|
(単位:千ドル)
|
2Q12
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q26
|
|
売上高
|
84,268
|
78,593
|
87,436
|
80,719
|
73,014
|
62,848
|
65,405
|
67,889
|
61,724
|
59,735
|
68,028
|
76,947
|
67,965
|
70,568
|
76,388
|
76,462
|
70,648
|
67,593
|
80,806
|
78,055
|
73,515
|
71,195
|
80,833
|
80,208
|
73,807
|
68,518
|
78,385
|
76,973
|
69,463
|
74,739
|
73,687
|
69,273
|
62,958
|
87,818
|
118,930
|
117,406
|
144,802
|
157,536
|
141,846
|
166,053
|
176,220
|
164,807
|
175,492
|
176,978
|
166,864
|
166,289
|
144,270
|
144,751
|
147,378
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
売上原価
|
55,854
|
54,248
|
60,808
|
56,378
|
50,121
|
-
|
45,667
|
48,876
|
43,817
|
-
|
47,327
|
56,527
|
49,551
|
-
|
54,910
|
55,594
|
49,606
|
-
|
56,214
|
54,301
|
51,101
|
-
|
57,046
|
56,964
|
51,930
|
-
|
54,926
|
55,488
|
50,418
|
54,610
|
51,924
|
48,130
|
-
|
58,039
|
78,101
|
74,285
|
95,628
|
104,187
|
94,513
|
104,891
|
114,285
|
108,659
|
112,941
|
116,536
|
112,047
|
112,370
|
95,877
|
93,769
|
100,031
|
|
売上総利益
|
28,414
|
24,345
|
26,628
|
24,341
|
22,893
|
17,776
|
19,738
|
19,013
|
17,907
|
17,475
|
20,701
|
20,420
|
18,414
|
18,915
|
21,478
|
20,868
|
21,042
|
20,046
|
24,592
|
23,754
|
22,414
|
21,522
|
23,787
|
23,244
|
21,877
|
20,752
|
23,459
|
21,485
|
19,045
|
20,129
|
21,763
|
21,143
|
21,188
|
29,779
|
40,829
|
43,121
|
49,174
|
53,349
|
47,333
|
61,162
|
61,935
|
56,148
|
62,551
|
60,442
|
54,817
|
53,919
|
48,393
|
50,982
|
47,347
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
30,645
|
29,561
|
27,114
|
25,372
|
25,441
|
-
|
22,880
|
28,355
|
19,153
|
-
|
20,206
|
22,359
|
20,630
|
-
|
21,496
|
21,975
|
21,264
|
-
|
23,410
|
22,889
|
22,498
|
-
|
22,582
|
21,735
|
20,545
|
-
|
21,850
|
20,998
|
19,624
|
23,575
|
22,968
|
22,601
|
-
|
30,132
|
38,653
|
41,389
|
51,672
|
51,013
|
51,668
|
58,771
|
57,644
|
56,729
|
61,915
|
61,286
|
57,734
|
60,436
|
57,121
|
60,900
|
62,493
|
|
営業利益
|
-2,231
|
-5,216
|
-486
|
-1,031
|
-2,548
|
-31,725
|
-3,142
|
-9,342
|
-1,246
|
-1,037
|
495
|
-1,939
|
-2,216
|
-2,252
|
-18
|
-1,107
|
-222
|
-708
|
1,182
|
865
|
-84
|
-1,573
|
1,205
|
1,509
|
1,332
|
589
|
1,609
|
487
|
-579
|
-3,446
|
-1,205
|
-1,458
|
-2,141
|
-353
|
2,176
|
1,732
|
-2,498
|
2,336
|
-4,335
|
2,391
|
4,291
|
-581
|
636
|
-844
|
-2,917
|
-6,517
|
-8,728
|
-9,918
|
-15,146
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-2,369
|
-5,306
|
-664
|
-1,568
|
-2,670
|
-32,013
|
-3,322
|
-9,498
|
-1,398
|
-1,373
|
233
|
-2,159
|
-2,479
|
-2,543
|
-368
|
-1,369
|
-491
|
-1,007
|
841
|
625
|
-367
|
-1,901
|
843
|
1,059
|
947
|
185
|
1,177
|
59
|
459
|
-3,861
|
-1,643
|
-1,976
|
-2,631
|
-942
|
1,686
|
1,430
|
-2,667
|
2,185
|
-4,620
|
2,155
|
4,135
|
-899
|
1,192
|
-530
|
-2,403
|
-6,380
|
-8,660
|
-9,883
|
-15,143
|
|
経常(税引前)利益率(%)
|
-2.81
|
-6.75
|
-0.76
|
-1.94
|
-3.66
|
-50.94
|
-5.08
|
-13.99
|
-2.26
|
-2.3
|
0.34
|
-2.81
|
-3.65
|
-3.6
|
-0.48
|
-1.79
|
-0.69
|
-1.49
|
1.04
|
0.8
|
-0.5
|
-2.67
|
1.04
|
1.32
|
1.28
|
0.27
|
1.5
|
0.08
|
0.66
|
-5.17
|
-2.23
|
-2.85
|
-4.18
|
-1.07
|
1.42
|
1.22
|
-1.84
|
1.39
|
-3.26
|
1.3
|
2.35
|
-0.55
|
0.68
|
-0.3
|
-1.44
|
-3.84
|
-6.0
|
-6.83
|
-10.27
|
|
法人税等合計
|
195
|
2
|
124
|
128
|
41
|
-
|
21
|
69
|
1
|
-
|
32
|
21
|
15
|
-
|
-52
|
-347
|
-203
|
-
|
-149
|
-56
|
-7
|
-
|
27
|
-25,859
|
28
|
-
|
442
|
544
|
21
|
-280
|
-186
|
-552
|
-
|
36
|
118
|
45
|
55
|
113
|
39
|
52
|
17
|
49
|
141
|
141
|
114
|
98
|
27
|
135
|
140
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-2,564
|
-5,308
|
-788
|
-1,696
|
-2,711
|
-30,783
|
-3,343
|
-9,567
|
-1,399
|
-1,325
|
201
|
-2,180
|
-2,494
|
-2,406
|
-60
|
-775
|
8
|
-454
|
1,252
|
934
|
-102
|
-1,353
|
257
|
26,918
|
919
|
-4,079
|
735
|
-485
|
438
|
-3,581
|
-1,457
|
-1,424
|
-25,086
|
-978
|
1,568
|
1,385
|
-2,722
|
-
|
-
|
2,103
|
-
|
-
|
1,051
|
-
|
-
|
-6,478
|
-
|
-
|
-15,283
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
一株あたり利益
|
-0.08
|
-0.17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
0.03
|
0
|
-0.04
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.04
|
-0.09
|
0.04
|
0.08
|
-0.02
|
0.02
|
-0.01
|
-0.04
|
-0.11
|
-0.15
|
-0.17
|
-0.27
|
|
希薄化後一株あたり利益
|
-0.08
|
-0.17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0.03
|
0.02
|
0
|
-0.04
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.03
|
0.03
|
-
|
0.04
|
-0.09
|
0.04
|
0.07
|
-0.02
|
0.02
|
-0.01
|
-0.04
|
-0.11
|
-0.15
|
-0.17
|
-0.27
|
|
EBITDA
|
-
|
-
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|