|
(単位:千ドル)
|
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
|
|
売上高
|
99,364
|
120,303
|
111,210
|
118,812
|
114,419
|
112,857
|
124,489
|
96,136
|
120,874
|
126,074
|
126,454
|
127,959
|
115,795
|
144,239
|
118,771
|
128,372
|
144,824
|
136,572
|
140,647
|
133,726
|
162,537
|
148,664
|
145,850
|
167,075
|
169,739
|
189,215
|
181,068
|
173,038
|
183,981
|
226,183
|
232,961
|
233,963
|
247,936
|
288,951
|
179,960
|
176,948
|
123,970
|
203,473
|
171,582
|
197,888
|
243,982
|
272,622
|
277,300
|
206,883
|
232,195
|
286,075
|
302,011
|
243,439
|
225,101
|
201,325
|
202,333
|
197,889
|
192,780
|
194,075
|
201,432
|
204,599
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-18.7
|
-14.4
|
-3.6
|
-0.5
|
3.4
|
|
売上原価
|
84,905
|
99,857
|
96,729
|
101,453
|
95,072
|
98,346
|
110,584
|
89,789
|
105,248
|
109,943
|
111,494
|
115,214
|
101,133
|
124,077
|
102,454
|
114,332
|
127,263
|
123,755
|
135,263
|
117,906
|
141,730
|
130,571
|
127,907
|
150,531
|
150,232
|
160,564
|
156,328
|
150,880
|
157,612
|
199,965
|
209,150
|
209,387
|
-
|
-
|
-
|
-
|
99,965
|
152,723
|
136,361
|
157,902
|
192,076
|
216,564
|
225,985
|
180,952
|
190,077
|
231,979
|
243,723
|
200,515
|
182,347
|
164,557
|
174,421
|
163,827
|
152,193
|
154,468
|
158,498
|
164,297
|
|
売上総利益
|
12,728
|
20,446
|
14,481
|
13,744
|
18,745
|
12,968
|
13,152
|
6,347
|
15,626
|
16,131
|
14,960
|
12,745
|
14,662
|
20,162
|
15,510
|
13,705
|
17,442
|
12,808
|
5,329
|
15,820
|
20,807
|
18,010
|
17,890
|
16,394
|
19,501
|
28,651
|
24,689
|
22,158
|
26,369
|
26,193
|
23,534
|
24,527
|
26,871
|
42,176
|
37,419
|
36,301
|
24,005
|
50,750
|
35,221
|
39,986
|
51,906
|
56,058
|
51,315
|
25,931
|
42,118
|
54,096
|
58,288
|
42,924
|
42,754
|
36,768
|
27,912
|
34,062
|
40,587
|
39,607
|
42,934
|
40,302
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17.2
|
21.1
|
20.4
|
21.3
|
19.7
|
|
研究開発費
|
2,758
|
3,274
|
3,459
|
3,775
|
3,217
|
2,909
|
2,971
|
2,801
|
2,897
|
2,726
|
2,487
|
2,859
|
2,740
|
2,957
|
3,120
|
3,641
|
1,164
|
454
|
1,473
|
1,224
|
1,807
|
1,377
|
2,364
|
2,142
|
1,524
|
1,598
|
1,258
|
1,389
|
1,817
|
2,117
|
2,009
|
2,374
|
2,265
|
1,869
|
-1,643
|
1,541
|
1,130
|
824
|
865
|
782
|
940
|
2,582
|
4,237
|
4,927
|
7,563
|
7,051
|
5,783
|
6,949
|
5,890
|
5,225
|
7,121
|
3,719
|
4,506
|
4,200
|
3,894
|
3,887
|
|
販売管理費
|
12,563
|
11,896
|
9,996
|
11,596
|
11,559
|
10,234
|
12,319
|
10,374
|
11,661
|
11,593
|
11,868
|
13,428
|
11,891
|
12,663
|
13,222
|
13,602
|
13,241
|
12,359
|
13,493
|
13,566
|
14,397
|
13,820
|
14,390
|
14,602
|
16,503
|
17,057
|
17,337
|
17,873
|
19,040
|
17,251
|
19,218
|
20,501
|
21,023
|
26,673
|
-3,725
|
21,400
|
24,610
|
23,525
|
23,534
|
24,537
|
28,740
|
25,368
|
28,027
|
26,552
|
26,860
|
25,033
|
29,155
|
32,289
|
30,270
|
27,419
|
28,442
|
32,273
|
32,353
|
30,078
|
42,060
|
34,666
|
|
営業費用
|
16,371
|
15,170
|
13,455
|
17,164
|
14,859
|
13,243
|
15,933
|
13,175
|
14,558
|
14,319
|
19,209
|
16,287
|
14,631
|
15,895
|
17,416
|
18,063
|
15,097
|
13,266
|
15,337
|
15,129
|
16,431
|
15,418
|
16,925
|
17,236
|
18,346
|
18,887
|
18,595
|
19,282
|
21,654
|
19,844
|
21,364
|
22,938
|
23,353
|
28,673
|
19,123
|
22,941
|
25,740
|
24,349
|
24,399
|
25,319
|
29,680
|
27,950
|
32,264
|
31,479
|
34,423
|
32,084
|
34,938
|
39,238
|
36,160
|
32,644
|
35,563
|
35,992
|
36,859
|
34,278
|
45,954
|
38,553
|
|
営業利益
|
-3,643
|
5,276
|
1,026
|
-3,420
|
3,886
|
-275
|
