|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
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
|
1Q26
|
|
売上高
|
2,020
|
1,672
|
3,672
|
4,796
|
2,186
|
3,620
|
5,332
|
2,534
|
8,964
|
13,842
|
14,330
|
14,665
|
14,047
|
13,314
|
18,908
|
24,714
|
36,766
|
29,397
|
30,504
|
27,806
|
32,919
|
32,381
|
20,601
|
19,164
|
17,977
|
17,284
|
23,607
|
22,452
|
-24,080
|
12,220
|
12,113
|
8,440
|
10,743
|
8,836
|
9,260
|
10,326
|
14,708
|
10,672
|
12,728
|
13,630
|
13,243
|
11,970
|
16,073
|
14,730
|
16,594
|
16,878
|
17,159
|
14,686
|
18,139
|
13,739
|
27,250
|
16,965
|
18,532
|
16,133
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-18.6
|
58.8
|
15.5
|
2.2
|
17.4
|
|
売上原価
|
1,403
|
1,102
|
3,312
|
4,913
|
1,679
|
3,239
|
5,005
|
-7,297
|
6,139
|
9,819
|
10,086
|
10,413
|
10,245
|
9,441
|
13,075
|
16,556
|
25,417
|
19,699
|
21,146
|
17,874
|
21,994
|
21,857
|
12,756
|
11,900
|
11,886
|
10,289
|
14,158
|
13,880
|
-14,626
|
6,871
|
6,767
|
5,161
|
5,353
|
4,830
|
5,331
|
6,198
|
9,801
|
6,803
|
8,675
|
7,754
|
7,986
|
6,927
|
8,734
|
8,249
|
9,768
|
9,795
|
10,220
|
8,809
|
10,560
|
8,037
|
15,084
|
9,595
|
11,481
|
10,511
|
|
売上総利益
|
617
|
569
|
359
|
-117
|
507
|
380
|
327
|
-70
|
2,824
|
4,023
|
4,244
|
4,252
|
3,802
|
3,872
|
5,832
|
8,158
|
11,349
|
9,698
|
9,358
|
9,931
|
10,925
|
10,524
|
7,844
|
7,263
|
6,090
|
6,995
|
9,449
|
8,571
|
-9,454
|
5,348
|
5,346
|
3,279
|
5,390
|
4,005
|
3,928
|
4,127
|
4,906
|
3,869
|
4,052
|
5,876
|
5,257
|
5,042
|
7,338
|
6,480
|
6,826
|
7,082
|
6,939
|
5,877
|
7,579
|
5,701
|
12,165
|
7,370
|
7,050
|
5,621
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41.5
|
44.6
|
43.4
|
38.0
|
34.8
|
|
研究開発費
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
149
|
245
|
2,246
|
3,105
|
379
|
471
|
285
|
344
|
376
|
404
|
331
|
713
|
634
|
641
|
757
|
1,137
|
1,311
|
1,114
|
1,048
|
1,377
|
1,538
|
1,615
|
1,049
|
-628
|
848
|
951
|
864
|
692
|
890
|
777
|
386
|
298
|
501
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,127
|
7,144
|
6,603
|
6,715
|
7,866
|
6,399
|
6,755
|
6,460
|
7,313
|
7,659
|
7,603
|
|
営業費用
|
318
|
285
|
250
|
-856
|
262
|
286
|
303
|
-55
|
2,367
|
3,621
|
3,446
|
3,571
|
3,181
|
3,405
|
4,937
|
6,461
|
9,344
|
7,712
|
8,594
|
8,526
|
9,963
|
9,656
|
7,680
|
8,494
|
16,791
|
8,619
|
12,423
|
9,035
|
-7,069
|
5,229
|
6,133
|
5,938
|
6,096
|
6,051
|
5,891
|
6,427
|
7,339
|
7,923
|
7,871
|
7,997
|
12,131
|
6,994
|
6,933
|
6,426
|
6,845
|
7,820
|
7,971
|
9,056
|
7,898
|
7,983
|
7,548
|
8,012
|
8,233
|
8,428
|
|
営業利益
|
298
|
284
|
109
|
54
|
244
|
94
|
23
|
-16
|
457
|
401
|
797
|
681
|
621
|
466
|
895
|
1,697
|
2,004
|
1,985
|
763
|
1,405
|
961
|
867
|
163
|
-1,231
|
-10,702
|
-1,625
|
-2,975
|
-464
|
-2,385
|
118
|
-788
|
-2,659
|
-707
|
-2,046
|
