|
(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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
215,795
|
206,244
|
299,459
|
223,677
|
213,317
|
240,679
|
306,349
|
238,299
|
230,673
|
241,926
|
340,484
|
256,133
|
267,376
|
282,109
|
394,901
|
292,979
|
283,412
|
286,300
|
402,126
|
305,549
|
297,307
|
291,459
|
418,557
|
315,771
|
304,248
|
342,353
|
421,519
|
315,388
|
294,877
|
-
|
409,866
|
307,981
|
294,222
|
-
|
306,065
|
161,122
|
200,478
|
326,275
|
276,975
|
275,444
|
395,550
|
294,090
|
286,888
|
417,968
|
298,648
|
277,560
|
388,541
|
300,154
|
274,638
|
392,351
|
283,703
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
74,874
|
69,003
|
-
|
93,715
|
72,387
|
69,017
|
-
|
70,426
|
38,780
|
46,037
|
69,166
|
61,917
|
62,671
|
90,941
|
72,702
|
70,640
|
99,670
|
71,372
|
65,128
|
90,209
|
69,444
|
65,105
|
88,028
|
65,159
|
|
販売管理費
|
24,540
|
22,926
|
33,877
|
25,574
|
24,469
|
-
|
37,608
|
28,386
|
27,481
|
-
|
42,423
|
30,320
|
27,831
|
-
|
48,061
|
34,126
|
31,608
|
-
|
47,288
|
31,019
|
29,046
|
-
|
43,275
|
32,094
|
28,870
|
-
|
46,318
|
35,617
|
28,780
|
-
|
48,116
|
35,234
|
36,776
|
-
|
41,502
|
19,697
|
21,284
|
30,610
|
28,346
|
-
|
34,380
|
32,095
|
35,692
|
34,523
|
26,864
|
27,961
|
39,389
|
28,652
|
26,290
|
-
|
-
|
|
営業費用
|
206,725
|
202,988
|
283,712
|
212,254
|
207,481
|
-
|
292,803
|
222,910
|
223,871
|
-
|
323,442
|
242,667
|
258,150
|
-
|
371,056
|
276,499
|
271,707
|
-
|
381,951
|
295,134
|
301,542
|
-
|
401,099
|
306,405
|
300,192
|
-
|
414,500
|
319,602
|
293,072
|
-
|
406,465
|
320,833
|
299,445
|
-
|
464,294
|
211,704
|
225,073
|
330,606
|
279,539
|
287,580
|
391,180
|
307,441
|
294,908
|
413,631
|
288,391
|
279,498
|
390,652
|
304,715
|
287,515
|
383,290
|
273,888
|
|
営業利益
|
9,070
|
3,256
|
15,747
|
11,423
|
5,836
|
12,203
|
13,546
|
15,389
|
6,802
|
8,077
|
17,042
|
13,466
|
9,226
|
4,950
|
23,845
|
16,480
|
11,705
|
15,015
|
20,175
|
10,415
|
-4,235
|
-14,785
|
17,458
|
9,366
|
4,056
|
8,152
|
7,019
|
-4,214
|
1,805
|
-15,095
|
3,401
|
-12,852
|
-5,223
|
1,547
|
-158,229
|
-50,582
|
-24,595
|
-4,331
|
-2,564
|
-12,136
|
4,370
|
-13,351
|
-8,020
|
4,337
|
10,257
|
-1,938
|
-2,111
|
-4,561
|
-12,877
|
9,061
|
9,815
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
7,557
|
1,700
|
13,914
|
10,156
|
4,743
|
-
|
12,457
|
14,715
|
6,178
|
-
|
16,368
|
12,991
|
8,240
