|
(単位:千ドル)
|
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
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
4,178
|
4,425
|
4,542
|
4,823
|
4,600
|
4,858
|
4,829
|
4,706
|
5,320
|
4,892
|
4,937
|
4,975
|
4,843
|
5,013
|
5,435
|
5,798
|
5,152
|
5,773
|
6,331
|
5,870
|
5,776
|
6,236
|
6,895
|
6,474
|
6,228
|
6,525
|
7,871
|
8,593
|
7,495
|
8,127
|
8,223
|
7,970
|
7,620
|
7,871
|
8,114
|
7,540
|
6,860
|
7,205
|
7,503
|
7,315
|
7,258
|
7,633
|
7,680
|
7,764
|
7,824
|
7,772
|
7,869
|
7,876
|
7,852
|
8,042
|
8,066
|
8,024
|
7,968
|
7,928
|
7,825
|
7,843
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.9
|
1.5
|
-1.4
|
-3.0
|
-2.3
|
|
売上原価
|
1,026
|
1,209
|
1,326
|
1,325
|
1,279
|
1,375
|
1,360
|
1,307
|
1,334
|
1,489
|
1,499
|
1,308
|
1,273
|
1,377
|
1,507
|
1,472
|
1,348
|
1,431
|
1,551
|
1,444
|
1,516
|
1,591
|
1,977
|
1,638
|
1,601
|
1,777
|
2,486
|
2,674
|
2,466
|
2,628
|
2,589
|
2,352
|
2,503
|
2,480
|
2,360
|
2,313
|
2,012
|
2,222
|
2,458
|
2,295
|
2,103
|
2,201
|
2,348
|
2,138
|
2,067
|
2,143
|
2,156
|
2,075
|
2,160
|
2,024
|
2,125
|
1,636
|
1,984
|
1,856
|
1,801
|
1,734
|
|
研究開発費
|
14
|
7
|
66
|
21
|
10
|
7
|
8
|
10
|
14
|
18
|
17
|
13
|
11
|
10
|
9
|
13
|
8
|
11
|
13
|
18
|
14
|
8
|
0
|
17
|
13
|
29
|
22
|
26
|
5
|
4
|
2
|
16
|
5
|
9
|
1
|
7
|
6
|
3
|
10
|
30
|
147
|
80
|
80
|
76
|
78
|
304
|
344
|
443
|
502
|
241
|
193
|
304
|
98
|
131
|
61
|
84
|
|
販売管理費
|
3,160
|
4,284
|
3,059
|
3,921
|
2,695
|
2,957
|
2,835
|
2,877
|
3,122
|
2,753
|
2,948
|
3,427
|
2,913
|
3,006
|
2,628
|
3,839
|
3,597
|
3,405
|
3,911
|
3,808
|
3,098
|
3,411
|
3,432
|
3,538
|
3,589
|
3,533
|
4,390
|
4,119
|
3,745
|
3,647
|
3,556
|
3,941
|
3,870
|
3,558
|
3,375
|
3,489
|
3,433
|
3,148
|
3,493
|
4,549
|
3,375
|
3,912
|
3,603
|
4,688
|
3,878
|
4,038
|
3,804
|
5,393
|
4,339
|
4,021
|
4,149
|
6,010
|
4,638
|
4,257
|
3,876
|
5,448
|
|
営業費用
|
4,258
|
5,547
|
4,503
|
5,371
|
4,037
|
4,769
|
4,247
|
4,237
|
4,515
|
4,330
|
4,508
|
4,789
|
4,218
|
4,411
|
4,171
|
5,356
|
4,995
|
4,890
|
7,394
|
5,413
|
4,660
|
5,044
|
5,443
|
5,229
|
5,240
|
5,375
|
6,951
|
6,461
|
6,641
|
7,631
|
6,230
|
6,250
|
6,371
|
6,119
|
5,634
|
5,360
|
5,625
|
5,210
|
5,907
|
8,138
|
5,788
|
6,438
|
6,726
|
7,358
|
6,141
|
6,744
|
6,708
|
24,052
|
7,031
|
6,651
|
6,676
|
8,146
|
6,912
|
6,436
|
5,924
|
11,809
|
|
営業利益
|
-80
|
-1,122
|
38
|
-548
|
563
|
88
|
582
|
468
|
804
|
562
|
428
|
185
|
625
|
602
|
1,264
|
441
|
156
|
882
|
-1,063
|
456
|
1,116
|
1,192
|
1,452
|
1,245
|
987
|
1,149
|
920
|
2,132
|
853
|
496
|
1,993
|
1,719
|
1,249
|
1,752
|
2,480
|
2,180
|
1,235
|
1,995
|
1,596
|
-824
|
1,470
|
1,194
|
954
|
405
|
1,683
|
1,027
|
1,161
|
-16,177
|
821
|
1,391
|
1,389
|
-123
|
1,056
|
1,492
|
1,900
|
-3,967
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.5
|
13.3
|
18.8
|
24.3
|
-50.6
|
|
経常(税引前)利益
|
