|
(単位:千ドル)
|
2Q12
|
3Q12
|
1Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
1Q26
|
|
売上高
|
63,990
|
71,330
|
52,728
|
58,325
|
57,744
|
61,665
|
57,967
|
59,524
|
53,370
|
43,819
|
37,674
|
40,061
|
66,316
|
23,069
|
22,859
|
25,302
|
23,501
|
26,852
|
27,498
|
28,889
|
32,325
|
32,806
|
24,276
|
36,667
|
34,457
|
22,741
|
20,364
|
20,294
|
24,423
|
39,804
|
35,199
|
31,222
|
37,003
|
37,903
|
29,657
|
35,141
|
45,690
|
34,321
|
37,513
|
41,563
|
46,747
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
53,206
|
58,898
|
43,600
|
46,879
|
44,612
|
47,972
|
41,080
|
43,535
|
42,825
|
37,098
|
33,633
|
34,401
|
49,345
|
21,077
|
19,879
|
21,605
|
21,716
|
23,794
|
24,178
|
24,664
|
26,432
|
25,923
|
19,554
|
27,014
|
26,814
|
19,275
|
18,000
|
17,356
|
19,918
|
29,061
|
27,570
|
24,173
|
27,117
|
26,773
|
22,883
|
25,677
|
32,506
|
23,804
|
24,039
|
27,477
|
30,023
|
|
売上総利益
|
10,784
|
12,432
|
9,128
|
11,446
|
13,132
|
13,693
|
16,887
|
15,989
|
10,545
|
6,721
|
4,041
|
5,660
|
16,971
|
1,992
|
2,980
|
3,697
|
1,785
|
3,058
|
3,320
|
4,225
|
5,893
|
6,883
|
4,722
|
9,653
|
7,643
|
3,466
|
2,364
|
2,938
|
4,505
|
10,743
|
7,629
|
7,049
|
9,886
|
11,130
|
6,774
|
9,464
|
13,184
|
10,517
|
13,474
|
14,086
|
16,724
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
10,696
|
10,200
|
10,847
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
-
|
-
|
-
|
10,765
|
10,327
|
8,923
|
10,507
|
10,280
|
8,750
|
7,957
|
8,841
|
8,135
|
9,611
|
6,497
|
4,820
|
4,734
|
5,602
|
5,163
|
5,611
|
5,124
|
5,245
|
5,801
|
5,702
|
5,989
|
5,895
|
6,016
|
5,819
|
5,702
|
5,446
|
6,655
|
5,938
|
6,889
|
6,561
|
6,594
|
6,699
|
6,773
|
7,145
|
7,383
|
7,332
|
8,500
|
8,835
|
|
営業利益
|
88
|
2,232
|
-1,719
|
681
|
2,805
|
4,770
|
6,380
|
5,709
|
1,795
|
-1,236
|
-4,800
|
-2,475
|
7,360
|
-4,505
|
-1,840
|
-1,037
|
-3,817
|
-2,105
|
-2,291
|
-899
|
648
|
1,082
|
-980
|
3,664
|
1,748
|
-2,550
|
-3,455
|
-2,764
|
-941
|
4,088
|
1,691
|
160
|
3,325
|
4,536
|
75
|
2,691
|
6,039
|
3,134
|
6,142
|
5,586
|
7,889
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-160
|
2,520
|
-2,336
|
618
|
2,020
|
4,195
|
6,905
|
5,464
|
1,751
|
-626
|
-4,629
|
-2,776
|
7,557
|
-6,351
|
-1,937
|
-1,149
|
-3,974
|
-2,262
|
-2,484
|
-1,165
|
364
|
802
|
-1,190
|
3,455
|
1,554
|
-2,736
|
166
|
-2,873
|
-678
|
4,277
|
1,519
|
-159
|
2,761
|
2,871
|
-365
|
2,136
|
4,897
|
2,560
|
5,590
|
5,068
|
7,436
|
|
経常(税引前)利益率(%)
|
-0.25
|
3.53
|
-4.43
|
1.06
|
3.5
|
6.8
|
11.91
|
9.18
|
3.28
|
-1.43
|
-12.29
|
-6.93
|
11.4
|
-27.53
|
-8.47
|
-4.54
|
-16.91
|
-8.42
|
-9.03
|
-4.03
|
1.13
|
2.44
|
-4.9
|
9.42
|
4.51
|
-12.03
|
0.82
|
-14.16
|
-2.78
|
10.75
|
4.32
|
-0.51
|
7.46
|
7.57
|
-1.23
|
6.08
|
10.72
|
7.46
|
14.9
|
12.19
|
15.91
|
|
法人税等合計
|
1,677
|
1,834
|
-280
|
163
|
-
|
-241
|
92
|
1,266
|
276
|
11
|
26
|
-385
|
1,443
|
-257
|
-1,077
|
2,411
|
-485
|
-564
|
808
|
-48
|
639
|
934
|
312
|
-265
|
1,699
|
-215
|
-101
|
-23
|
165
|
861
|
1,024
|
726
|
893
|
1,143
|
758
|
966
|
1,533
|
770
|
1,306
|
1,615
|
1,582
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-1,837
|
686
|
-2,056
|
455
|
11,081
|
4,396
|
7,391
|
3,827
|
1,364
|
-372
|
-4,655
|
-2,391
|
6,114
|
-6,294
|
449
|
-3,763
|
-3,489
|
-1,698
|
-3,292
|
-1,117
|
-275
|
-132
|
-1,502
|
3,720
|
-145
|
-2,521
|
267
|
-2,850
|
-843
|
3,416
|
495
|
-885
|
1,868
|
1,728
|
-1,123
|
1,170
|
3,364
|
1,790
|
4,284
|
3,453
|
5,854
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
1.6
|
0.63
|
1.05
|
0.53
|
0.19
|
-0.05
|
-0.64
|
-0.33
|
0.84
|
-
|
-
|
-0.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.47
|
-0.02
|
-0.31
|
0.03
|
-0.35
|
-0.1
|
0.42
|
0.06
|
-0.11
|
0.23
|
0.22
|
-0.14
|
0.13
|
0.24
|
0.18
|
0.41
|
0.31
|
0.62
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
1.6
|
0.62
|
1.03
|
0.52
|
0.18
|
-0.05
|
-0.64
|
-0.33
|
0.83
|
-
|
-
|
-0.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.46
|
-0.02
|
-0.31
|
0.03
|
-0.35
|
-0.1
|
0.41
|
0.06
|
-0.11
|
0.23
|
0.21
|
-0.14
|
0.13
|
0.24
|
0.18
|
0.4
|
0.31
|
0.61
|
|
EBITDA
|
-
|
-
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|