|
(単位:千ドル)
|
3Q11
|
1Q12
|
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
|
|
売上高
|
104,445
|
103,042
|
109,952
|
105,885
|
99,112
|
119,602
|
118,391
|
111,595
|
111,072
|
108,414
|
112,171
|
109,730
|
105,763
|
119,821
|
115,893
|
109,384
|
109,088
|
122,719
|
110,856
|
113,556
|
101,289
|
117,638
|
112,078
|
109,036
|
99,621
|
115,206
|
110,730
|
113,541
|
98,449
|
121,571
|
111,055
|
105,854
|
94,875
|
76,008
|
91,912
|
113,542
|
91,440
|
107,593
|
111,463
|
130,966
|
112,349
|
118,810
|
121,403
|
109,869
|
129,652
|
117,825
|
104,410
|
117,744
|
110,393
|
92,235
|
|
売上成長率(%)
|
-
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
32,742
|
31,165
|
32,454
|
-
|
30,473
|
32,897
|
37,176
|
-
|
35,272
|
33,920
|
36,520
|
-
|
34,457
|
31,425
|
32,785
|
-
|
34,003
|
30,693
|
32,093
|
-
|
31,897
|
33,009
|
34,892
|
-
|
32,147
|
30,375
|
30,982
|
-
|
30,950
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
36,035
|
-
|
36,650
|
-
|
32,723
|
41,017
|
36,414
|
-
|
40,618
|
33,450
|
37,011
|
-
|
34,836
|
41,531
|
41,004
|
-
|
35,536
|
43,150
|
35,855
|
-
|
34,519
|
42,910
|
36,851
|
-
|
35,235
|
40,648
|
36,530
|
-
|
33,139
|
44,816
|
36,125
|
-
|
29,463
|
22,294
|
23,615
|
-
|
29,987
|
31,510
|
33,102
|
-
|
35,428
|
35,346
|
41,076
|
36,874
|
49,931
|
40,352
|
39,900
|
50,448
|
41,293
|
50,766
|
|
営業費用
|
91,325
|
89,269
|
88,419
|
-
|
83,583
|
101,193
|
96,596
|
-
|
95,241
|
86,064
|
92,611
|
-
|
90,170
|
95,034
|
108,801
|
-
|
90,280
|
95,000
|
86,323
|
-
|
84,836
|
105,530
|
108,547
|
-
|
92,306
|
90,393
|
78,629
|
-
|
82,332
|
91,025
|
78,588
|
-
|
122,162
|
55,626
|
87,944
|
-
|
67,683
|
69,673
|
76,988
|
-
|
75,811
|
94,975
|
102,429
|
101,749
|
119,997
|
173,937
|
91,522
|
178,165
|
136,590
|
90,137
|
|
営業利益
|
13,120
|
13,773
|
21,533
|
14,673
|
15,529
|
18,409
|
21,795
|
17,388
|
15,831
|
22,350
|
19,560
|
19,424
|
15,593
|
24,787
|
7,092
|
-11,305
|
18,808
|
27,719
|
24,533
|
17,084
|
16,453
|
12,108
|
3,531
|
20,627
|
7,315
|
24,813
|
32,101
|
9,411
|
16,117
|
30,546
|
32,467
|
12,062
|
-27,287
|
20,382
|
3,968
|
34,533
|
23,757
|
37,920
|
34,475
|
22,391
|
36,538
|
23,835
|
18,974
|
8,120
|
9,655
|
-56,112
|
12,888
|
-60,421
|
-26,197
|
2,098
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-9,731
|
-9,945
|
-1,219
|
-
|
-6,637
|
-3,865
|
-489
|
-
|
-11,724
|
3,197
|
279
