|
(単位:千ドル)
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
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
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
167,110
|
179,037
|
187,926
|
172,900
|
172,071
|
168,249
|
168,669
|
160,617
|
176,864
|
181,752
|
174,182
|
163,149
|
170,530
|
174,951
|
162,165
|
156,336
|
161,278
|
163,858
|
159,969
|
155,155
|
160,896
|
171,250
|
164,242
|
167,478
|
165,867
|
181,325
|
181,611
|
167,711
|
179,989
|
179,493
|
179,949
|
169,511
|
170,994
|
86,055
|
141,505
|
162,776
|
178,866
|
184,445
|
195,992
|
201,410
|
200,780
|
217,576
|
179,519
|
136,212
|
156,738
|
151,058
|
-
|
-
|
-
|
157,452
|
-
|
-
|
-
|
138,535
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
売上原価
|
156,228
|
165,447
|
-
|
154,880
|
155,380
|
155,568
|
148,684
|
142,120
|
157,105
|
-
|
153,227
|
139,866
|
148,267
|
-
|
141,181
|
134,523
|
137,914
|
-
|
136,422
|
133,025
|
139,766
|
-
|
140,950
|
144,802
|
149,311
|
-
|
161,592
|
153,555
|
166,198
|
-
|
162,506
|
153,846
|
155,611
|
-
|
126,944
|
136,842
|
153,271
|
-
|
169,895
|
184,520
|
181,636
|
-
|
172,956
|
144,212
|
147,085
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益
|
10,882
|
13,590
|
18,094
|
18,020
|
16,691
|
12,681
|
19,985
|
18,497
|
19,759
|
25,021
|
20,955
|
23,283
|
22,263
|
25,319
|
20,984
|
21,813
|
23,364
|
27,471
|
23,547
|
22,130
|
21,130
|
27,357
|
23,292
|
22,676
|
16,556
|
23,904
|
20,019
|
14,156
|
13,791
|
18,342
|
17,443
|
15,665
|
15,383
|
-9,451
|
14,561
|
25,934
|
25,595
|
27,404
|
26,097
|
16,890
|
19,144
|
18,354
|
6,563
|
-8,000
|
9,653
|
6,025
|
-
|
-
|
-
|
10,791
|
-
|
-
|
-
|
-1,129
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
販売管理費
|
10,986
|
11,148
|
-
|
11,147
|
11,532
|
11,262
|
10,114
|
11,491
|
12,290
|
-
|
11,286
|
12,584
|
12,260
|
-
|
10,830
|
12,419
|
12,142
|
-
|
11,410
|
12,868
|
13,000
|
-
|
12,863
|
14,626
|
13,846
|
-
|
14,411
|
14,822
|
11,439
|
-
|
10,980
|
12,508
|
11,720
|
-
|
11,364
|
12,625
|
14,581
|
-
|
12,670
|
11,966
|
14,389
|
-
|
11,773
|
11,748
|
12,063
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
-951
|
1,917
|
-
|
6,182
|
4,506
|
729
|
8,285
|
5,774
|
6,093
|
-
|
7,617
|
9,934
|
9,031
|
-
|
9,687
|
8,629
|
9,992
|
-
|
12,574
|
9,038
|
9,107
|
-
|
10,173
|
7,774
|
1,583
|
-
|
5,717
|
-797
|
775
|
-
|
6,346
|
2,561
|
3,145
|
-
|
2,906
|
13,092
|
8,616
|
-
|
13,251
|
4,591
|
5,755
|
-
|
-4,695
|
-19,818
|
-2,678
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益率 (%)
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
