|
(単位:千ドル)
|
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
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
売上高
|
62,817
|
53,074
|
26,294
|
23,668
|
60,392
|
56,642
|
18,154
|
19,890
|
56,933
|
59,454
|
19,643
|
23,530
|
53,192
|
62,652
|
-
|
23,048
|
61,072
|
64,981
|
19,494
|
20,827
|
61,354
|
67,795
|
23,441
|
23,235
|
72,636
|
68,794
|
24,622
|
22,569
|
74,802
|
76,809
|
26,536
|
26,893
|
70,359
|
66,998
|
26,813
|
17,599
|
59,285
|
56,741
|
19,170
|
28,367
|
59,022
|
57,331
|
40,108
|
32,084
|
82,797
|
77,395
|
38,788
|
34,943
|
107,321
|
84,252
|
42,601
|
46,735
|
108,419
|
82,620
|
28,466
|
33,754
|
92,086
|
47,636
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.9
|
-33.2
|
-27.8
|
-15.1
|
-42.3
|
|
売上原価
|
42,935
|
37,033
|
20,837
|
16,701
|
37,525
|
37,324
|
15,754
|
13,481
|
35,347
|
38,293
|
15,367
|
15,353
|
32,346
|
41,601
|
-
|
14,854
|
37,076
|
41,771
|
15,284
|
12,764
|
37,616
|
43,484
|
17,010
|
14,808
|
45,953
|
44,327
|
18,728
|
14,884
|
47,670
|
50,379
|
20,702
|
17,809
|
41,620
|
40,153
|
19,806
|
12,695
|
36,082
|
34,466
|
14,627
|
20,679
|
36,703
|
37,032
|
29,485
|
22,377
|
50,952
|
46,618
|
25,776
|
21,741
|
58,743
|
46,041
|
26,534
|
26,388
|
58,201
|
45,942
|
21,015
|
17,734
|
51,212
|
29,544
|
|
売上総利益
|
19,882
|
16,041
|
5,457
|
6,967
|
22,867
|
19,318
|
2,400
|
6,409
|
21,586
|
21,161
|
4,276
|
8,177
|
20,846
|
21,051
|
-
|
8,194
|
23,996
|
23,210
|
4,210
|
8,063
|
23,738
|
24,311
|
6,431
|
8,427
|
26,683
|
24,467
|
5,894
|
7,685
|
27,132
|
26,430
|
5,834
|
9,084
|
28,739
|
26,845
|
7,007
|
4,904
|
23,203
|
22,275
|
4,543
|
7,688
|
22,319
|
20,299
|
10,623
|
9,707
|
31,845
|
30,777
|
13,012
|
13,202
|
48,578
|
38,211
|
16,067
|
20,347
|
50,218
|
36,678
|
7,451
|
16,020
|
40,874
|
18,092
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44.4
|
26.2
|
47.5
|
44.4
|
38.0
|
|
販売管理費
|
16,714
|
14,966
|
12,599
|
11,529
|
15,145
|
16,166
|
11,232
|
10,565
|
14,417
|
16,653
|
11,893
|
11,722
|
14,770
|
16,258
|
-
|
11,043
|
16,055
|
16,691
|
9,890
|
10,909
|
16,226
|
17,780
|
11,686
|
11,692
|
18,278
|
19,798
|
11,760
|
12,274
|
18,717
|
21,765
|
11,995
|
12,681
|
18,557
|
20,476
|
14,012
|
11,931
|
15,488
|
16,457
|
10,321
|
11,983
|
16,251
|
17,782
|
15,249
|
14,451
|
20,671
|
21,977
|
17,404
|
14,514
|
27,324
|
23,505
|
18,838
|
17,376
|
28,324
|
25,565
|
15,570
|
16,114
|
25,503
|
19,785
|
|
営業利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2,841
|
7,941
|
6,519
|
-5,671
|
-2,845
|
7,512
|
6,532
|
-5,255
|
-3,265
|
8,406
|
4,684
|
-5,866
|
-4,588
|
8,415
|
4,665
|
-6,161
|
-3,597
|
10,179
|
6,369
|
-7,036
|
-7,027
|
7,715
|
5,825
|
-5,778
|
-4,295
|
6,068
|
2,517
|
-4,626
|
-4,744
|
11,174
|
8,800
|
-4,392
|
-1,312
|
21,254
|
14,706
|
-2,771
|
2,971
|
21,894
|
11,113
|
-8,119
|
-94
|
15,371
|
-1,693
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.5
|
-28.5
|
-0.3
|
16.7
|
-3.6
|
|
経常(税引前)利益
|
2,775
|
-3,124
|
-8,027
|
-4,817
|
7,259
|
2,757
|
-9,238
|
-4,484
|
6,285
|
3,394
|
-7,928
|
-3,874
|
5,509
|
4,400
|
-
|
-3,139
|
7,488
|
6,140
|
-5,823
|
-3,109
|
7,026
|
6,206
|
-5,396
|
-3,560
