|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
売上高
|
25,812
|
28,605
|
25,468
|
23,481
|
21,547
|
22,947
|
21,385
|
20,496
|
21,167
|
22,462
|
22,686
|
26,970
|
28,187
|
30,237
|
33,297
|
36,773
|
33,511
|
31,522
|
33,915
|
58,941
|
58,660
|
57,425
|
68,351
|
71,833
|
69,007
|
64,161
|
54,595
|
59,833
|
71,386
|
86,438
|
91,793
|
104,396
|
117,494
|
129,416
|
106,026
|
83,549
|
104,508
|
96,897
|
79,086
|
84,154
|
98,297
|
92,218
|
91,838
|
102,645
|
121,399
|
113,256
|
102,603
|
119,077
|
132,738
|
155,677
|
122,489
|
140,996
|
158,252
|
144,061
|
152,386
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
15,516
|
16,855
|
17,194
|
17,116
|
11,290
|
-
|
12,034
|
11,438
|
11,972
|
-
|
13,198
|
16,299
|
16,469
|
-
|
19,806
|
22,895
|
20,951
|
-
|
20,267
|
41,092
|
42,555
|
-
|
50,696
|
53,044
|
48,735
|
-
|
35,067
|
36,671
|
48,073
|
-
|
65,858
|
73,247
|
82,822
|
-
|
75,335
|
54,005
|
69,852
|
-
|
46,954
|
53,268
|
60,170
|
-
|
60,478
|
71,055
|
83,877
|
-
|
61,322
|
78,444
|
89,310
|
-
|
75,071
|
92,192
|
106,651
|
-
|
94,725
|
|
売上総利益
|
10,296
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
47,418
|
48,804
|
51,601
|
-
|
57,661
|
|
売上総利益率(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
営業費用
|
9,342
|
9,370
|
10,591
|
25,948
|
8,837
|
-
|
8,894
|
8,340
|
8,313
|
-
|
8,176
|
8,730
|
9,067
|
-
|
10,862
|
11,074
|
10,919
|
-
|
11,810
|
13,885
|
13,052
|
-
|
15,691
|
14,226
|
16,089
|
-
|
17,554
|
18,957
|
18,400
|
-
|
26,169
|
28,376
|
33,377
|
-
|
38,960
|
33,385
|
33,055
|
-
|
36,321
|
37,958
|
36,684
|
-
|
36,968
|
36,888
|
38,277
|
-
|
37,267
|
38,159
|
39,591
|
-
|
42,057
|
42,356
|
42,927
|
-
|
50,625
|
|
営業利益
|
954
|
2,380
|
-2,317
|
-19,583
|
1,420
|
1,225
|
457
|
718
|
882
|
551
|
1,312
|
1,941
|
2,651
|
2,405
|
2,629
|
2,804
|
1,641
|
456
|
1,838
|
3,964
|
3,053
|
2,689
|
1,964
|
4,563
|
4,183
|
2,994
|
1,974
|
4,205
|
4,913
|
1,679
|
-234
|
2,773
|
1,295
|
5,529
|
-8,269
|
-3,841
|
1,601
|
-5,718
|
-4,189
|
-7,072
|
1,443
|
1,127
|
-5,608
|
-5,298
|
-755
|
4,598
|
4,014
|
2,474
|
3,837
|
11,749
|
5,361
|
6,448
|
8,674
|
10,870
|
7,036
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
934
|
2,368
|
-2,338
|
-19,633
|
1,380
|
-
|
448
|
680
|
886
|
-
|
1,359
|
1,957
