|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
-
|
-
|
-
|
1,029
|
1,397
|
1,545
|
1,289
|
1,025
|
1,240
|
1,470
|
1,797
|
1,376
|
1,901
|
2,486
|
3,030
|
2,081
|
2,479
|
3,052
|
2,782
|
2,445
|
2,799
|
3,344
|
3,025
|
3,073
|
3,502
|
4,734
|
4,138
|
3,620
|
4,438
|
5,125
|
4,619
|
3,954
|
4,888
|
6,232
|
-
|
3,912
|
4,416
|
6,197
|
5,551
|
4,440
|
5,141
|
6,545
|
5,806
|
6,156
|
5,331
|
7,265
|
6,093
|
5,267
|
6,126
|
7,011
|
6,731
|
5,582
|
6,395
|
7,107
|
6,662
|
5,273
|
6,562
|
7,015
|
6,042
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.0
|
-5.5
|
2.6
|
-1.3
|
-9.3
|
|
売上原価
|
-
|
-
|
-
|
458
|
641
|
742
|
589
|
491
|
581
|
755
|
998
|
818
|
1,016
|
1,307
|
1,889
|
1,118
|
1,280
|
1,579
|
1,563
|
1,238
|
1,482
|
1,742
|
1,738
|
1,611
|
1,911
|
2,443
|
2,661
|
1,889
|
2,426
|
2,888
|
2,854
|
2,288
|
2,799
|
3,645
|
2,960
|
2,302
|
2,316
|
3,435
|
3,095
|
2,578
|
3,132
|
3,617
|
2,868
|
3,759
|
3,201
|
4,085
|
3,332
|
3,124
|
3,620
|
4,145
|
3,724
|
3,253
|
3,737
|
4,333
|
3,861
|
3,078
|
4,102
|
4,329
|
3,875
|
|
売上総利益
|
-
|
-
|
-
|
570
|
755
|
802
|
700
|
533
|
659
|
714
|
798
|
557
|
884
|
1,179
|
1,141
|
963
|
1,199
|
1,473
|
1,218
|
1,207
|
1,317
|
1,601
|
1,286
|
1,462
|
1,590
|
2,291
|
1,476
|
1,731
|
2,011
|
2,236
|
1,764
|
1,665
|
2,088
|
2,587
|
2,738
|
1,610
|
2,100
|
2,762
|
2,456
|
1,862
|
2,009
|
2,928
|
2,938
|
2,397
|
2,130
|
3,180
|
2,761
|
2,143
|
2,506
|
2,866
|
3,007
|
2,329
|
2,658
|
2,774
|
2,801
|
2,195
|
2,460
|
2,686
|
2,167
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42.0
|
41.6
|
37.5
|
38.3
|
35.9
|
|
販売管理費
|
-
|
-
|
-
|
488
|
581
|
686
|
585
|
625
|
564
|
715
|
773
|
831
|
798
|
775
|
1,013
|
950
|
996
|
1,171
|
939
|
1,103
|
1,069
|
1,239
|
1,366
|
1,470
|
1,711
|
1,841
|
1,715
|
1,704
|
1,770
|
1,819
|
1,575
|
1,966
|
1,685
|
1,973
|
1,902
|
1,964
|
1,631
|
1,806
|
1,840
|
1,773
|
1,727
|
1,790
|
2,144
|
1,774
|
1,817
|
2,106
|
2,119
|
1,988
|
1,833
|
1,920
|
2,084
|
2,068
|
2,075
|
2,166
|
2,046
|
2,053
|
1,911
|
2,111
|
2,227
|
|
営業利益
|
-
|
-
|
-
|
82
|
174
|
116
|
114
|
-92
|
94
|
-1
|
25
|
-274
|
86
|
404
|
127
|
12
|
202
|
302
|
279
|
103
|
248
|
361
|
-80
|
-9
|
-121
|
449
|
-239
|
26
|
241
|
417
|
188
|
-301
|
403
|
613
|
835
|
-354
|
469
|
956
|
616
|
89
|
282
|
1,138
|
794
|
623
|
313
|
1,074
|
642
|
155
|
673
|
946
|
923
|
261
|
583
|
608
|
755
|
142
|
549
|
575
|
-60
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.3
|
2.7
|
8.4
|
8.2
|
-1.0
|
|
経常(税引前)利益
|
