|
(単位:千ドル)
|
2Q10
|
3Q10
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
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
|
|
売上高
|
284,804
|
312,769
|
274
|
320,179
|
371,379
|
311,187
|
379,467
|
344,600
|
346,498
|
422,310
|
451,169
|
448,952
|
396,063
|
453,227
|
633,365
|
691,390
|
573,315
|
627,714
|
683,918
|
810,733
|
645,980
|
672,612
|
697,097
|
734,951
|
568,244
|
610,122
|
660,780
|
669,625
|
554,388
|
614,301
|
680,371
|
650,147
|
552,352
|
588,594
|
636,793
|
591,040
|
494,252
|
358,944
|
474,530
|
458,706
|
515,955
|
577,031
|
551,515
|
569,253
|
575,721
|
465,288
|
475,588
|
473,196
|
402,853
|
396,230
|
382,357
|
370,254
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
208,974
|
228,181
|
204
|
234,847
|
271,528
|
231,952
|
274,237
|
250,200
|
259,859
|
310,437
|
327,641
|
328,689
|
296,504
|
333,644
|
473,766
|
533,152
|
443,479
|
475,748
|
515,051
|
625,729
|
495,468
|
502,688
|
518,702
|
554,064
|
428,815
|
454,842
|
488,761
|
501,880
|
411,120
|
448,717
|
496,053
|
477,717
|
403,976
|
430,277
|
467,671
|
440,697
|
368,093
|
275,719
|
364,066
|
348,132
|
379,487
|
430,529
|
411,670
|
410,722
|
419,802
|
342,175
|
345,097
|
349,023
|
303,467
|
291,807
|
282,320
|
283,912
|
|
売上総利益
|
75,830
|
84,588
|
70
|
85,332
|
99,851
|
79,235
|
105,230
|
94,400
|
86,639
|
111,873
|
123,528
|
120,263
|
99,559
|
119,583
|
159,599
|
158,238
|
129,836
|
151,966
|
168,867
|
185,004
|
150,512
|
169,924
|
178,395
|
180,887
|
139,429
|
155,280
|
172,019
|
167,745
|
143,268
|
165,584
|
184,318
|
172,430
|
148,376
|
158,317
|
169,122
|
150,343
|
126,159
|
83,225
|
110,464
|
110,574
|
136,468
|
146,502
|
139,845
|
158,531
|
155,919
|
123,113
|
130,491
|
124,173
|
99,386
|
104,423
|
100,037
|
86,342
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
61,269
|
64,442
|
65
|
67,677
|
73,235
|
72,082
|
77,634
|
79,200
|
88,432
|
89,339
|
90,767
|
93,710
|
91,982
|
96,354
|
120,318
|
117,123
|
111,593
|
117,859
|
125,117
|
141,419
|
130,624
|
135,787
|
134,679
|
145,387
|
121,844
|
124,754
|
131,552
|
132,644
|
125,763
|
134,207
|
145,382
|
145,280
|
129,661
|
127,599
|
131,187
|
133,983
|
117,381
|
97,200
|
90,100
|
97,401
|
110,508
|
118,748
|
120,568
|
122,034
|
124,351
|
122,645
|
121,282
|
120,715
|
106,937
|
97,018
|
99,973
|
94,621
|
|
営業利益
|
10,642
|
16,272
|
0
|
13,793
|
22,411
|
2,385
|
22,936
|
10,500
|
-6,952
|
17,331
|
27,990
|
21,214
|
2,416
|
17,982
|
29,562
|
31,768
|
7,723
|
23,710
|
33,252
|
33,157
|
8,599
|
-76,826
|
27,751
|
23,481
|
6,411
|
18,239
|
29,278
|
23,636
|
7,415
|
21,276
|
28,350
|
16,878
|
8,763
|
20,891
|
29,186
|
7,339
|
-175,505
|
-21,231
|
12,712
|
6,211
|
18,943
|
21,328
|
11,990
|
29,252
|
24,085
|
-5,943
|
-6,556
|
-2,726
|
