|
(単位:千ドル)
|
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
|
3Q26
|
4Q26
|
|
売上高
|
132,425
|
159,468
|
182,532
|
185,578
|
144,493
|
172,985
|
199,704
|
212,730
|
151,615
|
189,804
|
217,161
|
221,376
|
156,898
|
191,493
|
218,115
|
243,165
|
180,059
|
203,288
|
223,099
|
242,682
|
174,017
|
211,766
|
242,466
|
24,345
|
246,835
|
380,989
|
385,748
|
-979,017
|
326,992
|
361,778
|
401,014
|
416,288
|
309,505
|
351,021
|
359,720
|
379,269
|
267,529
|
309,495
|
340,569
|
370,394
|
244,240
|
288,734
|
324,261
|
340,398
|
249,103
|
293,899
|
331,323
|
334,857
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-8.1
|
2.0
|
1.8
|
2.2
|
-1.6
|
|
売上原価
|
92,297
|
106,641
|
121,881
|
123,977
|
101,342
|
114,983
|
133,139
|
141,918
|
103,143
|
123,619
|
142,896
|
147,068
|
108,283
|
122,875
|
141,152
|
163,501
|
124,493
|
131,011
|
145,518
|
163,177
|
119,844
|
138,544
|
158,256
|
173,124
|
172,061
|
251,896
|
255,166
|
296,191
|
222,945
|
241,724
|
271,392
|
279,714
|
210,414
|
233,482
|
238,898
|
256,481
|
187,485
|
208,678
|
237,384
|
271,027
|
170,454
|
198,716
|
221,173
|
236,824
|
173,460
|
199,950
|
222,604
|
239,646
|
|
売上総利益
|
40,128
|
52,827
|
60,651
|
61,601
|
43,151
|
58,002
|
66,565
|
70,812
|
48,472
|
66,185
|
74,265
|
74,308
|
48,615
|
68,618
|
76,963
|
79,664
|
55,566
|
72,277
|
77,581
|
79,505
|
54,173
|
73,222
|
84,210
|
85,028
|
74,774
|
129,093
|
130,582
|
142,004
|
104,047
|
120,054
|
129,622
|
136,574
|
99,091
|
117,539
|
120,822
|
122,788
|
80,044
|
100,817
|
103,185
|
99,367
|
73,786
|
90,018
|
103,088
|
103,574
|
75,643
|
93,949
|
108,719
|
95,211
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.4
|
30.4
|
32.0
|
32.8
|
28.4
|
|
販売管理費
|
40,349
|
40,484
|
42,026
|
47,456
|
41,903
|
41,216
|
47,396
|
48,703
|
46,116
|
49,514
|
53,719
|
53,195
|
52,382
|
54,383
|
57,443
|
63,085
|
59,216
|
59,088
|
60,070
|
62,537
|
59,530
|
63,460
|
68,336
|
71,843
|
75,219
|
83,606
|
92,252
|
102,629
|
90,419
|
95,870
|
99,974
|
113,415
|
96,085
|
97,023
|
102,322
|
106,747
|
99,003
|
102,334
|
100,113
|
107,300
|
94,413
|
94,341
|
99,973
|
99,978
|
95,256
|
97,166
|
104,452
|
96,167
|
|
営業利益
|
-221
|
12,343
|
18,625
|
14,145
|
1,248
|
16,786
|
19,169
|
22,109
|
2,356
|
16,671
|
20,546
|
21,113
|
-3,767
|
14,235
|
19,520
|
16,579
|
-3,650
|
13,189
|
17,511
|
16,968
|
-5,357
|
9,762
|
15,874
|
13,185
|
-445
|
45,487
|
38,330
|
39,375
|
13,628
|
24,184
|
29,648
|
23,159
|
3,006
|
20,516
|
18,500
|
16,041
|
-18,959
|
-1,517
|
3,072
|
-7,933
|
-20,627
|
-4,323
|
3,115
|
3,596
|
-19,613
|
-3,217
