|
(単位:千ドル)
|
2Q11
|
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
|
|
売上高
|
299,000
|
348,547
|
382,052
|
367,365
|
342,560
|
-
|
338,064
|
330,804
|
303,990
|
-
|
346,913
|
386,047
|
376,617
|
-
|
345,865
|
315,251
|
276,922
|
-
|
258,349
|
273,608
|
268,255
|
-
|
334,893
|
356,195
|
331,442
|
-
|
375,598
|
452,917
|
456,976
|
429,590
|
445,919
|
429,151
|
384,230
|
319,740
|
354,380
|
248,296
|
299,921
|
331,547
|
463,124
|
556,077
|
668,466
|
696,333
|
709,176
|
634,437
|
573,076
|
569,268
|
526,411
|
526,642
|
526,250
|
469,996
|
492,941
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
238,618
|
281,058
|
306,678
|
295,878
|
276,504
|
-
|
266,154
|
261,854
|
240,974
|
-
|
275,467
|
311,421
|
305,080
|
-
|
279,939
|
255,838
|
218,172
|
-
|
199,820
|
205,688
|
211,037
|
-
|
258,454
|
283,041
|
265,351
|
-
|
294,777
|
356,061
|
365,362
|
-
|
366,382
|
351,494
|
311,104
|
-
|
282,522
|
196,237
|
239,967
|
-
|
354,665
|
428,704
|
520,866
|
555,107
|
560,546
|
527,466
|
452,636
|
441,872
|
414,480
|
407,538
|
406,547
|
363,144
|
374,500
|
|
営業費用
|
285,101
|
339,232
|
369,789
|
357,621
|
337,936
|
-
|
328,483
|
324,780
|
299,816
|
-
|
340,684
|
378,939
|
372,500
|
-
|
342,520
|
339,649
|
276,469
|
-
|
258,314
|
265,269
|
268,228
|
-
|
323,842
|
346,562
|
326,156
|
-
|
363,253
|
428,598
|
438,362
|
-
|
439,845
|
423,211
|
380,649
|
-
|
351,329
|
255,781
|
300,284
|
-
|
431,534
|
513,640
|
606,306
|
643,211
|
655,311
|
615,351
|
555,353
|
543,496
|
505,526
|
510,704
|
511,140
|
462,187
|
485,148
|
|
営業利益
|
13,899
|
9,315
|
12,263
|
9,744
|
4,624
|
-8,182
|
9,581
|
6,024
|
4,174
|
-124
|
6,229
|
7,108
|
4,117
|
-26,662
|
3,345
|
-24,398
|
-
|
-7,179
|
35
|
8,339
|
27
|
-2,653
|
11,051
|
9,633
|
5,286
|
-1,984
|
12,345
|
24,319
|
18,614
|
1,774
|
6,074
|
5,940
|
3,581
|
1,015
|
3,051
|
-7,485
|
-363
|
5,370
|
31,590
|
42,437
|
62,160
|
53,122
|
53,865
|
19,086
|
17,723
|
25,772
|
20,885
|
15,938
|
15,110
|
7,809
|
7,793
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
13,073
|
6,987
|
10,189
|
7,566
|
2,555
|
-10,171
|
7,906
|
4,315
|
2,484
|
-1,781
|
4,477
|
5,325
|
2,495
|
-28,411
|
1,751
|
-25,895
|
-1,036
|
-8,414
|
-1,255
|
7,007
|
-1,288
|
-4,044
|
9,399
|
7,817
|
3,298
|
-
|
10,313
|
21,556
|
15,708
|
-
|
2,846
|
2,707
|
1,024
|
-
|
795
|
-9,402
|
-2,081
|
