
|
58,898
|
39,940
|
43,600
|
46,879
|
41,077
|
44,612
|
47,972
|
41,080
|
44,197
|
43,535
|
42,825
|
37,098
|
32,869
|
33,633
|
34,401
|
49,345
|
-21,424
|
21,077
|
19,879
|
21,605
|
24,568
|
21,716
|
23,794
|
24,178
|
23,818
|
24,664
|
26,432
|
25,923
|
28,607
|
19,554
|
27,014
|
26,814
|
25,235
|
19,275
|
18,000
|
17,356
|
18,885
|
19,918
|
29,061
|
27,570
|
29,473
|
24,173
|
27,117
|
26,773
|
26,205
|
22,883
|
25,677
|
32,506
|
28,145
|
23,804
|
24,039
|
27,477
|
29,816
|
30,023
|
33,479
|
40,143
|
|
売上総利益
|
10,784
|
12,432
|
4,835
|
9,128
|
11,446
|
7,627
|
13,132
|
13,693
|
16,887
|
9,178
|
15,989
|
10,545
|
6,721
|
5,275
|
4,041
|
5,660
|
16,971
|
69
|
1,992
|
2,980
|
3,697
|
3,047
|
1,785
|
3,058
|
3,320
|
3,579
|
4,225
|
5,893
|
6,883
|
6,338
|
4,722
|
9,653
|
7,643
|
7,028
|
3,466
|
2,364
|
2,938
|
2,410
|
4,505
|
10,743
|
7,629
|
9,653
|
7,049
|
9,886
|
11,130
|
10,236
|
6,774
|
9,464
|
13,184
|
12,034
|
10,517
|
13,474
|
14,086
|
15,171
|
16,724
|
14,423
|
21,005
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33.9
|
33.7
|
35.8
|
30.1
|
34.4
|
|
販売管理費
|
10,696
|
10,200
|
-
|
10,847
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
-
|
-
|
-
|
-
|
10,765
|
13,183
|
10,327
|
8,923
|
10,507
|
10,188
|
10,280
|
8,750
|
7,957
|
9,337
|
8,841
|
8,135
|
9,611
|
-2,724
|
6,497
|
4,820
|
4,734
|
6,453
|
5,602
|
5,163
|
5,611
|
4,878
|
5,124
|
5,245
|
5,801
|
4,426
|
5,702
|
5,989
|
5,895
|
5,520
|
6,016
|
5,819
|
5,702
|
5,083
|
5,446
|
6,655
|
5,938
|
6,379
|
6,889
|
6,561
|
6,594
|
7,114
|
6,699
|
6,773
|
7,145
|
7,481
|
7,383
|
7,332
|
8,500
|
9,733
|
8,835
|
11,236
|
9,602
|
|
営業利益
|
88
|
2,232
|
-5,767
|
-1,719
|
681
|
-5,556
|
2,805
|
4,770
|
6,380
|
-1,010
|
5,709
|
1,795
|
-1,236
|
-4,062
|
-4,800
|
-2,475
|
7,360
|
2,793
|
-4,505
|
-1,840
|
-1,037
|
-3,406
|
-3,817
|
-2,105
|
-2,291
|
-1,299
|
-899
|
648
|
1,082
|
1,912
|
-980
|
3,664
|
1,748
|
1,508
|
-2,550
|
-3,455
|
-2,764
|
-2,673
|
-941
|
4,088
|
1,691
|
3,274
|
160
|
3,325
|
4,536
|
3,122
|
75
|
2,691
|
6,039
|
4,553
|
3,134
|
6,142
|
5,586
|
5,438
|
7,889
|
3,187
|
11,403
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.4
|
12.1
|
16.9
|
6.7
|
18.6
|
|
経常(税引前)利益
|
-160
|
2,520
|
-5,216
|
-2,336
|
618
|
-4,955
|
2,020
|
4,195
|
6,905
|
-959
|
5,464
|
1,751
|
-626
|
-3,266
|
-4,629
|
-2,776
|
7,557
|
2,858
|
-6,351
|
-1,937
|
-1,149
|
-3,540
|
-3,974
|
-2,262
|
-2,484
|
-1,489
|
-1,165
|
364
|
802
|
1,620
|
-1,190
|
3,455
|
1,554
|
1,215
|
-2,736
|
166
|
-2,873
|
-2,332
|
-678
|
4,277
|
1,519
|
3,210
|
-159
