|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
4,178
|
4,425
|
4,542
|
4,600
|
4,858
|
4,829
|
5,320
|
4,892
|
4,937
|
4,843
|
5,013
|
5,435
|
5,152
|
5,773
|
6,331
|
5,776
|
6,236
|
6,895
|
6,228
|
6,525
|
7,871
|
7,495
|
8,127
|
8,223
|
7,620
|
7,871
|
8,114
|
6,860
|
7,205
|
7,503
|
7,258
|
7,633
|
7,680
|
7,824
|
7,772
|
7,869
|
7,852
|
8,042
|
8,066
|
7,968
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
1,026
|
1,209
|
1,326
|
1,279
|
1,375
|
1,360
|
1,334
|
1,489
|
1,499
|
1,273
|
1,377
|
1,507
|
1,348
|
1,431
|
1,551
|
1,516
|
1,591
|
1,977
|
1,601
|
1,777
|
2,486
|
2,466
|
2,628
|
2,589
|
2,503
|
2,480
|
2,360
|
2,012
|
2,222
|
2,458
|
2,103
|
2,201
|
2,348
|
2,067
|
2,143
|
2,156
|
2,160
|
2,024
|
2,125
|
1,984
|
|
研究開発費
|
14
|
7
|
66
|
10
|
7
|
8
|
14
|
18
|
17
|
11
|
10
|
9
|
8
|
11
|
13
|
14
|
8
|
0
|
13
|
29
|
22
|
5
|
4
|
2
|
5
|
9
|
1
|
6
|
3
|
10
|
147
|
80
|
80
|
78
|
304
|
344
|
502
|
241
|
193
|
98
|
|
販売管理費
|
3,160
|
4,284
|
3,059
|
2,695
|
2,957
|
2,835
|
3,122
|
2,753
|
2,948
|
2,913
|
3,006
|
2,628
|
3,597
|
3,405
|
3,911
|
3,098
|
3,411
|
3,432
|
3,589
|
3,533
|
4,390
|
3,745
|
3,647
|
3,556
|
3,870
|
3,558
|
3,375
|
3,433
|
3,148
|
3,493
|
3,375
|
3,912
|
3,603
|
3,878
|
4,038
|
3,804
|
4,339
|
4,021
|
4,149
|
4,638
|
|
営業費用
|
4,258
|
5,547
|
4,503
|
4,037
|
4,769
|
4,247
|
4,515
|
4,330
|
4,508
|
4,218
|
4,411
|
4,171
|
4,995
|
4,890
|
7,394
|
4,660
|
5,044
|
5,443
|
5,240
|
5,375
|
6,951
|
6,641
|
7,631
|
6,230
|
6,371
|
6,119
|
5,634
|
5,625
|
5,210
|
5,907
|
5,788
|
6,438
|
6,726
|
6,141
|
6,744
|
6,708
|
7,031
|
6,651
|
6,676
|
6,912
|
|
営業利益
|
-80
|
-1,122
|
38
|
563
|
88
|
582
|
804
|
562
|
428
|
625
|
602
|
1,264
|
156
|
882
|
-1,063
|
1,116
|
1,192
|
1,452
|
987
|
1,149
|
920
|
853
|
496
|
1,993
|
1,249
|
1,752
|
2,480
|
1,235
|
1,995
|
1,596
|
1,470
|
1,194
|
954
|
1,683
|
1,027
|
1,161
|
821
|
1,391
|
1,389
|
1,056
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-1,587
|
-1,443
|
-464
|
324
|
-163
|
275
|
557
|
317
|
314
|
319
|
243
|
899
|
-123
|
838
|
-3,544
|
792
|
828
|
1,142
|
672
|
855
|
548
|
380
|
104
|
1,615
|
939
|
1,333
|
936
|
952
|
1,641
|
1,261
|
1,155
|
899
|
640
|
1,214
|
346
|
1,067
|
794
|
1,472
|
1,379
|
533
|
|
経常(税引前)利益率(%)
|
-37.96
|
-32.59
|
-10.21
|
7.06
|
-3.34
|
5.7
|
10.49
|
6.48
|
6.37
|
6.6
|
4.86
|
16.54
|
-2.39
|
14.53
|
-55.96
|
13.72
|
13.29
|
16.57
|
10.8
|
13.11
|
6.96
|
5.08
|
1.29
|
19.64
|
12.33
|
16.94
|
11.54
|
13.88
|
22.78
|
16.81
|
15.92
|
11.79
|
8.34
|
15.52
|
4.46
|
13.57
|
10.12
|
18.3
|
17.11
|
6.7
|
|
法人税等合計
|
57
|
1,743
|
44
|
42
|
42
|
42
|
47
|
25
|
25
|
25
|
25
|
-6,932
|
0
|
201
|
-899
|
305
|
331
|
490
|
3,202
|
315
|
303
|
104
|
50
|
498
|
252
|
380
|
151
|
258
|
470
|
404
|
323
|
265
|
174
|
447
|
125
|
387
|
238
|
816
|
328
|
250
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-1,683
|
-3,225
|
-548
|
244
|
-244
|
194
|
397
|
215
|
236
|
286
|
210
|
7,829
|
-123
|
637
|
-2,645
|
486
|
496
|
652
|
-2,531
|
539
|
244
|
275
|
53
|
1,116
|
686
|
953
|
784
|
693
|
1,170
|
856
|
832
|
634
|
466
|
766
|
220
|
680
|
556
|
655
|
1,051
|
282
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.15
|
-0.28
|
-0.05
|
0.02
|
-0.02
|
0.02
|
0.04
|
0.02
|
0.02
|
0.03
|
0.02
|
0.83
|
-0.01
|
0.07
|
-0.35
|
0.07
|
0.07
|
0.09
|
-0.36
|
0.07
|
0.03
|
0.04
|
0.01
|
0.14
|
0.09
|
0.13
|
0.1
|
0.09
|
0.15
|
0.1
|
0.1
|
0.08
|
0.06
|
0.09
|
0.03
|
0.08
|
0.07
|
0.08
|
0.13
|
0.03
|
|
希薄化後一株あたり利益
|
-0.15
|
-0.28
|
-0.05
|
0.02
|
-0.02
|
0.02
|
0.04
|
0.02
|
0.02
|
0.03
|
0.02
|
0.8
|
-0.01
|
0.07
|
-0.35
|
0.07
|
0.06
|
0.08
|
-0.36
|
0.07
|
0.03
|
0.03
|
0.01
|
0.13
|
0.08
|
0.12
|
0.1
|
0.08
|
0.14
|
0.1
|
0.1
|
0.07
|
0.06
|
0.09
|
0.03
|
0.08
|
0.07
|
0.08
|
0.13
|
0.03
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.9
|
-
|
-
|
-
|
-
|
-
|
-
|
0.25
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|