|
(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
|
4Q26
|
|
売上高
|
112,213
|
153,951
|
183,859
|
129,899
|
135,066
|
180,023
|
224,405
|
148,496
|
157,858
|
191,145
|
226,838
|
162,932
|
176,709
|
213,341
|
258,569
|
177,610
|
179,819
|
204,320
|
242,434
|
172,970
|
178,272
|
221,391
|
263,634
|
181,155
|
192,245
|
245,756
|
308,245
|
206,287
|
218,971
|
248,795
|
304,565
|
212,928
|
228,425
|
264,022
|
328,753
|
137,772
|
250,392
|
270,952
|
331,536
|
279,069
|
268,666
|
289,455
|
346,677
|
220,686
|
219,993
|
237,591
|
280,110
|
182,887
|
194,438
|
216,339
|
281,822
|
177,388
|
210,179
|
222,475
|
279,160
|
184,343
|
214,275
|
239,132
|
291,308
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.9
|
3.9
|
2.0
|
7.5
|
4.4
|
|
売上原価
|
74,916
|
93,807
|
113,046
|
87,798
|
88,641
|
112,948
|
138,722
|
100,524
|
102,738
|
120,356
|
138,959
|
112,399
|
115,797
|
135,481
|
160,791
|
121,075
|
122,046
|
134,261
|
158,177
|
123,012
|
123,428
|
145,213
|
169,613
|
129,106
|
132,449
|
162,389
|
193,583
|
143,700
|
146,436
|
161,922
|
190,624
|
146,464
|
151,229
|
169,446
|
200,426
|
114,036
|
159,542
|
165,146
|
201,913
|
175,900
|
163,701
|
174,791
|
212,744
|
148,312
|
144,929
|
155,608
|
184,841
|
133,529
|
132,760
|
143,135
|
185,171
|
125,489
|
138,385
|
144,161
|
178,127
|
129,028
|
138,257
|
149,329
|
179,909
|
|
売上総利益
|
37,297
|
60,144
|
70,813
|
42,101
|
46,425
|
67,075
|
85,683
|
47,972
|
55,120
|
70,789
|
87,879
|
50,533
|
60,912
|
77,860
|
97,778
|
56,535
|
57,773
|
70,059
|
84,257
|
49,958
|
54,844
|
76,178
|
94,021
|
52,049
|
59,796
|
83,367
|
114,662
|
62,587
|
72,535
|
86,873
|
113,941
|
66,464
|
77,196
|
94,576
|
128,327
|
23,736
|
90,850
|
105,806
|
129,623
|
103,169
|
104,965
|
114,664
|
133,933
|
72,374
|
75,064
|
81,983
|
95,269
|
49,358
|
61,678
|
73,204
|
96,651
|
51,899
|
71,794
|
78,314
|
101,033
|
55,315
|
76,018
|
89,803
|
111,399
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36.2
|
30.0
|
35.5
|
37.6
|
38.2
|
|
販売管理費
|
33,747
|
37,327
|
39,500
|
34,839
|
42,647
|
45,674
|
49,582
|
43,943
|
47,285
|
50,111
|
47,579
|
46,820
|
49,307
|
52,885
|
66,500
|
52,409
|
52,461
|
54,835
|
62,753
|
53,899
|
55,980
|
59,265
|
66,115
|
58,283
|
60,558
|
64,559
|
77,713
|
64,296
|
65,837
|
68,479
|
76,245
|
65,496
|
65,523
|
70,266
|
79,471
|
51,584
|
57,738
|
67,941
|
75,814
|
68,889
|
73,011
|
74,822
|
82,198
|
71,877
|
70,109
|
71,544
|
80,059
|
70,712
|
72,171
|
73,361
|
129,436
|
72,054
|
72,187
|
75,946
|
80,903
|
75,187
|
75,911
|
78,030
|
86,366
|
|
営業利益
|
3,550
|
22,817
|
31,313
|
7,262
|
3,778
|
21,401
|
36,101
|
4,029
|
7,835
|
20,678
|
40,300
|
3,713
|
11,605
|
24,975
|
31,278
|
4,126
|
5,312
|
15,224
|
21,504
|
-3,941
|
-1,136
|
16,913
|
27,906
|
-6,234
|
-762
|
18,808
|
36,949
|
-1,709
|
6,698
|
18,394
|
37,696
|
968
|
11,673
|
24,310
|
48,856
|
-27,848
|
33,112
|
37,865
|
53,809
|
34,280
|
31,954
|
39,842
|
51,735
|
497
|
4,955
|
10,439
|
15,210
|
-21,354
|
-10,493
|
-157
|
-32,785
|
-20,155
|
-393
|
2,368
|
20,130
|
-19,872
|
107
|
11,773
|
25,033
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.2
|
-10.8
|
0.0
|
4.9
|
8.6
|
|
経常(税引前)利益
|
3,987
