|
(単位:千ドル)
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
-
|
-
|
-
|
-
|
101,284
|
-
|
-
|
-
|
95,798
|
-
|
-
|
-
|
95,313
|
95,680
|
91,235
|
85,106
|
90,653
|
89,773
|
88,192
|
82,266
|
86,915
|
84,179
|
82,497
|
76,258
|
81,329
|
81,156
|
80,663
|
74,890
|
80,256
|
83,050
|
81,746
|
79,042
|
87,666
|
87,234
|
82,717
|
54,483
|
76,327
|
76,125
|
77,709
|
83,768
|
105,075
|
102,086
|
100,966
|
120,004
|
163,820
|
153,286
|
174,695
|
184,176
|
177,458
|
201,429
|
207,447
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
42,250
|
40,690
|
41,412
|
-
|
42,314
|
44,192
|
40,672
|
-
|
35,638
|
36,976
|
34,922
|
-
|
40,679
|
43,666
|
41,953
|
-
|
44,520
|
41,504
|
36,661
|
-
|
40,104
|
40,307
|
35,786
|
-
|
36,019
|
38,890
|
38,478
|
43,596
|
49,500
|
45,796
|
54,148
|
70,941
|
64,246
|
68,055
|
75,496
|
74,735
|
73,810
|
88,106
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
90,080
|
88,833
|
89,102
|
-
|
91,966
|
93,962
|
87,716
|
-
|
82,792
|
81,810
|
79,042
|
-
|
84,760
|
89,483
|
86,690
|
-
|
90,255
|
87,326
|
79,497
|
-
|
82,980
|
83,216
|
68,262
|
-
|
75,350
|
79,370
|
80,716
|
91,497
|
98,709
|
99,012
|
115,556
|
157,871
|
152,623
|
160,464
|
172,984
|
170,012
|
173,951
|
190,594
|
|
営業利益
|
-
|
-
|
-
|
-
|
2,255
|
-
|
-
|
-
|
1,404
|
-
|
-
|
-
|
3,880
|
5,600
|
2,402
|
-3,996
|
-13,229
|
-2,193
|
-5,770
|
-5,450
|
-5,210
|
1,387
|
687
|
-2,784
|
-1,114
|
-3,604
|
-8,820
|
-11,800
|
-11,051
|
-7,205
|
-5,580
|
-455
|
5,438
|
4,254
|
-499
|
-13,779
|
6,153
|
775
|
-1,661
|
3,052
|
13,578
|
3,377
|
1,954
|
4,448
|
5,949
|
663
|
14,231
|
11,192
|
7,446
|
27,478
|
16,853
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,331
|
2,190
|
-4,287
|
-
|
-2,621
|
-6,339
|
-6,124
|
-
|
886
|
415
|
-2,950
|
-
|
-3,964
|
-8,870
|
-11,871
|
-
|
-7,584
|
-5,174
|
-334
|
-
|
4,768
|
-662
|
-13,247
|
-
|
1,109
|
-1,581
|
3,086
|
13,475
|
2,756
|
1,179
|
4,173
|
5,243
|
-573
|
13,549
|
10,554
|
6,757
|
27,529
|
16,834
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.57
|
2.4
|
-5.04
|
-
|
-2.92
|
-7.19
|
-7.44
|
-
|
1.05
|
0.5
|
-3.87
|
-
|
-4.88
|
-11.0
|
-15.85
|
-
|
-9.13
|
-6.33
|
-0.42
|
-
|
5.47
|
-0.8
|
-24.31
|
-
|
1.46
|
-2.03
|
3.68
|
12.82
|
2.7
|
1.17
|
3.48
|
3.2
|
-0.37
|
7.76
|
5.73
|
3.81
|
13.67
|
8.11
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,237
|
1,635
|
-1,312
|
-
|
-941
|
25,663
|
-1,055
|
-
|
2,610
|
2,145
|
967
|
-
|
-2,829
|
-37
|
-158
|
-
|
133
|
89
|
31
|
-
|
84
|
-10,800
|
21
|
-
|
26
|
-34
|
86
|
-1,300
|
-4,600
|
300
|
1,500
|
1,800
|
-100
|
3,200
|
2,800
|
1,800
|
5,400
|
5,400
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
4,036
|
4,040
|
1,868
|
1,013
|
1,608
|
3,562
|
-920
|
296
|
872
|
1,660
|
-1,505
|
370
|
1,584
|
3,094
|
555
|
-2,975
|
-9,823
|
-1,680
|
-32,002
|
-5,069
|
-8,945
|
-1,724
|
-1,730
|
-3,917
|
-757
|
-1,135
|
-8,833
|
-11,713
|
-11,001
|
-7,717
|
-5,263
|
-365
|
5,477
|
4,684
|
10,142
|
-13,268
|
6,450
|
1,083
|
-1,547
|
3,000
|
14,822
|
7,354
|
843
|
2,648
|
3,480
|
-509
|
10,389
|
7,787
|
4,985
|
22,153
|
11,446
|
|
純利益率(%)
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
0.06
|
-
|
-
|
-
|
0.04
|
-
|
-
|
-
|
0.06
|
0.12
|
0.02
|
-0.12
|
-0.41
|
-0.07
|
-1.32
|
-0.21
|
-0.42
|
-0.12
|
-0.12
|
-0.21
|
-0.08
|
-0.1
|
-0.4
|
-0.52
|
-0.49
|
-0.36
|
-0.26
|
-0.07
|
0.09
|
0.07
|
0.18
|
-0.45
|
0.1
|
-0.01
|
-0.09
|
0.03
|
0.25
|
0.11
|
-0.01
|
0.03
|
0.04
|
-0.05
|
0.18
|
0.14
|
0.09
|
0.41
|
0.21
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
0.06
|
-
|
-
|
-
|
0.04
|
-
|
-
|
-
|
0.06
|
0.12
|
0.02
|
-0.12
|
-0.41
|
-0.07
|
-1.32
|
-0.21
|
-0.42
|
-0.12
|
-0.12
|
-0.21
|
-0.08
|
-0.1
|
-0.4
|
-0.52
|
-0.49
|
-0.36
|
-0.26
|
-0.07
|
0.09
|
0.07
|
0.18
|
-0.45
|
0.09
|
-0.01
|
-0.09
|
0.03
|
0.25
|
0.11
|
-0.01
|
0.02
|
0.04
|
-0.05
|
0.17
|
0.14
|
0.09
|
0.4
|
0.21
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
0.1
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
-
|
0.02
|
0.02
|
0
|
-
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|