|
4,267
|
-18,797
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.1
|
-7.9
|
-1.1
|
1.3
|
-5.6
|
|
経常(税引前)利益
|
-5,479
|
8,236
|
14,503
|
5,152
|
-2,212
|
13,338
|
15,510
|
18,520
|
-1,232
|
13,530
|
17,144
|
17,843
|
-6,917
|
10,799
|
16,026
|
12,922
|
-7,207
|
8,855
|
14,878
|
14,286
|
-7,462
|
7,409
|
13,780
|
11,742
|
-1,979
|
44,470
|
40,012
|
38,957
|
13,402
|
23,918
|
29,235
|
77,684
|
2,439
|
19,749
|
17,313
|
14,367
|
-21,006
|
-5,044
|
-872
|
-11,284
|
-23,535
|
-7,963
|
-
|
-
|
-22,584
|
-6,986
|
214
|
-21,790
|
|
経常(税引前)利益率(%)
|
-4.1
|
5.2
|
7.9
|
2.8
|
-1.5
|
7.7
|
7.8
|
8.7
|
-0.8
|
7.1
|
7.9
|
8.1
|
-4.4
|
5.6
|
7.3
|
5.3
|
-4.0
|
4.4
|
6.7
|
5.9
|
-4.3
|
3.5
|
5.7
|
48.2
|
-0.8
|
11.7
|
10.4
|
-4.0
|
4.1
|
6.6
|
7.3
|
18.7
|
0.8
|
5.6
|
4.8
|
3.8
|
-7.9
|
-1.6
|
-0.3
|
-3.0
|
-9.6
|
-2.8
|
-
|
-
|
-9.1
|
-2.4
|
0.1
|
-6.5
|
|
法人税等合計
|
-2,111
|
3,173
|
5,587
|
1,979
|
-852
|
5,138
|
5,969
|
7,130
|
-1,543
|
5,226
|
6,630
|
7,303
|
-2,410
|
4,245
|
6,218
|
7,035
|
-1,379
|
2,304
|
2,480
|
3,657
|
-2,003
|
1,911
|
3,287
|
2,059
|
-849
|
12,009
|
9,530
|
9,390
|
2,952
|
6,195
|
7,372
|
19,250
|
441
|
5,135
|
4,436
|
3,338
|
-5,367
|
-1,756
|
459
|
-2,545
|
-5,469
|
-2,057
|
162
|
9,294
|
-1,330
|
97
|
206
|
-58
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
5.9
|
-1.4
|
96.3
|
0.3
|
|
純利益
|
-3,368
|
5,063
|
8,916
|
3,173
|
-1,360
|
8,200
|
9,541
|
11,390
|
311
|
8,304
|
10,514
|
10,540
|
-4,507
|
6,554
|
9,809
|
5,887
|
-5,828
|
6,551
|
12,399
|
10,629
|
-5,459
|
5,498
|
10,493
|
9,683
|
-1,130
|
32,461
|
30,482
|
29,567
|
10,450
|
17,723
|
21,863
|
58,434
|
1,998
|
14,614
|
12,877
|
11,029
|
-15,639
|
-3,288
|
-1,331
|
-8,739
|
-18,066
|
-5,906
|
364
|
-8,723
|
-21,254
|
-7,083
|
8
|
-21,732
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.6
|
-8.5
|
-2.4
|
0.0
|
-6.5
|
|
一株あたり利益
|
-0.1
|
0.12
|
0.21
|
0.07
|
-0.03
|
0.2
|
0.23
|
0.27
|
0.01
|
0.2
|
0.25
|
0.25
|
-0.11
|
0.15
|
0.23
|
0.14
|
-0.14
|
0.15
|
0.29
|
0.24
|
-0.13
|
0.13
|
0.24
|
0.23
|
-0.03
|
0.75
|
0.7
|
0.68
|
0.24
|
0.4
|
0.5
|
1.33
|
0.05
|
0.35
|
0.34
|
0.29
|
-0.42
|
-0.09
|
-0.04
|
-0.23
|
-0.48
|
-0.16
|
0.01
|
-0.22
|
-0.56
|
-0.18
|
0
|
-0.56
|
|
希薄化後一株あたり利益
|
-0.1
|
0.12
|
0.21
|
0.07
|
-0.03
|
0.19
|
0.23
|
0.27
|
0.01
|
0.2
|
0.25
|
0.25
|
-0.11
|
0.15
|
0.23
|
0.14
|
-0.14
|
0.15
|
0.29
|
0.24
|
-0.13
|
0.13
|
0.24
|
0.22
|
-0.03
|
0.73
|
0.68
|
0.66
|
0.23
|
0.4
|
0.49
|
1.31
|
0.05
|
0.35
|
0.33
|
0.29
|
-0.42
|
-0.09
|
-0.04
|
-0.23
|
-0.48
|
-0.16
|
0.01
|
-0.22
|
-0.56
|
-0.18
|
0
|
-0.56
|