-1,963
|
-2,301
|
-2,434
|
-4,055
|
-3,820
|
-2,121
|
-6,874
|
-1,952
|
404
|
53
|
-19
|
-739
|
-1,033
|
-3,180
|
-320
|
-2,282
|
4,616
|
-643
|
-1,184
|
-2,807
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-16.6
|
16.9
|
-3.8
|
-6.4
|
-17.4
|
|
経常(税引前)利益
|
283
|
296
|
103
|
21
|
235
|
83
|
10
|
-30
|
421
|
318
|
1,060
|
927
|
533
|
642
|
824
|
1,554
|
3,063
|
1,646
|
122
|
1,354
|
1,381
|
790
|
466
|
-1,805
|
-10,079
|
-1,767
|
-3,514
|
-2,626
|
-4,733
|
-140
|
-1,688
|
-4,483
|
-511
|
-1,704
|
2,542
|
1,168
|
-1,238
|
-4,530
|
-4,802
|
-980
|
-3,190
|
-3,097
|
-554
|
-1,166
|
-1,185
|
-1,244
|
-1,481
|
-9,083
|
4,329
|
-28,547
|
8,721
|
-4,578
|
-2,912
|
-20,322
|
|
経常(税引前)利益率(%)
|
14.0
|
17.7
|
2.8
|
0.5
|
10.8
|
2.3
|
0.2
|
-1.1
|
4.7
|
2.3
|
7.4
|
6.3
|
3.8
|
4.8
|
4.4
|
6.3
|
8.3
|
5.6
|
0.4
|
4.9
|
4.2
|
2.4
|
2.3
|
-9.4
|
-56.1
|
-10.2
|
-14.9
|
-11.7
|
19.7
|
-1.1
|
-13.9
|
-53.1
|
-4.8
|
-19.3
|
27.5
|
11.3
|
-8.4
|
-42.4
|
-37.7
|
-7.2
|
-24.1
|
-25.9
|
-3.4
|
-7.9
|
-7.1
|
-7.4
|
-8.6
|
-61.8
|
23.9
|
-207.8
|
32.0
|
-27.0
|
-15.7
|
-126.0
|
|
法人税等合計
|
93
|
126
|
38
|
-254
|
68
|
27
|
3
|
-87
|
5
|
-79
|
-22
|
-15
|
115
|
-51
|
-6
|
123
|
1,022
|
240
|
-292
|
172
|
-7
|
59
|
42
|
0
|
2,498
|
-67
|
-1,174
|
-737
|
507
|
-
|
189
|
7
|
1,876
|
-29
|
98
|
40
|
207
|
-
|
-
|
-248
|
39
|
-
|
-
|
19
|
374
|
70
|
100
|
67
|
-36
|
120
|
110
|
14
|
489
|
266
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
-0.4
|
1.3
|
-0.3
|
-16.8
|
-1.3
|
|
純利益
|
189
|
169
|
64
|
278
|
166
|
56
|
7
|
57
|
416
|
396
|
1,081
|
942
|
417
|
692
|
829
|
1,431
|
2,040
|
1,405
|
413
|
1,182
|
1,388
|
731
|
423
|
-2,584
|
-7,813
|
-2,177
|
-1,984
|
-1,889
|
-15,458
|
-140
|
-1,870
|
-4,455
|
-3,200
|
-1,693
|
2,454
|
1,127
|
-9,668
|
-4,478
|
-4,722
|
-681
|
-3,141
|
-6,278
|
-540
|
-1,147
|
-1,179
|
-1,208
|
-1,474
|
-8,982
|
4,432
|
-28,755
|
8,637
|
-4,544
|
-3,198
|
-20,557
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-209.3
|
31.7
|
-26.8
|
-17.3
|
-127.4
|
|
一株あたり利益
|
0
|
0.01
|
0.01
|
-
|
0.01
|
0
|
0
|
-
|
0.01
|
0.01
|
0.03
|
0.14
|
0.05
|
0.09
|
0.1
|
0.16
|
0.23
|
0.14
|
0.04
|
0.12
|
0.05
|
0.07
|
0.04
|
-0.3
|
-0.68
|
-0.24
|
-0.14
|
-1.59
|
-
|
-
|
-
|
-
|
-
|
-0.09
|
0.13
|
0.06
|
-0.08
|
-0.19
|
-0.2
|
-0.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
希薄化後一株あたり利益
|
0
|
0.01
|
0.01
|
-
|
0.01
|
0.01
|
0.01
|
0
|
0.01
|
0.01
|
0.03
|
0.14
|
0.05
|
0.09
|
0.1
|
0.16
|
0.22
|
0.14
|
0.04
|
0.11
|
0.05
|
0.07
|
0.04
|
-0.3
|
-0.68
|
-0.24
|
-0.14
|
-1.59
|
-
|
-
|
-
|
-
|
-
|
-0.09
|
0.13
|
0.06
|
-0.08
|
-0.19
|
-0.2
|
-0.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-1,945
|
4,927
|
-330
|
-789
|
-2,394
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-14.1
|
18.1
|
-1.9
|
-4.3
|
-14.8
|