|
(単位:千ドル)
|
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
|
3Q24
|
3Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
328,297
|
364,724
|
278,176
|
207,054
|
349,124
|
383,329
|
312,827
|
245,398
|
357,576
|
360,785
|
294,716
|
244,184
|
358,359
|
401,049
|
320,832
|
250,114
|
387,847
|
406,555
|
318,113
|
272,218
|
413,708
|
495,905
|
393,424
|
370,768
|
508,639
|
544,187
|
486,145
|
669,300
|
706,471
|
715,357
|
914,186
|
884,209
|
655,167
|
778,046
|
780,220
|
662,367
|
815,336
|
782,610
|
690,538
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
売上原価
|
256,264
|
282,282
|
228,059
|
-
|
276,538
|
299,594
|
239,504
|
-
|
260,970
|
270,273
|
225,275
|
-
|
271,620
|
311,248
|
243,006
|
-
|
288,156
|
311,182
|
245,714
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益
|
72,033
|
82,442
|
50,117
|
26,314
|
72,586
|
83,735
|
73,323
|
49,404
|
96,606
|
90,512
|
69,441
|
39,251
|
86,739
|
89,801
|
77,826
|
48,115
|
99,691
|
95,373
|
72,399
|
59,504
|
-62,158
|
146,524
|
123,358
|
108,755
|
188,503
|
205,857
|
168,505
|
201,121
|
200,057
|
208,977
|
352,107
|
319,963
|
223,917
|
331,460
|
302,677
|
259,849
|
332,454
|
293,941
|
241,594
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
76,221
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
29,614
|
41,163
|
8,967
|
-
|
29,681
|
33,360
|
24,088
|
-
|
35,458
|
43,256
|
21,176
|
-
|
31,497
|
34,432
|
27,199
|
-
|
51,056
|
46,749
|
24,903
|
-
|
-200,347
|
57,219
|
41,020
|
-
|
107,098
|
121,574
|
82,963
|
109,266
|
111,561
|
110,314
|
251,607
|
217,585
|
124,487
|
245,451
|
198,037
|
153,266
|
226,215
|
187,376
|
126,864
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
24,985
|
36,832
|
-301
|
-
|
18,815
|
19,221
|
16,804
|
-
|
33,711
|
40,444
|
17,727
|
-
|
27,972
|
31,916
|
25,076
|
-
|
48,068
|
42,124
|
18,574
|
-
|
-205,515
|
4,712
|
27,790
|
-
|
97,695
|
112,365
|
74,695
|
103,373
|
102,922
|
102,537
|
242,437
|
198,929
|
108,611
|
227,288
|
183,602
|
135,707
|
210,507
|
171,176
|
108,562
|
|
経常(税引前)利益率(%)
|
7.61
|
10.1
|
-0.11
|
-
|
5.39
|
5.01
|
5.37
|
-
|
9.43
|
11.21
|
6.01
|
-
|
7.81
|
7.96
|
7.82
|
-
|
12.39
|
10.36
|
5.84
|
-
|
-49.68
|
0.95
|
7.06
|
-
|
19.21
|
20.65
|
15.36
|
15.44
|
14.57
|
14.33
|
26.52
|
22.5
|
16.58
|
29.21
|
23.53
|
20.49
|
25.82
|
21.87
|
15.72
|
|
法人税等合計
|
9,695
|
14,062
|
-1,248
|
-
|
7,371
|
4,368
|
8,100
|
-
|
14,194
|
15,348
|
5,986
|
-
|
9,746
|
13,437
|
-7,371
|
-
|
14,284
|
12,194
|
2,490
|
-
|
22,370
|
-3,547
|
4,032
|
-
|
27,200
|
31,827
|
20,264
|
26,455
|
26,816
|
28,792
|
55,065
|
47,508
|
26,068
|
55,058
|
47,476
|
30,131
|
49,886
|
40,920
|
27,091
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
14,669
|
22,768
|
499
|
-13,465
|
11,798
|
14,481
|
7,976
|
-14,057
|
19,421
|
24,281
|
10,258
|
-18,052
|
18,474
|
17,959
|
33,215
|
-4,856
|
33,651
|
29,372
|
16,550
|
1,893
|
-226,356
|
8,462
|
23,659
|
3,533
|
70,668
|
80,605
|
54,041
|
77,123
|
76,312
|
74,462
|
188,482
|
153,377
|
83,182
|
173,905
|
137,027
|
106,880
|
162,322
|
131,174
|
82,289
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.09
|
0.51
|
-0.01
|
-0.26
|
0.18
|
0.18
|
0.13
|
-0.29
|
0.29
|
0.38
|
0.14
|
-0.34
|
0.29
|
0.29
|
0.52
|
-0.11
|
0.51
|
0.45
|
0.25
|
0.01
|
-4.06
|
0.1
|
0.28
|
0.01
|
0.83
|
0.95
|
0.63
|
0.89
|
0.9
|
0.88
|
2.25
|
1.82
|
1
|
2.2
|
1.73
|
1.36
|
2.08
|
1.68
|
1.05
|
|
希薄化後一株あたり利益
|
-0.09
|
0.51
|
-0.01
|
-0.26
|
0.18
|
0.17
|
0.12
|
-0.29
|
0.29
|
0.38
|
0.14
|
-0.34
|
0.28
|
0.29
|
0.51
|
-0.11
|
0.51
|
0.45
|
0.25
|
0.01
|
-4.06
|
0.1
|
0.28
|
0.01
|
0.83
|
0.93
|
0.62
|
0.87
|
0.88
|
0.86
|
2.22
|
1.8
|
0.99
|
2.18
|
1.71
|
1.34
|
2.06
|
1.67
|
1.04
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
0.04
|
0.04
|
0.05
|
0.05
|
0.05
|
0.05
|
0.06
|
0.06
|
0.06
|
-
|
0.07
|
0.07
|
0.07
|
-
|
0.08
|
0.08
|
0.08
|
-
|
1.09
|
0.09
|
0.09
|
-
|
0.09
|
0.09
|
0.09
|
0.11
|
0.11
|
0.11
|
0.12
|
0.12
|
0.12
|
0.14
|
0.14
|
0.14
|
0.16
|
0.16
|
0.16
|