-15,509
|
-59,960
|
-6,903
|
-14,123
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
10,832
|
16,416
|
1
|
13,959
|
22,734
|
2,649
|
23,345
|
10,900
|
-6,475
|
17,606
|
28,406
|
21,400
|
2,760
|
18,432
|
29,153
|
31,499
|
7,189
|
23,508
|
32,886
|
32,864
|
7,580
|
-77,713
|
26,884
|
22,909
|
6,485
|
18,394
|
29,059
|
23,612
|
9,619
|
20,308
|
28,010
|
17,726
|
9,316
|
21,718
|
29,657
|
9,353
|
-175,242
|
-21,643
|
12,538
|
6,786
|
19,667
|
21,909
|
12,495
|
29,142
|
24,788
|
-4,929
|
-5,978
|
-2,336
|
-13,910
|
-58,219
|
-6,382
|
-13,930
|
|
経常(税引前)利益率(%)
|
3.8
|
5.25
|
0.46
|
4.36
|
6.12
|
0.85
|
6.15
|
3.16
|
-1.87
|
4.17
|
6.3
|
4.77
|
0.7
|
4.07
|
4.6
|
4.56
|
1.25
|
3.75
|
4.81
|
4.05
|
1.17
|
-11.55
|
3.86
|
3.12
|
1.14
|
3.01
|
4.4
|
3.53
|
1.74
|
3.31
|
4.12
|
2.73
|
1.69
|
3.69
|
4.66
|
1.58
|
-35.46
|
-6.03
|
2.64
|
1.48
|
3.81
|
3.8
|
2.27
|
5.12
|
4.31
|
-1.06
|
-1.26
|
-0.49
|
-3.45
|
-14.69
|
-1.67
|
-3.76
|
|
法人税等合計
|
2,911
|
6,197
|
0
|
5,411
|
8,821
|
1,119
|
8,998
|
3,500
|
-5,399
|
5,069
|
9,454
|
6,889
|
1,104
|
2,350
|
8,243
|
4,472
|
1,473
|
6,235
|
12,796
|
4,696
|
612
|
-13,978
|
3,455
|
4,822
|
1,811
|
5,260
|
7,838
|
7,185
|
864
|
2,576
|
3,630
|
2,839
|
1,040
|
2,312
|
2,981
|
638
|
-24,748
|
-13,475
|
3,743
|
-112
|
3,783
|
3,267
|
1,976
|
5,129
|
4,092
|
-640
|
1,345
|
-2,326
|
-12,212
|
46,491
|
1,253
|
418
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
7,921
|
10,219
|
0
|
8,548
|
13,913
|
1,530
|
14,347
|
7,400
|
-1,076
|
12,537
|
18,952
|
14,511
|
1,656
|
16,082
|
20,910
|
27,027
|
5,716
|
17,273
|
20,090
|
28,168
|
6,968
|
-63,735
|
23,429
|
18,087
|
4,674
|
13,134
|
21,221
|
16,427
|
8,755
|
17,732
|
24,380
|
14,887
|
8,276
|
19,406
|
26,676
|
8,715
|
-150,494
|
-8,168
|
8,795
|
6,898
|
15,884
|
18,642
|
10,519
|
24,013
|
20,696
|
-4,289
|
-7,323
|
-10
|
-1,698
|
-104,710
|
-7,635
|
-14,348
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.18
|
0.24
|
0.02
|
0.2
|
0.33
|
0.04
|
0.36
|
0.19
|
-0.03
|
0.31
|
0.47
|
0.36
|
0.04
|
0.39
|
0.51
|
0.67
|
0.14
|
0.42
|
0.49
|
0.68
|
0.17
|
-1.53
|
0.56
|
0.43
|
0.11
|
0.32
|
0.52
|
0.41
|
0.22
|
0.44
|
0.61
|
0.38
|
0.21
|
0.5
|
0.69
|
0.23
|
-4.04
|
-0.23
|
0.25
|
0.2
|
0.46
|
0.53
|
0.31
|
0.73
|
0.64
|
-0.13
|
-0.24
|
0
|
-0.05
|
-3.45
|
-0.26
|
-0.48
|
|
希薄化後一株あたり利益
|
0.18
|
0.23
|
0.02
|
0.2
|
0.33
|
0.04
|
0.36
|
0.19
|
-0.03
|
0.31
|
0.47
|
0.36
|
0.04
|
0.39
|
0.51
|
0.65
|
0.14
|
0.42
|
0.48
|
0.67
|
0.17
|
-1.53
|
0.56
|
0.43
|
0.11
|
0.31
|
0.51
|
0.4
|
0.22
|
0.44
|
0.61
|
0.37
|
0.21
|
0.49
|
0.68
|
0.23
|
-4.04
|
-0.23
|
0.25
|
0.2
|
0.45
|
0.53
|
0.3
|
0.72
|
0.63
|
-0.13
|
-0.24
|
0
|
-0.05
|
-3.45
|
-0.26
|
-0.48
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|