-
|
-
|
-
|
77
|
172
|
120
|
111
|
-99
|
89
|
-19
|
21
|
-276
|
83
|
401
|
128
|
8
|
203
|
304
|
273
|
105
|
249
|
359
|
-79
|
-8
|
-114
|
451
|
-236
|
28
|
245
|
519
|
190
|
-270
|
433
|
643
|
675
|
-321
|
496
|
1,001
|
671
|
1,161
|
306
|
1,165
|
988
|
660
|
340
|
1,083
|
733
|
211
|
736
|
1,009
|
1,109
|
265
|
687
|
673
|
1,354
|
69
|
772
|
1,626
|
-238
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
7.5
|
12.3
|
7.8
|
8.6
|
-9.6
|
7.2
|
-1.3
|
1.2
|
-20.0
|
4.4
|
16.2
|
4.2
|
0.4
|
8.2
|
10.0
|
9.8
|
4.3
|
8.9
|
10.8
|
-2.6
|
-0.2
|
-3.2
|
9.5
|
-5.7
|
0.8
|
5.5
|
10.1
|
4.1
|
-6.8
|
8.9
|
10.3
|
-
|
-8.2
|
11.2
|
16.2
|
12.1
|
26.1
|
6.0
|
17.8
|
17.0
|
10.7
|
6.4
|
14.9
|
12.0
|
4.0
|
12.0
|
14.4
|
16.5
|
4.7
|
10.7
|
9.5
|
20.3
|
1.3
|
11.8
|
23.2
|
-3.9
|
|
法人税等合計
|
-
|
-
|
-
|
-283
|
-128
|
46
|
-29
|
-35
|
33
|
-12
|
10
|
-79
|
31
|
143
|
43
|
35
|
81
|
92
|
84
|
49
|
80
|
135
|
-30
|
3
|
-52
|
199
|
116
|
8
|
80
|
169
|
52
|
-83
|
129
|
184
|
229
|
-80
|
145
|
271
|
126
|
-11
|
104
|
298
|
246
|
163
|
118
|
298
|
243
|
90
|
204
|
286
|
333
|
87
|
198
|
181
|
393
|
38
|
210
|
480
|
-35
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29.0
|
55.1
|
27.2
|
29.5
|
14.7
|
|
純利益
|
276
|
203
|
306
|
362
|
304
|
73
|
140
|
-59
|
56
|
4
|
11
|
-134
|
53
|
257
|
84
|
54
|
144
|
212
|
188
|
87
|
169
|
224
|
-49
|
115
|
62
|
290
|
-326
|
35
|
176
|
377
|
211
|
-144
|
361
|
540
|
586
|
-241
|
351
|
730
|
545
|
1,150
|
202
|
867
|
742
|
497
|
222
|
785
|
490
|
121
|
532
|
723
|
776
|
178
|
489
|
492
|
961
|
31
|
562
|
1,146
|
-203
|
|
純利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.4
|
0.6
|
8.6
|
16.3
|
-3.4
|
|
一株あたり利益
|
-
|
-
|
-
|
0.02
|
0.01
|
0.01
|
0
|
-
|
-
|
-
|
-
|
-0.01
|
-
|
0.01
|
0
|
-
|
0.01
|
0.01
|
0
|
-
|
0.01
|
0.01
|
0
|
-
|
-
|
0.01
|
-0.01
|
-
|
0.01
|
0.02
|
0.01
|
-
|
0.01
|
0.02
|
0.02
|
-
|
0.01
|
0.03
|
0.2
|
0.19
|
0.03
|
0.14
|
0.13
|
0.08
|
0.04
|
0.13
|
0.09
|
0.02
|
0.09
|
0.13
|
0.14
|
0.03
|
0.09
|
0.09
|
0.18
|
0.01
|
0.11
|
0.22
|
-0.04
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
0.02
|
0.01
|
0
|
0.01
|
-
|
-
|
-
|
-
|
-0.01
|
-
|
0.01
|
0
|
-
|
0.01
|
0.01
|
0
|
-
|
0.01
|
0.01
|
0
|
-
|
-
|
0.01
|
-0.01
|
-
|
0.01
|
0.02
|
0.01
|
-
|
0.01
|
0.02
|
0.02
|
-
|
0.01
|
0.03
|
0.19
|
0.19
|
0.03
|
0.14
|
0.12
|
0.08
|
0.04
|
0.13
|
0.08
|
0.02
|
0.09
|
0.13
|
0.15
|
0.03
|
0.09
|
0.09
|
0.19
|
0.01
|
0.11
|
0.22
|
-0.04
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|