-1,587
|
-1,443
|
-464
|
-929
|
324
|
-163
|
275
|
-126
|
557
|
317
|
314
|
-513
|
319
|
243
|
899
|
-496
|
-123
|
838
|
-3,544
|
347
|
792
|
828
|
1,142
|
859
|
672
|
855
|
548
|
1,541
|
380
|
104
|
1,615
|
1,291
|
939
|
1,333
|
936
|
1,830
|
952
|
1,641
|
1,261
|
-1,244
|
1,155
|
899
|
640
|
622
|
1,214
|
346
|
1,067
|
-15,994
|
794
|
1,472
|
1,379
|
-843
|
533
|
575
|
1,185
|
-4,632
|
|
経常(税引前)利益率(%)
|
-38.0
|
-32.6
|
-10.2
|
-19.2
|
7.1
|
-3.3
|
5.7
|
-2.7
|
10.5
|
6.5
|
6.4
|
-10.3
|
6.6
|
4.9
|
16.5
|
-8.5
|
-2.4
|
14.5
|
-56.0
|
5.9
|
13.7
|
13.3
|
16.6
|
13.3
|
10.8
|
13.1
|
7.0
|
17.9
|
5.1
|
1.3
|
19.6
|
16.2
|
12.3
|
16.9
|
11.5
|
24.3
|
13.9
|
22.8
|
16.8
|
-17.0
|
15.9
|
11.8
|
8.3
|
8.0
|
15.5
|
4.5
|
13.6
|
-203.0
|
10.1
|
18.3
|
17.1
|
-10.5
|
6.7
|
7.3
|
15.2
|
-59.1
|
|
法人税等合計
|
57
|
1,743
|
44
|
42
|
42
|
42
|
42
|
42
|
47
|
25
|
25
|
25
|
25
|
25
|
-6,932
|
-277
|
0
|
201
|
-899
|
-463
|
305
|
331
|
490
|
180
|
3,202
|
315
|
303
|
650
|
104
|
50
|
498
|
446
|
252
|
380
|
151
|
630
|
258
|
470
|
404
|
-607
|
323
|
265
|
174
|
-216
|
447
|
125
|
387
|
-4,804
|
238
|
816
|
328
|
1,019
|
250
|
219
|
436
|
-815
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-121.0
|
47.0
|
38.1
|
36.8
|
17.6
|
|
純利益
|
-1,683
|
-3,225
|
-548
|
-855
|
244
|
-244
|
194
|
-168
|
397
|
215
|
236
|
-296
|
286
|
210
|
7,829
|
-220
|
-123
|
637
|
-2,645
|
809
|
486
|
496
|
652
|
679
|
-2,531
|
539
|
244
|
890
|
275
|
53
|
1,116
|
844
|
686
|
953
|
784
|
1,199
|
693
|
1,170
|
856
|
-638
|
832
|
634
|
466
|
837
|
766
|
220
|
680
|
-11,191
|
556
|
655
|
1,051
|
-1,862
|
282
|
355
|
749
|
-3,818
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-23.2
|
3.5
|
4.5
|
9.6
|
-48.7
|
|
一株あたり利益
|
-0.15
|
-0.28
|
-0.05
|
-0.08
|
0.02
|
-0.02
|
0.02
|
-0.02
|
0.04
|
0.02
|
0.02
|
-0.03
|
0.03
|
0.02
|
0.83
|
-0.01
|
-0.01
|
0.07
|
-0.35
|
0.09
|
0.07
|
0.07
|
0.09
|
0.1
|
-0.36
|
0.07
|
0.03
|
0.13
|
0.04
|
0.01
|
0.14
|
0.1
|
0.09
|
0.13
|
0.1
|
0.16
|
0.09
|
0.15
|
0.1
|
-0.08
|
0.1
|
0.08
|
0.06
|
0.1
|
0.09
|
0.03
|
0.08
|
-1.34
|
0.07
|
0.08
|
0.13
|
-0.23
|
0.03
|
0.04
|
0.09
|
-0.47
|
|
希薄化後一株あたり利益
|
-0.15
|
-0.28
|
-0.05
|
-0.08
|
0.02
|
-0.02
|
0.02
|
-0.02
|
0.04
|
0.02
|
0.02
|
-0.03
|
0.03
|
0.02
|
0.8
|
-0.01
|
-0.01
|
0.07
|
-0.35
|
0.09
|
0.07
|
0.06
|
0.08
|
0.09
|
-0.36
|
0.07
|
0.03
|
0.13
|
0.03
|
0.01
|
0.13
|
0.1
|
0.08
|
0.12
|
0.1
|
0.15
|
0.08
|
0.14
|
0.1
|
-0.08
|
0.1
|
0.07
|
0.06
|
0.1
|
0.09
|
0.03
|
0.08
|
-1.34
|
0.07
|
0.08
|
0.13
|
-0.22
|
0.03
|
0.04
|
0.09
|
-0.47
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.9
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.25
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
126
|
1,304
|
1,742
|
2,144
|
-3,724
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.6
|
16.4
|
22.0
|
27.4
|
-47.5
|