経常(税引前)利益
|
-6,011
|
8,171
|
-
|
5,291
|
4,433
|
3,674
|
14,370
|
10,135
|
8,930
|
-
|
10,836
|
12,315
|
12,488
|
-
|
11,726
|
8,282
|
13,441
|
-
|
12,868
|
6,278
|
10,008
|
-
|
12,156
|
6,976
|
1,122
|
-
|
4,636
|
-1,117
|
1,541
|
-
|
4,433
|
916
|
-39,581
|
-
|
2,253
|
12,576
|
8,418
|
-
|
13,093
|
4,114
|
4,764
|
-
|
-5,100
|
-21,107
|
-4,039
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
経常(税引前)利益率(%)
|
-3.6
|
4.56
|
-
|
3.06
|
2.58
|
2.18
|
8.52
|
6.31
|
5.05
|
-
|
6.22
|
7.55
|
7.32
|
-
|
7.23
|
5.3
|
8.33
|
-
|
8.04
|
4.05
|
6.22
|
-
|
7.4
|
4.17
|
0.68
|
-
|
2.55
|
-0.67
|
0.86
|
-
|
2.46
|
0.54
|
-23.15
|
-
|
1.59
|
7.73
|
4.71
|
-
|
6.68
|
2.04
|
2.37
|
-
|
-2.84
|
-15.5
|
-2.58
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
法人税等合計
|
1,806
|
861
|
-
|
3,233
|
2,216
|
2,510
|
5,751
|
3,924
|
4,476
|
-
|
4,161
|
3,193
|
2,729
|
-
|
3,940
|
2,088
|
4,166
|
-
|
3,726
|
1,924
|
831
|
-
|
3,196
|
-4,826
|
946
|
-
|
2,824
|
-2,288
|
3,070
|
-
|
721
|
507
|
1,530
|
-
|
-1,179
|
5,112
|
3,660
|
-
|
4,413
|
3,185
|
2,698
|
-
|
2,734
|
-3,070
|
1,145
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
実効税率(%)
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純利益
|
-7,608
|
7,535
|
11,278
|
2,294
|
2,426
|
1,399
|
8,870
|
6,443
|
4,743
|
8,767
|
7,077
|
9,418
|
10,016
|
15,640
|
8,025
|
6,464
|
9,689
|
10,237
|
9,403
|
4,591
|
9,177
|
9,704
|
8,960
|
11,802
|
176
|
10,764
|
1,812
|
1,171
|
-1,529
|
1,002
|
3,712
|
409
|
-41,111
|
-20,247
|
3,432
|
7,464
|
4,758
|
13,419
|
8,680
|
929
|
2,066
|
3,496
|
-7,834
|
-18,037
|
-5,184
|
-15,289
|
-13,270
|
-19,846
|
-10,295
|
-3,984
|
-7,632
|
-11,392
|
-16,794
|
15,470
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
一株あたり利益
|
-0.38
|
0.38
|
0.56
|
0.11
|
0.12
|
0.07
|
0.46
|
0.34
|
0.25
|
0.48
|
0.39
|
0.52
|
0.55
|
0.86
|
0.45
|
0.36
|
0.54
|
0.57
|
0.52
|
0.25
|
0.5
|
0.53
|
0.49
|
0.65
|
0.01
|
0.59
|
0.1
|
0.06
|
-0.08
|
0.05
|
0.2
|
0.02
|
-2.23
|
-1.1
|
0.19
|
0.4
|
0.26
|
0.73
|
0.47
|
0.05
|
0.11
|
0.19
|
-0.44
|
-1
|
-0.29
|
-0.85
|
-
|
-
|
-
|
-0.22
|
-
|
-
|
-
|
0.84
|
|
希薄化後一株あたり利益
|
-0.38
|
0.37
|
0.55
|
0.11
|
0.12
|
0.07
|
0.44
|
0.32
|
0.24
|
0.46
|
0.37
|
0.5
|
0.53
|
0.83
|
0.43
|
0.35
|
0.53
|
0.56
|
0.51
|
0.25
|
0.5
|
0.52
|
0.48
|
0.63
|
0.01
|
0.58
|
0.1
|
0.06
|
-0.08
|
0.05
|
0.2
|
0.02
|
-2.23
|
-1.1
|
0.18
|
0.4
|
0.25
|
0.7
|
0.46
|
0.05
|
0.11
|
0.19
|
-0.44
|
-1
|
-0.29
|
-0.85
|
-
|
-
|
-
|
-0.22
|
-
|
-
|
-
|
0.82
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|