-
|
29,925
|
40,421
|
60,198
|
51,118
|
51,579
|
16,062
|
13,489
|
21,541
|
16,904
|
11,909
|
10,696
|
3,903
|
3,590
|
|
経常(税引前)利益率(%)
|
4.37
|
2.0
|
2.67
|
2.06
|
0.75
|
-
|
2.34
|
1.3
|
0.82
|
-
|
1.29
|
1.38
|
0.66
|
-
|
0.51
|
-8.21
|
-0.37
|
-
|
-0.49
|
2.56
|
-0.48
|
-
|
2.81
|
2.19
|
1.0
|
-
|
2.75
|
4.76
|
3.44
|
-
|
0.64
|
0.63
|
0.27
|
-
|
0.22
|
-3.79
|
-0.69
|
-
|
6.46
|
7.27
|
9.01
|
7.34
|
7.27
|
2.53
|
2.35
|
3.78
|
3.21
|
2.26
|
2.03
|
0.83
|
0.73
|
|
法人税等合計
|
5,127
|
851
|
3,959
|
3,040
|
916
|
-
|
2,743
|
1,790
|
1,144
|
-
|
1,700
|
1,831
|
939
|
-
|
682
|
-3,635
|
-438
|
-
|
-488
|
3,457
|
469
|
-
|
1,700
|
3,020
|
1,018
|
-
|
2,684
|
5,708
|
4,109
|
-
|
772
|
626
|
433
|
-
|
202
|
-2,900
|
-600
|
-
|
7,900
|
10,800
|
15,700
|
13,800
|
14,000
|
4,000
|
3,600
|
6,500
|
4,700
|
3,200
|
3,000
|
1,200
|
1,100
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
7,946
|
6,136
|
6,230
|
4,526
|
1,639
|
-
|
5,163
|
2,525
|
1,340
|
-1,381
|
2,777
|
3,494
|
1,556
|
-26,891
|
1,069
|
-22,260
|
-598
|
-4,988
|
-767
|
3,550
|
-1,757
|
-2,104
|
7,699
|
4,797
|
2,280
|
4,187
|
7,629
|
15,848
|
11,599
|
-1,316
|
2,074
|
2,081
|
591
|
-890
|
593
|
-6,454
|
-1,520
|
1,786
|
22,008
|
29,649
|
44,533
|
37,302
|
37,624
|
12,046
|
9,872
|
15,019
|
12,230
|
8,697
|
7,660
|
2,734
|
2,509
|
|
純利益率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.73
|
0.56
|
0.57
|
0.41
|
0.15
|
-0.92
|
0.47
|
0.23
|
0.12
|
-0.12
|
0.25
|
0.32
|
0.14
|
-2.42
|
0.1
|
-1.99
|
-0.05
|
-0.45
|
-0.07
|
0.32
|
-0.16
|
-0.19
|
0.68
|
0.42
|
0.2
|
0.37
|
0.67
|
1.39
|
1.01
|
-0.11
|
0.18
|
0.18
|
0.05
|
-0.08
|
0.05
|
-0.56
|
-0.13
|
0.16
|
1.92
|
2.58
|
3.88
|
3.23
|
3.26
|
1.04
|
0.85
|
1.3
|
1.06
|
0.75
|
0.66
|
0.23
|
0.21
|
|
希薄化後一株あたり利益
|
0.73
|
0.56
|
0.57
|
0.41
|
0.15
|
-0.92
|
0.47
|
0.23
|
0.12
|
-0.12
|
0.25
|
0.32
|
0.14
|
-2.42
|
0.1
|
-1.99
|
-0.05
|
-0.45
|
-0.07
|
0.32
|
-0.16
|
-0.19
|
0.68
|
0.42
|
0.2
|
0.37
|
0.67
|
1.39
|
1.01
|
-0.11
|
0.18
|
0.18
|
0.05
|
-0.08
|
0.05
|
-0.56
|
-0.13
|
0.16
|
1.91
|
2.58
|
3.87
|
3.23
|
3.26
|
1.04
|
0.85
|
1.3
|
1.06
|
0.75
|
0.66
|
0.23
|
0.21
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
-
|
0.02
|
0.02
|
0.02
|
0.09
|
0.09
|
0.09
|
0.13
|
0.13
|
0.13
|
0.15
|
0.15
|
0.15
|
0.16
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|