|
2,761
|
2,871
|
4,084
|
-365
|
2,136
|
4,897
|
3,223
|
2,560
|
5,590
|
5,068
|
5,250
|
7,436
|
2,751
|
10,900
|
|
経常(税引前)利益率(%)
|
-0.3
|
3.5
|
-11.6
|
-4.4
|
1.1
|
-10.2
|
3.5
|
6.8
|
11.9
|
-1.8
|
9.2
|
3.3
|
-1.4
|
-8.6
|
-12.3
|
-6.9
|
11.4
|
-13.4
|
-27.5
|
-8.5
|
-4.5
|
-12.8
|
-16.9
|
-8.4
|
-9.0
|
-5.4
|
-4.0
|
1.1
|
2.4
|
4.6
|
-4.9
|
9.4
|
4.5
|
3.8
|
-12.0
|
0.8
|
-14.2
|
-11.0
|
-2.8
|
10.7
|
4.3
|
8.2
|
-0.5
|
7.5
|
7.6
|
11.2
|
-1.2
|
6.1
|
10.7
|
8.0
|
7.5
|
14.9
|
12.2
|
11.7
|
15.9
|
5.7
|
17.8
|
|
法人税等合計
|
1,677
|
1,834
|
-2,872
|
-280
|
163
|
10,572
|
-
|
-241
|
92
|
-394
|
1,266
|
276
|
11
|
1,688
|
26
|
-385
|
1,443
|
291
|
-257
|
-1,077
|
2,411
|
-1,688
|
-485
|
-564
|
808
|
8
|
-48
|
639
|
934
|
625
|
312
|
-265
|
1,699
|
-288
|
-215
|
-101
|
-23
|
206
|
165
|
861
|
1,024
|
216
|
726
|
893
|
1,143
|
850
|
758
|
966
|
1,533
|
-6,577
|
770
|
1,306
|
1,615
|
1,685
|
1,582
|
1,489
|
2,986
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.9
|
32.1
|
21.3
|
54.1
|
27.4
|
|
純利益
|
-1,837
|
686
|
-2,344
|
-2,056
|
455
|
-15,527
|
11,081
|
4,396
|
7,391
|
-1,841
|
3,827
|
1,364
|
-372
|
-5,075
|
-4,655
|
-2,391
|
6,114
|
-3,477
|
-6,294
|
449
|
-3,763
|
-2,070
|
-3,489
|
-1,698
|
-3,292
|
-1,497
|
-1,117
|
-275
|
-132
|
995
|
-1,502
|
3,720
|
-145
|
1,503
|
-2,521
|
267
|
-2,850
|
-2,538
|
-843
|
3,416
|
495
|
2,994
|
-885
|
1,868
|
1,728
|
3,234
|
-1,123
|
1,170
|
3,364
|
9,800
|
1,790
|
4,284
|
3,453
|
3,565
|
5,854
|
1,262
|
7,914
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.3
|
7.9
|
12.5
|
2.6
|
12.9
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
1.6
|
0.63
|
1.05
|
-0.28
|
0.53
|
0.19
|
-0.05
|
-0.71
|
-0.64
|
-0.33
|
0.84
|
-
|
-
|
-
|
-0.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.47
|
-0.02
|
0.19
|
-0.31
|
0.03
|
-0.35
|
-0.31
|
-0.1
|
0.42
|
0.06
|
0.37
|
-0.11
|
0.23
|
0.22
|
0.42
|
-0.14
|
0.13
|
0.24
|
1.08
|
0.18
|
0.41
|
0.31
|
0.22
|
0.62
|
0.11
|
0.78
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
1.6
|
0.62
|
1.03
|
-0.29
|
0.52
|
0.18
|
-0.05
|
-0.7
|
-0.64
|
-0.33
|
0.83
|
-
|
-
|
-
|
-0.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.46
|
-0.02
|
0.17
|
-0.31
|
0.03
|
-0.35
|
-0.31
|
-0.1
|
0.41
|
0.06
|
0.36
|
-0.11
|
0.23
|
0.21
|
0.4
|
-0.14
|
0.13
|
0.24
|
1.07
|
0.18
|
0.4
|
0.31
|
0.22
|
0.61
|
0.1
|
0.77
|
|
EBITDA
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,556
|
6,380
|
8,826
|
4,144
|
12,387
|
|
EBITDAマージン(%)
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.8
|
14.2
|
18.9
|
8.7
|
20.3
|