|
(単位:千ドル)
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
売上高
|
5,344
|
3,216
|
3,687
|
5,555
|
7,183
|
8,251
|
10,146
|
12,038
|
12,382
|
14,848
|
15,784
|
18,115
|
19,399
|
19,777
|
20,472
|
21,225
|
21,023
|
23,212
|
24,857
|
23,245
|
24,757
|
25,640
|
24,883
|
26,861
|
28,387
|
28,349
|
29,651
|
30,154
|
31,481
|
30,946
|
33,120
|
34,036
|
6,922
|
6,924
|
6,816
|
7,313
|
7,049
|
7,099
|
6,961
|
7,714
|
10,283
|
11,434
|
14,685
|
21,697
|
22,711
|
22,939
|
23,318
|
23,852
|
23,508
|
23,403
|
23,862
|
24,396
|
23,969
|
24,106
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.02
|
2.33
|
2.28
|
1.96
|
3
|
|
営業費用
|
3,508
|
3,334
|
6,086
|
6,764
|
-
|
10,494
|
10,020
|
12,761
|
14,431
|
18,669
|
19,299
|
22,126
|
24,312
|
23,304
|
23,635
|
24,733
|
27,435
|
26,594
|
25,849
|
26,610
|
28,455
|
28,377
|
28,473
|
30,333
|
32,504
|
32,278
|
34,548
|
35,897
|
37,045
|
35,744
|
38,667
|
38,506
|
9,225
|
9,846
|
9,579
|
13,169
|
8,968
|
9,428
|
9,865
|
9,840
|
12,992
|
14,013
|
17,803
|
26,094
|
27,628
|
27,980
|
27,452
|
26,725
|
25,742
|
26,689
|
26,625
|
27,242
|
27,386
|
26,837
|
|
営業利益
|
1,836
|
-118
|
-2,399
|
-1,209
|
-
|
-2,243
|
126
|
-723
|
-2,049
|
-3,821
|
-3,515
|
-4,011
|
-4,913
|
-
|
-3,163
|
-3,508
|
-6,412
|
-3,382
|
-992
|
-3,365
|
-3,698
|
-2,737
|
-3,590
|
-3,472
|
-4,117
|
-3,929
|
-4,897
|
-5,743
|
-5,564
|
-4,798
|
-5,547
|
-4,470
|
-2,303
|
-2,922
|
-2,763
|
-5,856
|
-1,919
|
-2,329
|
-2,904
|
-2,126
|
-2,709
|
-2,579
|
-3,118
|
-4,397
|
-4,917
|
-5,041
|
-4,134
|
-2,873
|
-2,234
|
-3,286
|
-2,763
|
-2,846
|
-3,417
|
-2,731
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-14.04
|
-11.58
|
-11.67
|
-14.26
|
-11.33
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3,590
|
-3,779
|
11,905
|
8,308
|
49,655
|
-5,870
|
-4,042
|
-5,021
|
-5,191
|
3,443
|
6,159
|
-4,737
|
-4,150
|
-7,385
|
-3,212
|
-3,674
|
6,127
|
28,172
|
-1,169
|
11,618
|
36,367
|
7,272
|
-4,337
|
-3,986
|
11,289
|
-1,582
|
-1,652
|
-3,058
|
-2,374
|
-2,477
|
-1,953
|
-2,250
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-14.43
|
-14.07
|
41.94
|
29.31
|
167.46
|
-19.47
|
-12.84
|
-16.23
|
-15.67
|
10.12
|
88.98
|
-68.41
|
-60.89
|
-100.98
|
-45.57
|
-51.75
|
88.02
|
365.21
|
-11.37
|
101.61
|
247.65
|
33.52
|
-19.1
|
-17.38
|
48.41
|
-6.63
|
-7.03
|
-13.07
|
-9.95
|
-10.15
|
-8.15
|
-9.33
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
350
|
1,108
|
41
|
61
|
106
|
-253
|
101
|
96
|
62
|
59
|
98
|
51
|
62
|
65
|
65
|
56
|
57
|
67
|
31
|
51
|
74
|
724
|
178
|
-155
|
76
|
51
|
-122
|
49
|
78
|
-65
|
-310
|
71
|
58
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
3,172
|
3,471
|
-2,097
|
-791
|
977
|
-2,182
|
676
|
-160
|
3,755
|
-3,751
|
-3,511
|
-4,003
|
-4,901
|
-2,498
|
-386
|
-2,578
|
5,816
|
-2,034
|
34,845
|
7,284
|
5,802
|
32,302
|
-4,229
|
-3,402
|
11,844
|
8,202
|
49,908
|
-4,689
|
-3,111
|
-4,247
|
-4,317
|
3,345
|
6,148
|
-4,799
|
-4,215
|
-7,450
|
-3,301
|
-3,731
|
6,060
|
28,141
|
-1,254
|
11,544
|
35,643
|
7,094
|
-4,219
|
-4,062
|
11,238
|
-1,460
|
-1,737
|
-3,136
|
-2,309
|
-2,167
|
-2,070
|
-2,308
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-13.4
|
-9.68
|
-8.88
|
-8.64
|
-9.57
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.45
|
1.77
|
-0.33
|
-0.2
|
-0.27
|
-0.27
|
0.21
|
0.38
|
-0.29
|
-
|
-0.44
|
-0.19
|
-0.22
|
0.34
|
1.55
|
-0.08
|
0.62
|
1.91
|
0.37
|
-0.22
|
-0.21
|
0.59
|
-0.08
|
-0.11
|
-0.17
|
-0.13
|
-0.12
|
-0.11
|
-0.12
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.45
|
1.75
|
-0.33
|
-0.2
|
-0.27
|
-0.27
|
0.2
|
0.38
|
-0.29
|
-
|
-0.44
|
-0.19
|
-0.22
|
0.34
|
1.54
|
-0.08
|
0.62
|
1.91
|
0.37
|
-0.22
|
-0.21
|
0.58
|
-0.08
|
-0.11
|
-0.17
|
-0.13
|
-0.12
|
-0.11
|
-0.12
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
0
|
-
|
0.18
|
-
|
-
|
-
|
0.2
|
0.2
|
0.22
|
-
|
0.22
|
0.22
|
0.22
|
-
|
0.22
|
0.22
|
0.23
|
-
|
0.23
|
0.25
|
0.25
|
-
|
0.25
|
0.25
|
0.25
|
-
|
0.25
|
0.25
|
0.25
|
-
|
0.25
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
3,149
|
-
|
-
|
-
|
3,810
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
13.46
|
-
|
-
|
-
|
15.81
|