|
(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
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
|
売上高
|
63,318
|
67,299
|
74,614
|
67,866
|
61,360
|
47,150
|
49,135
|
42,887
|
48,460
|
40,286
|
46,667
|
52,309
|
53,626
|
52,958
|
55,983
|
49,610
|
43,371
|
31,696
|
39,594
|
41,030
|
39,651
|
34,159
|
48,875
|
52,607
|
50,887
|
50,274
|
63,737
|
66,071
|
69,056
|
57,063
|
60,271
|
70,997
|
56,568
|
55,171
|
58,494
|
52,479
|
37,434
|
37,038
|
38,502
|
37,169
|
47,562
|
52,156
|
46,196
|
65,865
|
69,015
|
71,283
|
77,637
|
82,759
|
87,250
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
51,146
|
54,725
|
60,339
|
56,296
|
52,023
|
-
|
44,489
|
37,579
|
46,022
|
-
|
40,607
|
43,899
|
44,983
|
-
|
50,273
|
44,424
|
43,781
|
-
|
38,253
|
36,691
|
34,917
|
-
|
44,630
|
45,441
|
45,423
|
-
|
54,465
|
54,376
|
58,631
|
-
|
52,901
|
61,891
|
51,260
|
-
|
53,585
|
50,542
|
41,861
|
37,286
|
36,338
|
34,862
|
43,509
|
47,417
|
43,218
|
58,141
|
59,167
|
60,424
|
62,970
|
61,746
|
65,258
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,308
|
2,438
|
1,488
|
6,060
|
8,410
|
8,643
|
8,909
|
5,710
|
5,186
|
-410
|
-891
|
1,341
|
4,339
|
4,734
|
3,099
|
4,245
|
7,166
|
5,464
|
6,159
|
9,272
|
11,695
|
10,425
|
6,424
|
7,370
|
9,106
|
5,308
|
5,854
|
4,909
|
1,937
|
-4,427
|
-248
|
2,164
|
2,307
|
4,053
|
4,739
|
2,978
|
7,724
|
9,848
|
10,859
|
14,667
|
21,013
|
21,992
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
3,697
|
5,343
|
4,583
|
4,263
|
4,685
|
-
|
4,479
|
4,869
|
4,467
|
-
|
4,628
|
5,169
|
5,520
|
-
|
4,694
|
4,961
|
5,218
|
-
|
3,838
|
4,591
|
4,504
|
-
|
4,729
|
4,499
|
4,448
|
-
|
5,207
|
5,849
|
5,131
|
-
|
4,966
|
5,604
|
4,525
|
-
|
5,908
|
5,397
|
4,153
|
5,231
|
5,151
|
5,010
|
5,049
|
5,277
|
5,279
|
6,275
|
6,755
|
6,449
|
7,409
|
8,164
|
8,967
|
|
営業利益
|
8,475
|
7,231
|
9,692
|
7,307
|
4,652
|
1,752
|
167
|
439
|
-2,029
|
-2,582
|
1,432
|
3,241
|
3,123
|
3,104
|
1,016
|
225
|
-25,896
|
-5,424
|
-2,497
|
-252
|
230
|
-1,450
|
-484
|
2,667
|
1,016
|
1,038
|
4,065
|
5,846
|
5,294
|
865
|
2,404
|
3,502
|
783
|
602
|
-999
|
-3,460
|
-8,580
|
-5,479
|
-2,987
|
-2,703
|
-996
|
-538
|
-2,301
|
1,449
|
3,093
|
4,410
|
7,258
|
12,849
|
13,025
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
8,500
|
6,667
|
9,011
|
6,727
|
4,078
|
-
|
-494
|