|
-
|
22,785
|
15,576
|
10,607
|
-
|
18,537
|
8,929
|
-5,847
|
-
|
14,474
|
6,913
|
2,024
|
-
|
3,612
|
-6,599
|
-490
|
-
|
163
|
-15,005
|
-7,035
|
-
|
-161,599
|
-52,561
|
-26,875
|
-8,661
|
-5,350
|
-15,006
|
-3,043
|
-17,498
|
-12,610
|
-3,080
|
4,078
|
-7,883
|
-9,279
|
-9,529
|
-18,974
|
1,246
|
3,896
|
|
経常(税引前)利益率(%)
|
3.5
|
0.82
|
4.65
|
4.54
|
2.22
|
-
|
4.07
|
6.18
|
2.68
|
-
|
4.81
|
5.07
|
3.08
|
-
|
5.77
|
5.32
|
3.74
|
-
|
4.61
|
2.92
|
-1.97
|
-
|
3.46
|
2.19
|
0.67
|
-
|
0.86
|
-2.09
|
-0.17
|
-
|
0.04
|
-4.87
|
-2.39
|
-
|
-52.8
|
-32.62
|
-13.41
|
-2.65
|
-1.93
|
-5.45
|
-0.77
|
-5.95
|
-4.4
|
-0.74
|
1.37
|
-2.84
|
-2.39
|
-3.17
|
-6.91
|
0.32
|
1.37
|
|
法人税等合計
|
663
|
-369
|
3,356
|
2,408
|
1,210
|
-
|
2,977
|
3,576
|
1,517
|
-
|
4,424
|
3,521
|
1,032
|
-
|
6,220
|
4,410
|
2,325
|
-
|
4,312
|
1,377
|
-4,547
|
-
|
2,907
|
-18
|
-690
|
-
|
-768
|
-4,725
|
-2,199
|
-
|
-476
|
-15,986
|
-5,214
|
-
|
12,699
|
3,700
|
-20,696
|
52
|
-354
|
-26
|
62
|
434
|
-43
|
20
|
156
|
278
|
181
|
-40
|
-98
|
-3
|
-97
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
6,894
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,944
|
9,470
|
7,208
|
-
|
16,565
|
11,166
|
8,282
|
-
|
14,225
|
7,552
|
-1,300
|
-
|
11,567
|
6,931
|
2,714
|
-
|
4,380
|
-1,874
|
1,709
|
-
|
639
|
981
|
-1,821
|
-
|
-174,298
|
-56,261
|
-6,179
|
-8,713
|
-4,996
|
-14,980
|
-3,105
|
-17,932
|
-12,567
|
-3,100
|
3,922
|
-8,161
|
-9,460
|
-9,489
|
-18,876
|
1,249
|
3,993
|
|
純利益率(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.45
|
0.14
|
0.72
|
0.53
|
0.25
|
0.46
|
0.67
|
0.78
|
0.33
|
0.49
|
0.83
|
0.66
|
0.51
|
0.28
|
1.18
|
0.79
|
0.59
|
0.85
|
1.04
|
0.56
|
-0.1
|
-0.68
|
0.9
|
0.54
|
0.21
|
0.68
|
0.34
|
-0.14
|
0.13
|
-0.82
|
0.05
|
0.08
|
-0.14
|
-0.6
|
-13.51
|
-4.09
|
-0.4
|
-0.56
|
-0.32
|
-0.95
|
-0.2
|
-1.13
|
-0.79
|
-0.19
|
0.24
|
-0.52
|
-0.61
|
-0.61
|
-1.2
|
0.07
|
0.22
|
|
希薄化後一株あたり利益
|
0.44
|
0.14
|
0.71
|
0.52
|
0.24
|
0.45
|
0.66
|
0.77
|
0.32
|
0.48
|
0.82
|
0.65
|
0.5
|
0.28
|
1.16
|
0.78
|
0.58
|
0.84
|
1.03
|
0.55
|
-0.1
|
-0.68
|
0.89
|
0.53
|
0.21
|
0.68
|
0.34
|
-0.14
|
0.13
|
-0.82
|
0.05
|
0.08
|
-0.14
|
-0.6
|
-13.51
|
-4.09
|
-0.4
|
-0.56
|
-0.32
|
-0.95
|
-0.2
|
-1.13
|
-0.79
|
-0.19
|
0.24
|
-0.52
|
-0.61
|
-0.61
|
-1.2
|
0.07
|
0.21
|
|
EBITDA
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|