|
(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
|
2Q25
|
|
売上高
|
97,959
|
83,655
|
78,565
|
78,928
|
81,301
|
91,424
|
90,548
|
94,439
|
103,628
|
94,003
|
85,820
|
98,005
|
105,769
|
111,633
|
91,038
|
99,129
|
112,297
|
104,999
|
98,375
|
107,425
|
121,187
|
131,800
|
117,518
|
126,123
|
128,827
|
137,899
|
99,403
|
111,702
|
114,699
|
115,516
|
89,350
|
100,304
|
114,485
|
120,191
|
101,682
|
119,023
|
150,508
|
170,026
|
162,074
|
168,670
|
172,231
|
184,948
|
202,042
|
236,334
|
250,008
|
261,016
|
263,835
|
226,310
|
198,139
|
200,945
|
220,242
|
241,882
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
67,796
|
51,808
|
44,746
|
45,707
|
47,795
|
-
|
49,433
|
51,934
|
56,221
|
-
|
48,894
|
53,663
|
60,689
|
-
|
48,548
|
50,840
|
59,184
|
-
|
52,893
|
57,419
|
67,643
|
-
|
83,141
|
82,800
|
84,194
|
-
|
57,344
|
60,836
|
61,866
|
-
|
51,007
|
55,636
|
64,283
|
-
|
56,058
|
62,618
|
74,533
|
-
|
75,832
|
79,051
|
82,738
|
93,156
|
101,862
|
117,762
|
121,957
|
124,546
|
123,286
|
103,733
|
90,536
|
90,898
|
97,534
|
105,587
|
|
売上総利益
|
30,163
|
31,847
|
33,819
|
33,221
|
33,506
|
37,030
|
41,115
|
42,505
|
47,407
|
40,047
|
36,926
|
44,342
|
45,080
|
51,441
|
42,490
|
48,289
|
53,113
|
46,537
|
45,482
|
50,006
|
53,544
|
52,186
|
34,377
|
43,323
|
44,633
|
50,557
|
42,059
|
50,866
|
52,833
|
51,624
|
38,343
|
44,668
|
50,202
|
54,712
|
45,624
|
56,405
|
75,975
|
89,015
|
86,242
|
89,619
|
89,493
|
91,792
|
100,180
|
118,572
|
128,051
|
136,470
|
140,549
|
122,577
|
107,603
|
110,047
|
122,708
|
136,295
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
18,584
|
16,717
|
16,966
|
16,473
|
16,165
|
-
|
20,171
|
20,035
|
19,777
|
-
|
19,630
|
19,544
|
19,930
|
-
|
21,914
|
22,851
|
22,120
|
-
|
22,773
|
25,033
|
28,119
|
-
|
33,808
|
32,950
|
32,633
|
-
|
25,536
|
22,101
|
21,111
|
-
|
19,330
|
20,700
|
20,890
|
-
|
20,671
|
20,921
|
20,378
|
-
|
24,364
|
25,716
|
25,727
|
29,817
|
30,430
|
33,196
|
43,173
|
45,341
|
46,963
|
44,422
|
44,123
|
45,467
|
43,980
|
45,787
|
|
営業費用
|
47,700
|
38,741
|
41,188
|
40,051
|
40,583
|
-
|
46,655
|
47,350
|
47,419
|
-
|
46,823
|
48,232
|
48,824
|
-
|
54,377
|
54,054
|
52,236
|
-
|
56,220
|
55,887
|
52,809
|
-
|
67,193
|
62,037
|
61,896
|
-
|
53,168
|
53,792
|
52,157
|
-
|
47,456
|
49,599
|
53,053
|
-
|
51,964
|
59,743
|
54,225
|
-
|
65,440
|
69,090
|
71,502
|
81,939
|
90,479
|
98,567
|
118,115
|
124,659
|
124,620
|
124,609
|
118,959
|
120,943
|
128,789
|
135,904
|
|
営業利益
|
-17,537
|
-6,894
|
-7,369
|
-6,830
|
-7,077
|
-7,748
|
-5,540
|
-4,845
|
-12
|
-8,056
|
-9,897
|
-3,890
|
-3,744
|
-2,853
|
-11,887
|
-5,765
|
877
|
-9,735
|
-10,738
|
-5,881
|
735