-2,781
|
-6,828
|
1,068
|
1,812
|
-4,249
|
-3,542
|
31
|
4,267
|
-1,907
|
-4,358
|
2,345
|
-458
|
-10,008
|
691
|
4,376
|
2,592
|
965
|
-842
|
1,155
|
9,764
|
6,094
|
2,876
|
4,715
|
6,349
|
2,170
|
1,589
|
3,518
|
13,503
|
29,004
|
13,360
|
-1,735
|
26,401
|
10,822
|
14,667
|
22,226
|
28,108
|
19,051
|
-5,548
|
7,695
|
22,012
|
23,350
|
3,686
|
6,594
|
4,124
|
-7,651
|
-1,930
|
3,728
|
5,329
|
-3,020
|
1,749
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.0
|
1.9
|
2.7
|
-1.5
|
0.9
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
636
|
4,383
|
2,631
|
1,052
|
-1,016
|
1,216
|
9,734
|
6,091
|
4,146
|
5,277
|
6,280
|
1,566
|
1,550
|
4,352
|
13,839
|
27,403
|
12,119
|
-1,680
|
26,628
|
11,089
|
15,020
|
22,505
|
27,909
|
19,046
|
-5,737
|
6,744
|
21,056
|
21,863
|
2,108
|
5,241
|
2,567
|
-9,220
|
-3,886
|
2,055
|
3,075
|
-3,473
|
-782
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5
|
2.7
|
1.8
|
0.7
|
-0.6
|
0.7
|
5.1
|
3.4
|
2.4
|
2.9
|
2.8
|
0.7
|
0.7
|
1.8
|
4.8
|
15.2
|
6.8
|
-1.4
|
13.1
|
6.5
|
7.6
|
9.2
|
10.2
|
6.9
|
-2.8
|
2.9
|
7.4
|
7.2
|
0.9
|
2.3
|
1.3
|
-4.6
|
-2.0
|
1.1
|
1.6
|
-1.7
|
-0.4
|
|
法人税等合計
|
-1,429
|
1,918
|
462
|
-1,289
|
1,503
|
149
|
-262
|
-2,498
|
405
|
1,343
|
-1,131
|
-1,367
|
-179
|
1,009
|
-1,566
|
-1,426
|
1,088
|
5,234
|
-16
|
93
|
9
|
-113
|
111
|
83
|
92
|
-3,736
|
3,651
|
-48
|
1,537
|
1,037
|
-266
|
13
|
1,063
|
3,424
|
5,856
|
377
|
-546
|
7,253
|
2,783
|
3,490
|
5,552
|
6,910
|
-1,446
|
-1,885
|
1,461
|
3,770
|
4,022
|
430
|
556
|
-1,951
|
-4,803
|
783
|
-109
|
-48
|
-60
|
654
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-20.1
|
-5.3
|
-1.6
|
1.7
|
-83.6
|
|
純利益
|
-2,220
|
3,198
|
693
|
-2,015
|
2,351
|
-327
|
-2,466
|
-4,254
|
691
|
563
|
-2,968
|
-2,140
|
247
|
3,199
|
-133
|
-2,880
|
1,177
|
-5,818
|
-9,450
|
543
|
4,379
|
2,745
|
942
|
-1,098
|
1,124
|
13,470
|
2,440
|
4,194
|
3,740
|
5,243
|
1,833
|
1,537
|
3,504
|
10,415
|
-27,669
|
7,878
|
-1,291
|
18,777
|
7,802
|
11,611
|
16,953
|
20,999
|
20,592
|
-3,852
|
5,283
|
17,286
|
17,841
|
1,710
|
4,685
|
4,518
|
-4,417
|
-4,669
|
2,164
|
3,123
|
-3,413
|
-1,436
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.4
|
1.1
|
1.6
|
-1.7
|
-0.7
|
|
一株あたり利益
|
-0.07
|
0.1
|
-
|
-
|
0.07
|
-0.01
|
-0.07
|
-
|
0.02
|
0.02
|
-0.09
|
-
|
0.01
|
0.09
|
0
|
-
|
0.03
|
-0.17
|
-0.28
|
0.02
|
0.13
|
0.08
|
0.03
|
-0.03
|
0.03
|
0.38
|
0.07
|
0.12
|
0.11
|
0.15
|
0.05
|
0.04
|
0.1
|
0.29
|
-0.79
|
0.22
|
-0.04
|
0.53
|
0.21
|
0.33
|
0.45
|
0.59
|
0.58
|
-0.11
|
0.15
|
0.49
|
0.51
|
0.05
|
0.13
|
0.13
|
-0.12
|
-0.14
|
0.06
|
0.09
|
-0.1
|
-0.04
|
|
希薄化後一株あたり利益
|
-0.07
|
0.1
|
-
|
-
|
0.07
|
-0.01
|
-0.07
|
-
|
0.02
|
0.02
|
-0.09
|
-
|
0.01
|
0.09
|
0
|
-
|
0.03
|
-0.17
|
-0.28
|
0.02
|
0.13
|
0.08
|
0.03
|
-0.03
|
0.03
|
0.38
|
0.07
|
0.12
|
0.11
|
0.15
|
0.05
|
0.04
|
0.1
|
0.29
|
-0.78
|
0.22
|
-0.04
|
0.52
|
0.21
|
0.32
|
0.44
|
0.58
|
0.57
|
-0.11
|
0.15
|
0.49
|
0.5
|
0.05
|
0.13
|
0.13
|
-0.12
|
-0.14
|
0.06
|
0.09
|
-0.1
|
-0.04
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-50
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
0.05
|
-
|
-
|
-
|
-
|
0.03
|
-
|
0.25
|
0.03
|
0.03
|
-0.2
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
-
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,505
|
8,503
|
10,607
|
2,744
|
7,251
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.3
|
4.4
|
5.5
|
1.4
|
3.5
|