|
2,697
|
-
|
2,633
|
2,710
|
1,408
|
-
|
1,789
|
3,921
|
3,010
|
-
|
1,968
|
4,532
|
4,178
|
-
|
1,961
|
4,184
|
4,908
|
-
|
-1,344
|
1,570
|
40
|
-
|
-9,759
|
-5,075
|
1,054
|
-
|
-5,224
|
-8,264
|
604
|
-
|
-6,162
|
-5,999
|
-1,450
|
-
|
1,688
|
640
|
2,279
|
-
|
3,928
|
5,314
|
7,503
|
-
|
5,193
|
|
経常(税引前)利益率(%)
|
3.62
|
8.28
|
-9.18
|
-83.61
|
6.4
|
-
|
2.09
|
3.32
|
4.19
|
-
|
5.99
|
7.26
|
9.57
|
-
|
7.91
|
7.37
|
4.2
|
-
|
5.27
|
6.65
|
5.13
|
-
|
2.88
|
6.31
|
6.05
|
-
|
3.59
|
6.99
|
6.88
|
-
|
-1.46
|
1.5
|
0.03
|
-
|
-9.2
|
-6.07
|
1.01
|
-
|
-6.61
|
-9.82
|
0.61
|
-
|
-6.71
|
-5.84
|
-1.19
|
-
|
1.65
|
0.54
|
1.72
|
-
|
3.21
|
3.77
|
4.74
|
-
|
3.41
|
|
法人税等合計
|
199
|
203
|
-927
|
-2,657
|
593
|
908
|
49
|
-8
|
44
|
47
|
44
|
64
|
-1,464
|
366
|
1,138
|
1,108
|
626
|
210
|
711
|
731
|
548
|
1,078
|
-673
|
1,220
|
1,292
|
-277
|
-242
|
869
|
1,597
|
-93
|
-927
|
-70
|
-376
|
1,188
|
-1,605
|
-100
|
-1,600
|
-1,892
|
-1,500
|
-3,700
|
-200
|
1,370
|
-2,400
|
-1,700
|
-1,500
|
2,584
|
800
|
200
|
700
|
1,953
|
1,000
|
700
|
200
|
2,246
|
500
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
純利益
|
735
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,203
|
-
|
-
|
-
|
-417
|
-
|
-
|
-
|
-8,154
|
-
|
-
|
-
|
-3,766
|
-
|
-
|
-
|
-3,773
|
-4,326
|
76
|
-425
|
932
|
397
|
1,566
|
8,031
|
2,942
|
4,594
|
7,346
|
7,688
|
4,687
|
|
純利益率(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.1
|
0.3
|
-
|
-
|
0.11
|
-
|
-
|
-
|
0.11
|
0.1
|
0.18
|
0.26
|
0.55
|
0.27
|
0.19
|
0.2
|
0.1
|
0.05
|
0.13
|
0.39
|
0.3
|
0.19
|
0.32
|
0.38
|
0.33
|
0.38
|
0.25
|
0.38
|
0.37
|
0.11
|
-0.04
|
0.15
|
0.04
|
0.28
|
-0.71
|
-0.43
|
0.22
|
-0.33
|
-0.31
|
-0.37
|
0.07
|
-0.07
|
-0.3
|
-0.33
|
0.01
|
-0.03
|
0.07
|
0.03
|
0.12
|
0.59
|
0.22
|
0.33
|
0.53
|
0.55
|
0.33
|
|
希薄化後一株あたり利益
|
0.1
|
0.29
|
-
|
-
|
0.11
|
-
|
-
|
-
|
0.11
|
0.09
|
0.17
|
0.25
|
0.53
|
0.26
|
0.18
|
0.2
|
0.1
|
0.05
|
0.13
|
0.37
|
0.28
|
0.18
|
0.3
|
0.36
|
0.31
|
0.36
|
0.24
|
0.36
|
0.35
|
0.11
|
-0.04
|
0.14
|
0.04
|
0.27
|
-0.71
|
-0.43
|
0.21
|
-0.33
|
-0.31
|
-0.37
|
0.06
|
-0.07
|
-0.3
|
-0.33
|
0.01
|
-0.03
|
0.07
|
0.03
|
0.11
|
0.58
|
0.21
|
0.33
|
0.51
|
0.53
|
0.32
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|