|
(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
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
5,903
|
5,394
|
3,935
|
4,244
|
3,483
|
2,640
|
11,557
|
12,213
|
9,572
|
21,272
|
7,954
|
11,800
|
18,367
|
9,844
|
10,317
|
12,564
|
12,288
|
26,207
|
9,706
|
9,978
|
13,103
|
8,793
|
10,268
|
10,520
|
13,815
|
10,827
|
8,799
|
14,300
|
14,939
|
11,358
|
4,922
|
5,240
|
6,966
|
6,464
|
7,330
|
8,317
|
6,324
|
10,164
|
8,731
|
8,467
|
12,813
|
10,275
|
8,967
|
14,463
|
10,638
|
10,753
|
12,995
|
12,639
|
12,972
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,935
|
6,831
|
8,346
|
8,323
|
7,681
|
8,557
|
8,885
|
8,907
|
9,583
|
10,287
|
10,502
|
|
販売管理費
|
1,933
|
1,681
|
1,886
|
2,096
|
2,183
|
-
|
1,997
|
2,215
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
387
|
469
|
537
|
564
|
572
|
575
|
535
|
546
|
507
|
535
|
609
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,366
|
7,350
|
8,938
|
8,954
|
8,324
|
9,206
|
9,488
|
9,526
|
10,167
|
10,902
|
11,189
|
|
営業利益
|
-1,845
|
-2,491
|
-2,369
|
-3,089
|
-4,485
|
-2,082
|
1,039
|
-17
|
406
|
1,316
|
-824
|
-624
|
1,022
|
-2,550
|
-930
|
-799
|
-1,015
|
-812
|
-1,271
|
-1,442
|
-854
|
-3,297
|
-684
|
-563
|
-1,193
|
-2,366
|
-636
|
-1,342
|
-2,078
|
372
|
-110
|
215
|
191
|
1,299
|
478
|
300
|
492
|
3,137
|
1,365
|
1,117
|
3,875
|
1,321
|
643
|
5,257
|
1,150
|
1,227
|
2,828
|
1,737
|
1,783
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-1,558
|
6,743
|
-1,428
|
-1,879
|
-4,166
|
-2,042
|
1,066
|
114
|
447
|
-
|
-769
|
-612
|
1,128
|
-
|
-738
|
-217
|
-987
|
-753
|
-1,263
|
-1,429
|
-756
|
-3,259
|
-664
|
-535
|
-1,172
|
-2,369
|
-622
|
-1,301
|
-2,052
|
372
|
-94
|
-577
|
-11
|
1,234
|
470
|
231
|
463
|
3,138
|
1,558
|
1,066
|
3,751
|
910
|
622
|
5,017
|
1,120
|
1,303
|
2,945
|
1,912
|
2,085
|
|
経常(税引前)利益率(%)
|
-26.39
|
125.01
|
-36.29
|
-44.27
|
-119.61
|
-77.35
|
9.22
|
0.93
|
4.67
|
-
|
-9.67
|
-5.19
|
6.14
|
-
|
-7.15
|
-1.73
|
-8.03
|
-2.87
|
-13.01
|
-14.32
|
-5.77
|
-37.06
|
-6.47
|
-5.09
|
-8.48
|
-21.88
|
-7.07
|
-9.1
|
-13.74
|
3.28
|
-1.91
|
-11.01
|
-0.16
|
19.09
|
6.41
|
2.78
|
7.32
|
30.87
|
17.84
|
12.59
|
29.27
|
8.86
|
6.94
|
34.69
|
10.53
|
12.12
|
22.66
|
15.13
|
16.07
|
|
法人税等合計
|
0
|
82
|
-912
|
-1,202
|
-364
|
-
|
-
|
0
|
197
|
-
|
74
|
57
|
137
|
-
|
-70
|
57
|
36
|
-
|
-25
|
32
|
0
|
-
|
0
|
0
|
29
|
-
|
6
|
-484
|
-438
|
3
|
0
|
0
|
1
|
13
|
1
|
2
|
-11,316
|
25
|
-456
|
400
|
100
|
200
|
147
|
332
|
210
|
357
|
568
|
323
|
639
|
|
実効税率(%)
|
|
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-1,558
|
6,661
|
4,054
|
-3,115
|
-4,496
|
-2,005
|
1,062
|
114
|
250
|
1,235
|
-843
|
-669
|
991
|
-2,593
|
-668
|
-274
|
1,091
|
2
|
-1,288
|
-1,461
|
-756
|
-3,257
|
-647
|
387
|
-1,201
|
-2,378
|
-628
|
-817
|
-1,614
|
369
|
-253
|
-643
|
-12
|
1,180
|
423
|
247
|
11,205
|
2,920
|
1,747
|
704
|
3,590
|
754
|
475
|
4,685
|
-
|
-
|
-
|
-
|
-
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり利益
|
-
|
-
|
0.19
|
-0.15
|
-0.22
|
-0.1
|
0.04
|
-0.04
|
-0.03
|
-0.07
|
-0.08
|
-0.08
|
-0.01
|
-0.15
|
-0.04
|
-0.04
|
-0.33
|
-0.54
|
-0.55
|
-0.6
|
-0.34
|
-1.38
|
0.09
|
0.12
|
-0.45
|
-0.98
|
-0.21
|
-0.27
|
-
|
0.02
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.21
|
0.32
|
0.38
|
0.08
|
0.05
|
0.49
|
0.09
|
-
|
-
|
-
|
-
|
|
希薄化後一株あたり利益
|
-
|
-
|
0.19
|
-0.15
|
-0.22
|
-0.1
|
0.03
|
-0.04
|
-0.03
|
-0.07
|
-0.08
|
-0.08
|
-0.01
|
-0.15
|
-0.04
|
-0.04
|
-0.33
|
-0.54
|
-0.55
|
-0.6
|
-0.34
|
-1.38
|
0.08
|
0.11
|
-0.45
|
-0.98
|
-0.21
|
-0.27
|
-
|
0.02
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.19
|
0.3
|
0.36
|
0.07
|
0.05
|
0.46
|
0.09
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|