|
(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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
78,405
|
67,916
|
96,100
|
94,279
|
70,819
|
46,155
|
107,880
|
98,551
|
72,249
|
63,831
|
100,645
|
121,311
|
95,502
|
74,202
|
120,800
|
136,779
|
94,023
|
89,202
|
131,676
|
146,450
|
106,168
|
95,322
|
144,806
|
157,941
|
140,194
|
122,212
|
171,207
|
206,692
|
166,380
|
139,971
|
179,571
|
206,453
|
194,551
|
164,772
|
200,395
|
220,648
|
231,502
|
228,286
|
245,524
|
311,596
|
335,872
|
303,960
|
339,228
|
386,249
|
188,472
|
238,718
|
356,538
|
303,836
|
373,635
|
376,470
|
233,717
|
339,993
|
387,801
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
54,863
|
50,644
|
60,681
|
60,689
|
68,673
|
-
|
66,020
|
61,629
|
72,098
|
-
|
62,478
|
76,285
|
65,133
|
-
|
72,553
|
84,255
|
71,880
|
-
|
74,049
|
85,040
|
76,223
|
-
|
79,637
|
85,927
|
84,910
|
-
|
94,494
|
115,577
|
99,170
|
-
|
110,206
|
123,009
|
112,120
|
-
|
110,699
|
128,243
|
146,538
|
-
|
149,723
|
193,323
|
207,622
|
-
|
204,316
|
228,872
|
142,264
|
144,290
|
200,090
|
172,941
|
204,023
|
208,360
|
140,512
|
202,262
|
229,669
|
|
売上総利益
|
23,542
|
17,272
|
35,419
|
33,590
|
2,146
|
13,426
|
41,860
|
36,922
|
151
|
19,685
|
38,167
|
45,026
|
30,369
|
26,635
|
48,247
|
52,524
|
22,143
|
31,955
|
57,627
|
61,410
|
29,945
|
38,113
|
65,169
|
72,014
|
55,284
|
50,906
|
76,713
|
91,115
|
67,210
|
59,856
|
69,365
|
83,444
|
82,431
|
71,263
|
89,696
|
92,405
|
84,964
|
92,392
|
95,801
|
118,273
|
128,250
|
118,180
|
134,912
|
157,377
|
46,208
|
94,428
|
156,448
|
130,895
|
169,612
|
168,110
|
93,205
|
137,731
|
158,132
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
17,364
|
12,991
|
18,601
|
20,866
|
15,836
|
-
|
19,842
|
23,392
|
15,375
|
-
|
18,222
|
20,344
|
15,902
|
-
|
20,593
|
22,472
|
15,698
|
-
|
20,612
|
24,795
|
19,379
|
-
|
23,269
|
27,221
|
24,919
|
-
|
28,959
|
33,513
|
28,132
|
-
|
30,166
|
35,705
|
27,409
|
-
|
34,561
|
29,009
|
28,027
|
-
|
31,312
|
35,916
|
30,154
|
-
|
39,960
|
39,568
|
26,857
|
37,480
|
51,681
|
44,532
|
50,600
|
51,206
|
38,901
|
56,068
|
55,734
|
|
営業利益
|
6,178
|
4,281
|
16,818
|
12,724
|
-13,690
|
-
|
22,018
|
13,530
|
-15,224
|
-
|
19,945
|
24,682
|
14,467
|
-
|
27,654
|
30,052
|
6,445
|
-
|
37,015
|
36,615
|
10,566
|
-
|
41,900
|
44,793
|
30,365
|
-
|
47,754
|
57,602
|
39,078
|
-
|
39,199
|
47,739
|
55,022
|
-
|
55,135
|
63,396
|
56,937
|
-
|
64,489
|
82,357
|
98,096
|
-
|
94,952
|
117,809
|
19,351
|
56,948
|
104,767
|
86,363
|
119,012
|
116,904
|
54,304
|
81,663
|
102,398
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
2,168
|