|
23,128
|
31,454
|
7,769
|
4,816
|
21,451
|
36,243
|
4,098
|
7,819
|
20,262
|
39,785
|
3,981
|
11,954
|
24,902
|
30,814
|
4,446
|
5,191
|
15,237
|
20,987
|
-3,411
|
-1,364
|
16,887
|
28,112
|
-6,602
|
-693
|
18,593
|
37,106
|
-1,908
|
7,184
|
18,813
|
38,241
|
1,973
|
13,030
|
25,587
|
50,403
|
-26,668
|
34,298
|
38,720
|
56,107
|
35,509
|
32,768
|
41,203
|
51,032
|
1,161
|
5,546
|
9,611
|
16,148
|
-21,037
|
-9,295
|
-246
|
-31,299
|
-19,601
|
556
|
3,164
|
19,957
|
-15,773
|
912
|
12,389
|
26,536
|
|
経常(税引前)利益率(%)
|
3.6
|
15.0
|
17.1
|
6.0
|
3.6
|
11.9
|
16.2
|
2.8
|
5.0
|
10.6
|
17.5
|
2.4
|
6.8
|
11.7
|
11.9
|
2.5
|
2.9
|
7.5
|
8.7
|
-2.0
|
-0.8
|
7.6
|
10.7
|
-3.6
|
-0.4
|
7.6
|
12.0
|
-0.9
|
3.3
|
7.6
|
12.6
|
0.9
|
5.7
|
9.7
|
15.3
|
-19.4
|
13.7
|
14.3
|
16.9
|
12.7
|
12.2
|
14.2
|
14.7
|
0.5
|
2.5
|
4.0
|
5.8
|
-11.5
|
-4.8
|
-0.1
|
-11.1
|
-11.0
|
0.3
|
1.4
|
7.1
|
-8.6
|
0.4
|
5.2
|
9.1
|
|
法人税等合計
|
1,396
|
8,991
|
12,717
|
3,242
|
2,730
|
8,784
|
13,359
|
1,600
|
3,080
|
8,402
|
12,934
|
1,485
|
4,498
|
9,175
|
13,301
|
1,676
|
1,978
|
5,584
|
7,838
|
-1,274
|
-526
|
6,192
|
9,928
|
-2,154
|
-85
|
6,671
|
17,169
|
699
|
2,807
|
4,990
|
8,629
|
1,180
|
4,005
|
6,408
|
12,519
|
-5,567
|
8,906
|
9,581
|
13,310
|
9,124
|
8,770
|
10,501
|
12,828
|
1,558
|
2,479
|
2,679
|
4,716
|
-2,655
|
-786
|
1,985
|
2,188
|
-2,821
|
1,403
|
2,005
|
5,203
|
-1,443
|
1,914
|
3,229
|
6,986
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.1
|
9.1
|
209.9
|
26.1
|
26.3
|
|
純利益
|
2,591
|
14,137
|
18,737
|
4,527
|
2,086
|
12,667
|
22,884
|
2,498
|
4,739
|
11,860
|
26,851
|
2,496
|
7,456
|
15,727
|
17,513
|
2,770
|
3,213
|
9,653
|
13,149
|
-2,137
|
-838
|
10,695
|
18,184
|
-4,448
|
-608
|
11,922
|
19,937
|
-2,607
|
4,377
|
13,823
|
29,612
|
793
|
9,025
|
19,179
|
37,884
|
-21,101
|
25,392
|
29,139
|
42,797
|
26,385
|
23,998
|
30,702
|
38,204
|
-397
|
3,067
|
6,932
|
11,432
|
-18,382
|
-8,509
|
-2,231
|
-33,488
|
-16,780
|
-847
|
1,159
|
14,754
|
-14,330
|
-1,002
|
9,160
|
19,550
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.3
|
-7.8
|
-0.5
|
3.8
|
6.7
|
|
一株あたり利益
|
0.08
|
0.46
|
0.61
|
0.15
|
0.07
|
0.41
|
0.75
|
0.08
|
0.16
|
0.4
|
0.9
|
0.09
|
0.26
|
0.54
|
0.61
|
0.1
|
0.11
|
0.36
|
0.49
|
-0.08
|
-0.03
|
0.44
|
0.74
|
-0.18
|
-0.02
|
0.48
|
0.81
|
-0.1
|
0.18
|
0.55
|
1.18
|
0.03
|
0.36
|
0.76
|
1.5
|
-0.84
|
1.02
|
1.17
|
1.72
|
1.05
|
0.95
|
1.26
|
1.67
|
-0.02
|
0.16
|
0.36
|
0.6
|
-0.96
|
-0.44
|
-0.12
|
-1.74
|
-0.86
|
-0.04
|
0.06
|
0.77
|
-0.79
|
-0.06
|
0.57
|
1.16
|
|
希薄化後一株あたり利益
|
0.08
|
0.45
|
0.6
|
0.14
|
0.07
|
0.4
|
0.74
|
0.08
|
0.16
|
0.39
|
0.89
|
0.09
|
0.26
|
0.54
|
0.59
|
0.09
|
0.11
|
0.36
|
0.49
|
-0.08
|
-0.03
|
0.43
|
0.73
|
-0.18
|
-0.02
|
0.48
|
0.8
|
-0.1
|
0.17
|
0.55
|
1.17
|
0.03
|
0.36
|
0.75
|
1.48
|
-0.84
|
1.01
|
1.16
|
1.68
|
1.03
|
0.94
|
1.25
|
1.65
|
-0.02
|
0.16
|
0.36
|
0.59
|
-0.96
|
-0.44
|
-0.12
|
-1.74
|
-0.86
|
-0.04
|
0.06
|
0.77
|
-0.79
|
-0.06
|
0.55
|
1.14
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,783
|
-14,485
|
5,427
|
17,062
|
30,158
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.2
|
-7.9
|
2.5
|
7.1
|
10.4
|