|
-
|
-3,493
|
-2,732
|
-13,192
|
-
|
-1,751
|
9,932
|
4,287
|
-
|
-2,469
|
1,192
|
-13,855
|
-
|
-9,682
|
8,315
|
15,202
|
-
|
-4,290
|
10,255
|
12,222
|
-
|
-44,913
|
2,107
|
-12,413
|
-
|
451
|
24,597
|
20,712
|
-
|
22,700
|
19,529
|
7,937
|
-3,600
|
94,354
|
-67,764
|
10,600
|
-63,609
|
-33,212
|
3,900
|
|
経常(税引前)利益率(%)
|
-9.32
|
-9.65
|
-1.11
|
-
|
-6.7
|
-3.23
|
-0.41
|
-
|
-10.56
|
2.95
|
0.25
|
-
|
-3.3
|
-2.28
|
-11.38
|
-
|
-1.61
|
8.09
|
3.87
|
-
|
-2.44
|
1.01
|
-12.36
|
-
|
-9.72
|
7.22
|
13.73
|
-
|
-4.36
|
8.44
|
11.01
|
-
|
-47.34
|
2.77
|
-13.51
|
-
|
0.49
|
22.86
|
18.58
|
-
|
20.2
|
16.44
|
6.54
|
-3.28
|
72.77
|
-57.51
|
10.15
|
-54.02
|
-30.09
|
4.23
|
|
法人税等合計
|
-2,325
|
65,254
|
9,051
|
-
|
6,681
|
4,702
|
8,415
|
-
|
8,578
|
8,605
|
9,037
|
-
|
8,530
|
9,942
|
4,439
|
-
|
1,775
|
2,183
|
4,307
|
-
|
-112
|
182
|
-6,037
|
-
|
12,840
|
-15,581
|
-8,173
|
-127,800
|
2,248
|
3,118
|
6,535
|
-
|
-21,855
|
465
|
-136
|
-
|
-10
|
6,119
|
6,257
|
-
|
5,600
|
3,725
|
3,364
|
-1,200
|
23,197
|
-16,778
|
2,500
|
-18,512
|
-1,814
|
15,658
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-7,395
|
-75,185
|
-10,255
|
-17,227
|
-12,415
|
-8,552
|
-8,904
|
-16,440
|
-20,302
|
-5,408
|
-8,758
|
-13,451
|
-12,023
|
-12,674
|
-17,631
|
-24,349
|
-3,526
|
7,749
|
-20
|
-3,367
|
-2,313
|
1,010
|
-7,818
|
121,284
|
-22,522
|
23,896
|
23,375
|
116,922
|
-6,538
|
7,137
|
5,687
|
-7,921
|
-23,058
|
1,642
|
-12,277
|
26,426
|
461
|
18,478
|
14,455
|
6,603
|
17,070
|
15,804
|
4,573
|
-2,411
|
71,157
|
-53,714
|
7,735
|
-45,097
|
-31,398
|
-11,739
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.2
|
-
|
-0.26
|
-0.34
|
-0.36
|
-0.29
|
-0.28
|
-0.35
|
-0.53
|
-0.23
|
-0.28
|
-0.28
|
-0.39
|
-0.27
|
-0.38
|
-0.5
|
-0.08
|
0.15
|
-
|
-
|
-
|
0.02
|
-0.17
|
2.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.27
|
0.13
|
0.32
|
0.3
|
0.09
|
-0.06
|
1.48
|
-1.14
|
0.15
|
-0.94
|
-0.68
|
-0.26
|
|
希薄化後一株あたり利益
|
-0.2
|
-
|
-0.26
|
-0.34
|
-0.36
|
-0.29
|
-0.28
|
-0.35
|
-0.53
|
-0.23
|
-0.28
|
-0.28
|
-0.39
|
-0.27
|
-0.38
|
-0.5
|
-0.08
|
0.15
|
-
|
-
|
-
|
0.02
|
-0.17
|
2.5
|
-
|
0.49
|
0.49
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.25
|
0.12
|
0.3
|
0.28
|
0.08
|
-0.06
|
1.39
|
-1.14
|
0.15
|
-0.94
|
-0.68
|
-0.26
|
|
EBITDA
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|