-363
|
-2,363
|
-
|
573
|
2,198
|
2,170
|
-
|
190
|
-529
|
-26,584
|
-
|
-4,360
|
-1,239
|
-812
|
-
|
-1,481
|
1,597
|
-83
|
-
|
2,902
|
5,177
|
4,376
|
-
|
1,470
|
2,470
|
190
|
-
|
-1,934
|
-4,270
|
-8,934
|
-6,045
|
-3,486
|
6,749
|
-1,718
|
-1,369
|
-2,923
|
-541
|
1,043
|
2,230
|
5,195
|
10,925
|
13,478
|
|
経常(税引前)利益率(%)
|
13.42
|
9.91
|
12.08
|
9.91
|
6.65
|
-
|
-1.01
|
-0.85
|
-4.88
|
-
|
1.23
|
4.2
|
4.05
|
-
|
0.34
|
-1.07
|
-61.29
|
-
|
-11.01
|
-3.02
|
-2.05
|
-
|
-3.03
|
3.04
|
-0.16
|
-
|
4.55
|
7.84
|
6.34
|
-
|
2.44
|
3.48
|
0.34
|
-
|
-3.31
|
-8.14
|
-23.87
|
-16.32
|
-9.05
|
18.16
|
-3.61
|
-2.62
|
-6.33
|
-0.82
|
1.51
|
3.13
|
6.69
|
13.2
|
15.45
|
|
法人税等合計
|
2,975
|
2,774
|
2,725
|
2,222
|
1,333
|
54
|
-534
|
-841
|
-652
|
-477
|
1,072
|
749
|
775
|
553
|
65
|
-173
|
-9,539
|
-2,497
|
-1,920
|
-437
|
-292
|
-877
|
-262
|
369
|
176
|
-7,884
|
777
|
1,139
|
460
|
-441
|
248
|
384
|
-577
|
-557
|
-523
|
-939
|
-1,934
|
-1,516
|
-993
|
-1,141
|
-103
|
68
|
-1,626
|
-29
|
148
|
300
|
1,058
|
2,060
|
2,426
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
5,525
|
3,893
|
6,286
|
4,505
|
2,745
|
1,081
|
40
|
478
|
-1,711
|
-2,869
|
-499
|
1,449
|
1,395
|
1,705
|
125
|
-356
|
-17,045
|
-3,396
|
-2,440
|
-802
|
-520
|
-1,585
|
-1,219
|
1,228
|
-259
|
7,860
|
2,125
|
4,038
|
3,916
|
583
|
1,222
|
2,086
|
767
|
200
|
-1,411
|
-3,331
|
-7,000
|
-4,529
|
-2,493
|
7,890
|
-1,615
|
-1,437
|
-1,297
|
-512
|
895
|
1,930
|
4,137
|
8,865
|
11,052
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.81
|
0.57
|
0.92
|
0.66
|
0.4
|
0.16
|
0.01
|
0.07
|
-0.25
|
-0.41
|
-0.07
|
0.21
|
0.2
|
0.24
|
0.02
|
-0.05
|
-2.41
|
-0.48
|
-0.34
|
-0.11
|
-0.07
|
-0.22
|
-0.17
|
0.17
|
-0.04
|
1.09
|
0.29
|
0.52
|
0.45
|
0.07
|
0.14
|
0.24
|
0.09
|
0.02
|
-0.16
|
-0.38
|
-0.79
|
-0.51
|
-0.28
|
0.88
|
-0.18
|
-0.16
|
-0.14
|
-0.06
|
0.1
|
0.21
|
0.45
|
0.96
|
1.19
|
|
希薄化後一株あたり利益
|
0.79
|
0.55
|
0.86
|
0.62
|
0.38
|
0.16
|
0.01
|
0.06
|
-0.25
|
-0.41
|
-0.07
|
0.2
|
0.2
|
0.24
|
0.02
|
-0.05
|
-2.41
|
-0.48
|
-0.34
|
-0.11
|
-0.07
|
-0.22
|
-0.17
|
0.17
|
-0.04
|
1.06
|
0.28
|
0.5
|
0.44
|
0.07
|
0.14
|
0.24
|
0.09
|
0.02
|
-0.16
|
-0.38
|
-0.79
|
-0.51
|
-0.28
|
0.87
|
-0.18
|
-0.16
|
-0.14
|
-0.06
|
0.1
|
0.2
|
0.43
|
0.9
|
1.11
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|