|
(単位:千ドル)
|
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
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
212,531
|
253,695
|
247,964
|
221,348
|
220,892
|
257,590
|
241,554
|
217,729
|
213,589
|
206,540
|
230,873
|
201,415
|
201,226
|
209,717
|
348,975
|
521,992
|
541,720
|
544,339
|
526,362
|
482,780
|
487,816
|
416,129
|
467,970
|
409,808
|
396,753
|
423,924
|
508,415
|
465,141
|
341,019
|
374,014
|
373,847
|
351,716
|
399,220
|
466,346
|
466,761
|
385,413
|
368,670
|
387,656
|
419,045
|
401,103
|
355,967
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
160,217
|
198,006
|
-
|
184,476
|
175,871
|
187,421
|
-
|
177,491
|
164,786
|
155,997
|
-
|
164,998
|
167,881
|
178,549
|
-
|
441,640
|
440,242
|
448,426
|
-
|
465,585
|
462,369
|
399,510
|
-
|
399,347
|
376,539
|
373,954
|
-
|
380,981
|
318,740
|
354,678
|
-
|
345,789
|
372,525
|
419,804
|
429,321
|
370,785
|
359,938
|
350,895
|
370,736
|
357,534
|
331,913
|
|
売上総利益
|
52,314
|
55,689
|
60,964
|
36,872
|
45,021
|
70,169
|
50,392
|
40,238
|
48,803
|
50,543
|
41,689
|
36,417
|
33,345
|
31,168
|
38,315
|
80,352
|
101,478
|
95,913
|
66,426
|
17,195
|
25,447
|
16,619
|
11,930
|
10,461
|
20,214
|
49,970
|
57,139
|
84,160
|
22,279
|
19,336
|
12,683
|
5,927
|
26,695
|
46,542
|
37,440
|
14,628
|
8,732
|
36,761
|
48,309
|
43,569
|
24,054
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
9,010
|
9,493
|
-
|
12,296
|
9,771
|
11,596
|
-
|
7,378
|
9,256
|
9,606
|
-
|
9,527
|
18,465
|
12,640
|
-
|
23,192
|
24,734
|
31,002
|
-
|
28,560
|
20,903
|
23,416
|
-
|
20,247
|
22,257
|
19,734
|
-
|
17,748
|
18,235
|
17,473
|
-
|
20,107
|
28,029
|
19,905
|
19,495
|
17,996
|
21,162
|
21,075
|
21,809
|
22,685
|
23,259
|
|
営業利益
|
6,210
|
41,678
|
-28,297
|
23,946
|
8,585
|
57,962
|
29,030
|
31,920
|
38,569
|
41,437
|
25,721
|
25,965
|
13,354
|
17,657
|
40
|
46,257
|
66,222
|
56,150
|
29,013
|
-18,469
|
-8,295
|
-8,564
|
-31,635
|
-12,008
|
-15,420
|
17,388
|
37,112
|
54,796
|
1,377
|
2,826
|
-14,175
|
-15,792
|
-2,897
|
28,529
|
16,594
|
-6,456
|
-14,440
|
17,075
|
28,197
|
-16,800
|
-15,093
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
2,980
|
32,152
|
-
|
14,651
|
-664
|
49,056
|
-
|
32,094
|
30,417
|
32,890
|
-
|
17,618
|
6,861
|
23,394
|
-
|
34,299
|
72,478
|
49,117
|
-
|
-31,125
|
-23,468
|
-18,859
|
-
|
-26,457
|
-31,869
|
1,399
|
-
|
37,191
|
-16,098
|
-17,072
|
-
|
-22,593
|
-20,241
|
17,222
|
-330
|
-18,188
|
-31,673
|
-1,590
|
7,775
|
-36,669
|
-37,172
|
|
経常(税引前)利益率(%)
|
1.4
|
12.67
|
-
|
6.62
|
-0.3
|
19.04
|
-
|
14.74
|
14.24
|
15.92
|
-
|
8.75
|
3.41
|
11.16
|
-
|
6.57
|
13.38
|
9.02
|
-
|
-6.45
|
-4.81
|
-4.53
|
-
|
-6.46
|
-8.03
|
0.33
|
-
|
8.0
|
-4.72
|
-4.56
|
-
|
-6.42
|
-5.07
|
3.69
|
-0.07
|
-4.72
|
-8.59
|
-0.41
|
1.86
|
-9.14
|
-10.44
|
|
法人税等合計
|
-1,581
|
12,744
|
-
|
4,130
|
-352
|
16,765
|
-
|
11,201
|
11,077
|
11,323
|
-
|
7,976
|
2,288
|
7,722
|
-
|
9,844
|
19,089
|
11,181
|
-
|
-9,075
|
-8,551
|
-4,506
|
-
|
-1,622
|
-18,942
|
-27,478
|
-
|
63,910
|
-24,656
|
-4,101
|
-
|
1,398
|
3,656
|
-1,824
|
-2,586
|
-3,249
|
-5,392
|
-472
|
-849
|
-4,595
|
-5,592
|
|
実効税率(%)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
4,561
|
19,408
|
-23,261
|
10,521
|
-312
|
32,291
|
12,757
|
20,893
|
19,340
|
21,567
|
11,486
|
9,642
|
4,573
|
15,672
|
295,077
|
24,455
|
53,389
|
37,936
|
12,636
|
-22,050
|
-14,917
|
-14,216
|
28,733
|
-24,127
|
-12,863
|
28,860
|
8,685
|
-27,027
|
122,228
|
-4,758
|
-24,028
|
-24,851
|
-23,267
|
29,607
|
1,607
|
-16,750
|
-25,100
|
-1,570
|
11,390
|
-32,598
|
-31,952
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.11
|
0.46
|
-0.55
|
0.25
|
-0.01
|
0.77
|
0.3
|
0.5
|
0.46
|
0.46
|
0.19
|
0.15
|
0.03
|
0.29
|
6.31
|
0.41
|
0.97
|
0.68
|
0.18
|
-0.52
|
-0.37
|
-0.29
|
0.45
|
-0.38
|
-0.2
|
0.46
|
0.14
|
-0.43
|
1.92
|
-0.07
|
-0.38
|
-0.39
|
-0.36
|
0.47
|
0.02
|
-0.26
|
-0.39
|
-0.02
|
0.17
|
-0.49
|
-0.49
|
|
希薄化後一株あたり利益
|
0.11
|
0.46
|
-0.55
|
0.25
|
-0.01
|
0.76
|
0.3
|
0.49
|
0.46
|
0.44
|
0.18
|
0.15
|
0.03
|
0.28
|
5.01
|
0.38
|
0.83
|
0.6
|
0.18
|
-0.52
|
-0.37
|
-0.29
|
0.45
|
-0.38
|
-0.2
|
0.45
|
0.14
|
-0.43
|
1.89
|
-0.07
|
-0.38
|
-0.39
|
-0.36
|
0.45
|
0.02
|
-0.26
|
-0.39
|
-0.02
|
0.17
|
-0.49
|
-0.49
|
|
一株あたり配当金
|
-
|
0.07
|
-
|
0.07
|
0.07
|
0.07
|
-
|
0.07
|
0.07
|
0.07
|
-
|
0.07
|
0.07
|
0.07
|
-
|
0.07
|
0.07
|
0.07
|
-
|
0.07
|
0.07
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|