|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
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
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
売上高
|
123,708
|
138,534
|
137,607
|
145,697
|
138,007
|
144,955
|
143,294
|
145,507
|
136,933
|
141,197
|
138,020
|
140,184
|
131,704
|
145,969
|
132,725
|
156,783
|
143,447
|
151,496
|
146,832
|
148,814
|
148,340
|
150,887
|
146,779
|
152,515
|
143,389
|
147,558
|
143,844
|
148,620
|
141,186
|
156,738
|
172,414
|
183,791
|
178,558
|
188,799
|
179,498
|
182,144
|
172,225
|
184,507
|
168,052
|
178,569
|
147,346
|
153,222
|
156,631
|
172,317
|
183,140
|
200,238
|
204,609
|
217,031
|
204,062
|
200,355
|
186,777
|
184,449
|
170,169
|
163,127
|
151,307
|
148,198
|
136,935
|
145,618
|
129,438
|
139,340
|
120,229
|
117,732
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-10.7
|
-14.5
|
-6.0
|
-12.2
|
-19.2
|
|
売上原価
|
74,423
|
83,787
|
86,672
|
90,189
|
85,835
|
90,034
|
89,667
|
86,988
|
83,544
|
85,987
|
86,825
|
85,684
|
81,994
|
88,564
|
84,960
|
95,841
|
87,222
|
92,061
|
91,991
|
90,953
|
90,877
|
92,011
|
91,851
|
91,616
|
88,862
|
91,048
|
91,597
|
90,579
|
87,488
|
97,319
|
109,904
|
113,363
|
110,407
|
115,378
|
111,587
|
109,188
|
104,722
|
110,130
|
106,632
|
106,386
|
89,449
|
95,044
|
99,584
|
104,034
|
111,708
|
121,497
|
127,815
|
127,356
|
120,595
|
118,005
|
115,170
|
108,731
|
103,168
|
99,651
|
95,299
|
88,615
|
86,948
|
89,532
|
84,064
|
83,363
|
72,760
|
74,026
|
|
売上総利益
|
49,285
|
54,747
|
50,935
|
55,508
|
52,172
|
54,921
|
53,627
|
58,519
|
53,389
|
55,210
|
51,195
|
54,500
|
49,710
|
57,405
|
47,765
|
60,942
|
56,225
|
59,435
|
54,841
|
57,861
|
57,463
|
58,876
|
54,928
|
60,899
|
54,527
|
56,510
|
52,247
|
58,041
|
53,698
|
59,419
|
62,510
|
70,428
|
68,151
|
73,421
|
67,911
|
72,956
|
67,503
|
74,377
|
61,420
|
72,183
|
57,897
|
58,178
|
57,047
|
68,283
|
71,432
|
78,741
|
76,794
|
89,675
|
83,467
|
82,350
|
71,607
|
75,718
|
67,001
|
63,476
|
56,008
|
59,583
|
49,987
|
56,086
|
45,374
|
55,977
|
47,469
|
43,706
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38.5
|
35.1
|
40.2
|
39.5
|
37.1
|
|
販売管理費
|
40,875
|
42,732
|
45,277
|
43,738
|
42,609
|
42,980
|
43,356
|
42,047
|
42,060
|
42,342
|
41,591
|
42,325
|
41,612
|
43,121
|
41,604