|
-12,235
|
-32,816
|
-18,714
|
-17,263
|
-12,763
|
-11,109
|
-2,926
|
676
|
-5,155
|
-9,113
|
-4,931
|
-2,851
|
1,494
|
-6,340
|
-3,338
|
21,750
|
24,774
|
20,802
|
20,529
|
17,991
|
9,853
|
9,701
|
20,005
|
9,936
|
11,811
|
15,929
|
-2,032
|
-11,356
|
-10,896
|
-6,081
|
391
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-17,532
|
-6,896
|
-7,426
|
-6,950
|
-7,096
|
-
|
-5,846
|
-4,929
|
-30
|
-
|
-9,917
|
-3,848
|
-3,733
|
-
|
-11,839
|
-5,677
|
1,107
|
-
|
-10,608
|
-5,702
|
845
|
-
|
-32,652
|
-18,811
|
-17,628
|
-
|
-11,626
|
-2,635
|
894
|
-
|
-9,612
|
-4,950
|
-2,769
|
-
|
-6,615
|
-4,064
|
20,687
|
-
|
20,765
|
20,665
|
17,442
|
9,820
|
9,669
|
20,466
|
11,409
|
14,229
|
18,143
|
468
|
-8,682
|
-7,792
|
-2,990
|
3,427
|
|
経常(税引前)利益率(%)
|
-17.9
|
-8.24
|
-9.45
|
-8.81
|
-8.73
|
-
|
-6.46
|
-5.22
|
-0.03
|
-
|
-11.56
|
-3.93
|
-3.53
|
-
|
-13.0
|
-5.73
|
0.99
|
-
|
-10.78
|
-5.31
|
0.7
|
-
|
-27.78
|
-14.91
|
-13.68
|
-
|
-11.7
|
-2.36
|
0.78
|
-
|
-10.76
|
-4.93
|
-2.42
|
-
|
-6.51
|
-3.41
|
13.74
|
-
|
12.81
|
12.25
|
10.13
|
5.31
|
4.79
|
8.66
|
4.56
|
5.45
|
6.88
|
0.21
|
-4.38
|
-3.88
|
-1.36
|
1.42
|
|
法人税等合計
|
114
|
38
|
95
|
141
|
44
|
-
|
357
|
224
|
-574
|
-
|
110
|
103
|
115
|
-
|
91
|
102
|
185
|
-
|
121
|
124
|
209
|
-
|
673
|
177
|
225
|
-
|
110
|
158
|
85
|
-
|
155
|
95
|
610
|
-
|
329
|
148
|
149
|
-
|
150
|
207
|
-159,982
|
1,701
|
2,148
|
7,023
|
1,811
|
4,856
|
1,190
|
365
|
-724
|
-3,824
|
1,797
|
3,626
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-17,646
|
-6,934
|
-7,521
|
-7,091
|
-7,140
|
-6,574
|
-6,203
|
-5,153
|
544
|
-6,453
|
-10,027
|
-3,951
|
-3,848
|
-2,988
|
-11,930
|
-5,779
|
922
|
-9,546
|
-10,729
|
-5,826
|
636
|
-11,483
|
-33,325
|
-18,988
|
-17,853
|
-12,866
|
-11,736
|
-2,793
|
809
|
-5,578
|
-9,767
|
-5,045
|
-3,379
|
497
|
-6,944
|
-4,212
|
20,538
|
24,102
|
20,615
|
20,458
|
177,424
|
8,119
|
7,521
|
13,443
|
9,598
|
9,373
|
16,953
|
103
|
-7,958
|
-3,968
|
-4,787
|
-199
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.01
|
-
|
-0.2
|
-
|
-0.08
|
-
|
-
|
-
|
0.02
|
-
|
-
|
-
|
0.01
|
-
|
-
|
-
|
-0.35
|
-
|
-
|
-
|
0.02
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.34
|
0.39
|
0.33
|
0.32
|
2.79
|
0.13
|
0.12
|
0.21
|
0.15
|
0.14
|
0.26
|
0
|
-0.12
|
-0.06
|
-0.07
|
0
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.01
|
-
|
-0.2
|
-
|
-0.08
|
-
|
-
|
-
|
0.02
|
-
|
-
|
-
|
0.01
|
-
|
-
|
-
|
-0.35
|
-
|
-
|
-
|
0.02
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.32
|
0.37
|
0.31
|
0.3
|
2.61
|
0.12
|
0.11
|
0.19
|
0.14
|
0.13
|
0.24
|
0
|
-0.12
|
-0.06
|
-0.07
|
0
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|