-514
|
12,407
|
8,425
|
-13,843
|
-
|
21,767
|
13,320
|
-15,294
|
-
|
19,622
|
24,381
|
14,300
|
-
|
27,517
|
29,864
|
6,288
|
-
|
36,443
|
36,157
|
10,489
|
-
|
41,696
|
44,542
|
30,306
|
-
|
47,525
|
57,233
|
39,300
|
-
|
39,255
|
47,740
|
55,766
|
-
|
55,657
|
63,467
|
57,145
|
-
|
64,492
|
82,344
|
98,106
|
-
|
94,938
|
117,925
|
19,351
|
54,963
|
103,462
|
87,097
|
119,017
|
116,904
|
54,309
|
81,587
|
102,475
|
|
経常(税引前)利益率(%)
|
2.77
|
-0.76
|
12.91
|
8.94
|
-19.55
|
-
|
20.18
|
13.52
|
-21.17
|
-
|
19.5
|
20.1
|
14.97
|
-
|
22.78
|
21.83
|
6.69
|
-
|
27.68
|
24.69
|
9.88
|
-
|
28.79
|
28.2
|
21.62
|
-
|
27.76
|
27.69
|
23.62
|
-
|
21.86
|
23.12
|
28.66
|
-
|
27.77
|
28.76
|
24.68
|
-
|
26.27
|
26.43
|
29.21
|
-
|
27.99
|
30.53
|
10.27
|
23.02
|
29.02
|
28.67
|
31.85
|
31.05
|
23.24
|
24.0
|
26.42
|
|
法人税等合計
|
62
|
-18
|
96
|
86
|
469
|
-
|
198
|
96
|
4
|
10,900
|
7,327
|
9,220
|
5,387
|
-
|
9,964
|
11,149
|
2,544
|
-
|
13,041
|
12,878
|
3,591
|
-
|
13,747
|
15,760
|
10,208
|
-
|
10,415
|
14,413
|
9,829
|
-
|
7,700
|
12,030
|
13,790
|
-
|
13,300
|
16,249
|
14,435
|
-
|
15,900
|
20,978
|
24,311
|
-
|
23,700
|
29,009
|
4,928
|
13,800
|
26,426
|
21,831
|
29,900
|
29,906
|
13,756
|
21,200
|
26,566
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
2,106
|
-496
|
12,311
|
8,339
|
-14,312
|
-3,619
|
21,569
|
13,224
|
-15,298
|
15,103
|
12,295
|
15,161
|
8,913
|
5,153
|
17,553
|
18,715
|
3,744
|
8,086
|
23,402
|
23,279
|
6,898
|
12,629
|
27,949
|
28,782
|
20,098
|
18,299
|
37,110
|
42,820
|
29,471
|
25,171
|
31,555
|
35,710
|
41,976
|
35,497
|
42,402
|
47,218
|
42,710
|
43,301
|
48,545
|
61,366
|
73,795
|
25,031
|
71,211
|
88,916
|
14,423
|
41,131
|
77,036
|
65,266
|
89,070
|
86,998
|
40,553
|
60,434
|
75,909
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.14
|
-0.03
|
0.8
|
0.54
|
-0.86
|
-0.22
|
1.28
|
0.78
|
-0.91
|
0.91
|
0.74
|
0.46
|
0.28
|
0.16
|
0.55
|
0.59
|
0.12
|
0.26
|
0.79
|
0.8
|
0.24
|
0.43
|
0.95
|
0.98
|
0.68
|
0.62
|
1.26
|
0.73
|
0.5
|
0.43
|
0.54
|
0.61
|
0.72
|
0.61
|
0.73
|
0.82
|
0.37
|
0.37
|
0.42
|
0.53
|
0.64
|
0.22
|
0.62
|
0.79
|
0.13
|
0.38
|
0.71
|
0.6
|
0.82
|
0.8
|
0.37
|
0.56
|
0.71
|
|
希薄化後一株あたり利益
|
0.12
|
-0.03
|
0.74
|
0.48
|
-0.86
|
-0.22
|
1.25
|
0.76
|
-0.91
|
0.9
|
0.73
|
0.46
|
0.28
|
0.16
|
0.55
|
0.58
|
0.12
|
0.26
|
0.78
|
0.79
|
0.23
|
0.43
|
0.95
|
0.97
|
0.68
|
0.62
|
1.25
|
0.73
|
0.5
|
0.43
|
0.54
|
0.61
|
0.72
|
0.61
|
0.73
|
0.81
|
0.37
|
0.37
|
0.42
|
0.53
|
0.64
|
0.21
|
0.62
|
0.79
|
0.13
|
0.38
|
0.71
|
0.6
|
0.82
|
0.8
|
0.37
|
0.56
|
0.71
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|