|
46,194
|
44,279
|
43,576
|
43,478
|
42,464
|
43,957
|
43,171
|
43,318
|
44,360
|
43,614
|
46,056
|
45,376
|
48,425
|
47,415
|
47,498
|
55,268
|
58,861
|
56,366
|
54,959
|
55,587
|
56,890
|
56,978
|
53,755
|
55,299
|
62,035
|
51,154
|
54,552
|
52,838
|
50,782
|
51,392
|
56,881
|
57,090
|
59,356
|
56,187
|
56,777
|
59,371
|
56,507
|
59,932
|
52,993
|
49,589
|
46,350
|
48,910
|
51,305
|
51,189
|
50,620
|
47,916
|
54,394
|
|
営業利益
|
3,988
|
32,535
|
2,912
|
12,017
|
6,806
|
43,224
|
8,372
|
14,690
|
9,712
|
11,262
|
8,057
|
10,671
|
6,720
|
12,954
|
4,860
|
13,441
|
10,668
|
14,608
|
10,462
|
14,520
|
12,618
|
14,794
|
10,713
|
15,678
|
10,119
|
9,646
|
5,962
|
8,675
|
5,343
|
10,652
|
5,149
|
9,480
|
9,761
|
16,313
|
10,213
|
13,872
|
8,062
|
17,688
|
3,452
|
7,450
|
4,206
|
1,249
|
2,044
|
15,455
|
18,018
|
19,783
|
17,501
|
28,138
|
25,141
|
23,477
|
7,121
|
17,049
|
4,878
|
8,352
|
4,261
|
11,285
|
-4,803
|
-76,732
|
-49,725
|
-65,497
|
-1,988
|
-12,170
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-52.7
|
-38.4
|
-47.0
|
-1.7
|
-10.3
|
|
経常(税引前)利益
|
4,116
|
32,649
|
3,036
|
12,124
|
6,894
|
43,289
|
8,423
|
14,738
|
9,760
|
11,312
|
8,094
|
10,711
|
6,759
|
12,997
|
4,901
|
13,486
|
10,706
|
14,647
|
10,499
|
14,554
|
12,650
|
14,828
|
10,765
|
15,746
|
10,189
|
9,622
|
5,627
|
8,335
|
5,034
|
10,287
|
4,641
|
8,927
|
9,235
|
15,705
|
9,618
|
13,411
|
7,580
|
17,674
|
2,959
|
7,015
|
4,241
|
1,264
|
1,747
|
15,433
|
18,109
|
19,872
|
17,229
|
27,759
|
25,132
|
23,309
|
7,017
|
17,160
|
5,192
|
8,648
|
4,487
|
11,502
|
-4,653
|
-76,447
|
-49,641
|
-65,334
|
-1,928
|
-11,947
|
|
経常(税引前)利益率(%)
|
3.3
|
23.6
|
2.2
|
8.3
|
5.0
|
29.9
|
5.9
|
10.1
|
7.1
|
8.0
|
5.9
|
7.6
|
5.1
|
8.9
|
3.7
|
8.6
|
7.5
|
9.7
|
7.2
|
9.8
|
8.5
|
9.8
|
7.3
|
10.3
|
7.1
|
6.5
|
3.9
|
5.6
|
3.6
|
6.6
|
2.7
|
4.9
|
5.2
|
8.3
|
5.4
|
7.4
|
4.4
|
9.6
|
1.8
|
3.9
|
2.9
|
0.8
|
1.1
|
9.0
|
9.9
|
9.9
|
8.4
|
12.8
|
12.3
|
11.6
|
3.8
|
9.3
|
3.1
|
5.3
|
3.0
|
7.8
|
-3.4
|
-52.5
|
-38.4
|
-46.9
|
-1.6
|
-10.1
|
|
法人税等合計
|
2,886
|
15,178
|
2,283
|
6,723
|
4,298
|
17,968
|
4,092
|
5,844
|
4,928
|
5,448
|
3,601
|
5,396
|
3,106
|
5,902
|
2,622
|
6,627
|
5,311
|
6,631
|
4,510
|
6,446
|
5,517
|
6,152
|
4,808
|
7,069
|
4,551
|
3,930
|
2,743
|
3,898
|
2,922