|
7,877
|
4,228
|
-6,131
|
-5,034
|
7,593
|
4,035
|
-7,711
|
-4,485
|
9,084
|
5,578
|
-7,450
|
-7,973
|
6,679
|
4,864
|
-6,546
|
-5,094
|
4,985
|
1,620
|
-5,239
|
-5,366
|
9,975
|
8,194
|
-4,760
|
-1,886
|
20,335
|
13,464
|
-2,673
|
2,871
|
22,062
|
11,277
|
-7,786
|
994
|
14,171
|
-1,809
|
|
経常(税引前)利益率(%)
|
4.4
|
-5.9
|
-30.5
|
-20.4
|
12.0
|
4.9
|
-50.9
|
-22.5
|
11.0
|
5.7
|
-40.4
|
-16.5
|
10.4
|
7.0
|
-
|
-13.6
|
12.3
|
9.4
|
-29.9
|
-14.9
|
11.5
|
9.2
|
-23.0
|
-15.3
|
10.8
|
6.1
|
-24.9
|
-22.3
|
10.2
|
5.3
|
-29.1
|
-16.7
|
12.9
|
8.3
|
-27.8
|
-45.3
|
11.3
|
8.6
|
-34.1
|
-18.0
|
8.4
|
2.8
|
-13.1
|
-16.7
|
12.0
|
10.6
|
-12.3
|
-5.4
|
18.9
|
16.0
|
-6.3
|
6.1
|
20.3
|
13.6
|
-27.4
|
2.9
|
15.4
|
-3.8
|
|
法人税等合計
|
43
|
175
|
-191
|
16
|
206
|
-151
|
-280
|
-37
|
75
|
-14
|
-1,027
|
-19
|
306
|
-232
|
-
|
39
|
38
|
137
|
-96
|
29
|
140
|
-17,792
|
-411
|
-1,349
|
2,849
|
1,704
|
2,419
|
-1,462
|
2,118
|
1,103
|
-1,262
|
-1,418
|
3,217
|
1,686
|
-3,140
|
-3,275
|
3,126
|
384
|
-979
|
-1,185
|
1,225
|
295
|
11,073
|
-282
|
295
|
319
|
-8,836
|
-444
|
4,801
|
3,304
|
-331
|
731
|
5,229
|
2,876
|
-2,056
|
262
|
3,985
|
-484
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.5
|
26.4
|
26.4
|
28.1
|
26.8
|
|
純利益
|
2,732
|
-3,299
|
-7,836
|
-4,833
|
7,053
|
2,908
|
-8,958
|
-4,447
|
6,210
|
3,408
|
-6,901
|
-3,855
|
5,203
|
4,632
|
-5,131
|
-3,178
|
7,450
|
6,003
|
-5,726
|
-3,138
|
6,886
|
23,998
|
-4,985
|
-2,211
|
5,028
|
2,524
|
-8,550
|
-3,572
|
5,475
|
2,932
|
-6,449
|
-3,067
|
5,867
|
3,892
|
-4,310
|
-4,698
|
3,553
|
4,480
|
-5,567
|
-3,909
|
3,760
|
1,325
|
-16,312
|
-5,084
|
9,680
|
7,875
|
4,076
|
-1,442
|
15,534
|
10,160
|
-2,342
|
2,140
|
16,833
|
8,401
|
-5,730
|
732
|
10,186
|
-1,325
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.2
|
-20.1
|
2.2
|
11.1
|
-2.8
|
|
一株あたり利益
|
0.19
|
-0.23
|
-0.55
|
-
|
0.49
|
0.2
|
-0.62
|
-0.31
|
0.43
|
0.23
|
-0.47
|
-0.26
|
0.35
|
0.31
|
-
|
-0.21
|
0.5
|
0.4
|
-0.38
|
-0.21
|
0.46
|
1.59
|
-0.33
|
-0.15
|
0.33
|
0.16
|
-0.56
|
-0.23
|
0.36
|
0.19
|
-0.41
|
-0.2
|
0.38
|
0.25
|
-0.28
|
-0.3
|
0.23
|
0.28
|
-0.35
|
-0.25
|
0.24
|
0.08
|
-1.02
|
-0.32
|
0.6
|
0.49
|
0.26
|
-0.09
|
0.95
|
0.62
|
-0.15
|
0.13
|
1.04
|
0.52
|
-0.35
|
0.05
|
0.65
|
-0.08
|
|
希薄化後一株あたり利益
|
0.19
|
-0.23
|
-0.55
|
-
|
0.49
|
0.2
|
-0.62
|
-0.31
|
0.42
|
0.23
|
-0.47
|
-0.26
|
0.35
|
0.31
|
-
|
-0.21
|
0.49
|
0.39
|
-0.38
|
-0.21
|
0.45
|
1.57
|
-0.33
|
-0.15
|
0.33
|
0.16
|
-0.56
|
-0.23
|
0.35
|
0.19
|
-0.41
|
-0.2
|
0.38
|
0.25
|
-0.28
|
-0.3
|
0.23
|
0.28
|
-0.35
|
-0.25
|
0.24
|
0.08
|
-1.02
|
-0.32
|
0.6
|
0.48
|
0.25
|
-0.09
|
0.95
|
0.62
|
-0.14
|
0.13
|
1.04
|
0.52
|
-0.35
|
0.05
|
0.65
|
-0.08
|
|
配当性向(%)
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-5.7
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.01
|
0.01
|
0.01
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.02
|
0.02
|
0.03
|
0.02
|
0.03
|
0.03
|
0.03
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,562
|
-6,594
|
1,440
|
16,923
|
-149
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.2
|
-23.2
|
4.3
|
18.4
|
-0.3
|