|
(単位:千ドル)
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
売上高
|
-
|
164,449
|
175,108
|
188,142
|
193,610
|
186,629
|
200,293
|
217,753
|
237,666
|
248,789
|
269,445
|
278,293
|
275,509
|
254,984
|
240,581
|
166,919
|
187,391
|
177,872
|
192,824
|
203,405
|
214,294
|
229,210
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-30.2
|
-19.9
|
21.9
|
14.4
|
28.9
|
|
売上原価
|
-
|
90,024
|
88,102
|
93,982
|
91,078
|
85,464
|
90,690
|
99,379
|
83,962
|
84,776
|
100,585
|
120,343
|
114,095
|
121,156
|
117,333
|
92,148
|
101,729
|
96,657
|
112,945
|
112,103
|
115,002
|
122,109
|
|
売上総利益
|
-
|
74,425
|
87,006
|
94,160
|
102,532
|
101,165
|
109,603
|
118,374
|
132,022
|
142,594
|
153,089
|
157,950
|
159,503
|
133,828
|
123,248
|
74,771
|
85,662
|
81,215
|
79,879
|
91,302
|
99,292
|
107,101
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45.7
|
41.4
|
44.9
|
46.3
|
46.7
|
|
研究開発費
|
-
|
30,999
|
28,140
|
29,554
|
29,590
|
30,297
|
32,432
|
33,857
|
35,567
|
39,593
|
41,833
|
42,975
|
43,428
|
44,396
|
45,839
|
45,204
|
43,510
|
43,317
|
47,618
|
46,500
|
50,891
|
52,878
|
|
販売管理費
|
-
|
67,650
|
34,799
|
32,064
|
34,088
|
37,963
|
46,822
|
69,980
|
39,117
|
37,373
|
48,252
|
44,229
|
43,160
|
52,746
|
48,294
|
40,197
|
38,085
|
37,939
|
45,459
|
47,542
|
42,158
|
44,649
|
|
営業費用
|
-
|
98,649
|
67,558
|
61,918
|
63,978
|
65,560
|
79,354
|
103,637
|
72,184
|
76,966
|
89,985
|
87,204
|
86,588
|
97,142
|
107,351
|
85,401
|
81,595
|
81,256
|
93,077
|
94,042
|
93,049
|
97,527
|
|
営業利益
|
-
|
-24,224
|
19,448
|
32,242
|
38,554
|
35,605
|
30,249
|
14,737
|
59,838
|
65,628
|
63,104
|
70,746
|
72,915
|
36,686
|
15,897
|
-10,630
|
4,067
|
-41
|
-13,198
|
-2,740
|
6,243
|
9,574
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0
|
-6.8
|
-1.3
|
2.9
|
4.2
|
|
経常(税引前)利益
|
-
|
-35,583
|
17,050
|
31,970
|
39,366
|
39,254
|
30,156
|
12,248
|
59,086
|
72,091
|
67,921
|
68,104
|
73,071
|
36,371
|
17,251
|
-16,573
|
-43,083
|
-7,602
|
-18,438
|
-9,993
|
-2,715
|
494
|
|
経常(税引前)利益率(%)
|
-
|
-21.6
|
9.7
|
17.0
|
20.3
|
21.0
|
15.1
|
5.6
|
24.9
|
29.0
|
25.2
|
24.5
|
26.5
|
14.3
|
7.2
|
-9.9
|
-23.0
|
-4.3
|
-9.6
|
-4.9
|
-1.3
|
0.2
|
|
法人税等合計
|
-
|
-30,523
|
8,361
|
4,263
|
6,143
|
6,281
|
4,504
|
1,965
|
8,438
|
7,540
|
5,909
|
7,215
|
7,400
|
2,969
|
24,325
|
1,040
|
-9,470
|
-803
|
-3,700
|
3,169
|
-9,298
|
-7,868
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.6
|
20.1
|
-31.7
|
342.5
|
-1592.7
|
|
純利益
|
9,618
|
-5,060
|
8,689
|
27,707
|
33,223
|
32,973
|
25,652
|
10,283
|
50,648
|
64,551
|
62,012
|
60,889
|
65,671
|
33,402
|
-7,074
|
-17,613
|
-33,613
|
-6,799
|
-14,738
|
-13,162
|
6,583
|
8,362
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.8
|
-7.6
|
-6.5
|
3.1
|
3.6
|
|
一株あたり利益
|
-
|
-0.04
|
0.03
|
0.15
|
0.17
|
0.17
|
0.14
|
0.05
|
0.26
|
0.34
|
0.32
|
0.32
|
0.34
|
0.17
|
-0.04
|
-0.09
|
-0.18
|
-0.04
|
-0.08
|
-0.07
|
0.04
|
0.04
|
|
希薄化後一株あたり利益
|
-
|
-0.04
|
0.05
|
0.14
|
0.17
|
0.17
|
0.13
|
0.05
|
0.26
|
0.33
|
0.32
|
0.31
|
0.34
|
0.17
|
-0.04
|
-0.09
|
-0.18
|
-0.04
|
-0.08
|
-0.07
|
0.03
|
0.04
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,082
|
2,726
|
13,476
|
22,854
|
26,575
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.0
|
1.4
|
6.6
|
10.7
|
11.6
|