|
2,149
|
46
|
4,946
|
3,494
|
5,141
|
3,822
|
4,042
|
2,641
|
5,337
|
-3,983
|
2,948
|
2,000
|
2,256
|
1,057
|
-7,815
|
5,186
|
5,567
|
-2,192
|
7,232
|
6,992
|
5,877
|
-2
|
5,392
|
2,075
|
3,753
|
1,937
|
1,030
|
1,054
|
-7,732
|
-5,589
|
7,972
|
477
|
714
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.1
|
11.3
|
-12.2
|
-24.7
|
-6.0
|
|
純利益
|
1,230
|
17,471
|
753
|
5,401
|
2,596
|
25,321
|
4,331
|
8,894
|
4,832
|
5,864
|
4,493
|
5,315
|
3,653
|
7,095
|
2,279
|
6,859
|
5,395
|
8,016
|
5,989
|
8,108
|
7,133
|
8,676
|
5,957
|
8,677
|
5,638
|
5,692
|
2,884
|
4,437
|
2,112
|
8,138
|
4,595
|
3,981
|
5,741
|
10,564
|
5,796
|
9,369
|
4,939
|
12,337
|
6,942
|
4,067
|
2,284
|
-992
|
690
|
23,248
|
12,923
|
14,305
|
19,421
|
20,527
|
18,140
|
17,432
|
7,019
|
11,768
|
3,117
|
4,895
|
2,550
|
10,472
|
-5,707
|
-68,715
|
-44,052
|
-73,306
|
-2,405
|
-12,661
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-47.2
|
-34.0
|
-52.6
|
-2.0
|
-10.8
|
|
一株あたり利益
|
0.03
|
0.38
|
0.02
|
0.12
|
0.06
|
0.58
|
0.1
|
0.21
|
0.12
|
0.14
|
0.11
|
0.13
|
0.09
|
0.18
|
0.06
|
0.18
|
0.14
|
0.21
|
0.16
|
0.22
|
0.19
|
0.23
|
0.16
|
0.23
|
0.16
|
0.16
|
0.1
|
0.15
|
0.07
|
0.27
|
0.15
|
0.12
|
0.18
|
0.33
|
0.18
|
0.3
|
0.16
|
0.39
|
0.22
|
0.12
|
0.07
|
-0.03
|
0.02
|
0.72
|
0.39
|
0.43
|
0.59
|
0.62
|
0.55
|
0.52
|
0.21
|
0.36
|
0.09
|
0.15
|
0.08
|
0.31
|
-0.17
|
-2.08
|
-1.34
|
-2.22
|
-0.07
|
-0.38
|
|
希薄化後一株あたり利益
|
0.03
|
0.38
|
0.02
|
0.11
|
0.06
|
0.58
|
0.1
|
0.21
|
0.12
|
0.14
|
0.11
|
0.13
|
0.09
|
0.18
|
0.06
|
0.18
|
0.14
|
0.21
|
0.16
|
0.21
|
0.19
|
0.23
|
0.16
|
0.23
|
0.15
|
0.16
|
0.09
|
0.15
|
0.07
|
0.27
|
0.14
|
0.12
|
0.18
|
0.33
|
0.18
|
0.3
|
0.15
|
0.38
|
0.21
|
0.13
|
0.07
|
-0.03
|
0.02
|
0.72
|
0.39
|
0.42
|
0.58
|
0.61
|
0.53
|
0.51
|
0.21
|
0.35
|
0.09
|
0.14
|
0.08
|
0.31
|
-0.17
|
-2.08
|
-1.34
|
-2.22
|
-0.07
|
-0.38
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-3.2
|
-
|
-
|
|
一株あたり配当金
|
-
|
0.04
|
0.04
|
0.04
|
0.05
|
0.05
|
0.05
|
0.05
|
0.06
|
0.06
|
0.06
|
0.06
|
0.07
|
0.07
|
0.07
|
0.07
|
0.08
|
0.08
|
0.08
|
0.08
|
0.1
|
0.1
|
0.1
|
0.1
|
0.11
|
0.11
|
0.11
|
0.11
|
0.12
|
0.12
|
0.12
|
0.12
|
0.13
|
0.13
|
0.13
|
0.13
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.07
|
0.07
|
0.07
|