|
(単位:千ドル)
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
1,068
|
1,550
|
2,009
|
2,559
|
2,949
|
3,745
|
9,329
|
11,227
|
11,253
|
13,726
|
15,524
|
14,065
|
11,833
|
7,808
|
7,511
|
7,162
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
775
|
858
|
1,311
|
1,739
|
2,012
|
2,978
|
9,280
|
10,462
|
10,329
|
13,327
|
14,513
|
11,584
|
10,843
|
6,874
|
6,477
|
5,380
|
|
売上総利益
|
292
|
691
|
698
|
820
|
937
|
766
|
48
|
765
|
923
|
399
|
1,011
|
2,480
|
989
|
933
|
1,034
|
1,781
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
580
|
220
|
304
|
1,487
|
1,667
|
2,085
|
4,616
|
4,468
|
6,684
|
9,508
|
6,112
|
5,557
|
4,997
|
3,605
|
3,083
|
2,656
|
|
営業費用
|
1,129
|
1,243
|
1,728
|
2,528
|
2,990
|
3,925
|
7,960
|
8,058
|
9,346
|
35,129
|
29,784
|
7,099
|
6,729
|
5,175
|
4,553
|
3,491
|
|
営業利益
|
-837
|
-552
|
-1,031
|
-1,709
|
-2,054
|
-3,159
|
-7,912
|
-7,293
|
-8,423
|
-34,731
|
-28,773
|
-4,620
|
-5,740
|
-4,242
|
-3,520
|
-1,710
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-840
|
-547
|
-1,036
|
-1,777
|
-2,117
|
-
|
-
|
-
|
-
|
-35,278
|
-29,329
|
-5,508
|
-6,610
|
-4,940
|
-3,839
|
-5,380
|
|
経常(税引前)利益率(%)
|
-78.56
|
-35.22
|
-51.51
|
-69.41
|
-71.77
|
-
|
-
|
-
|
-
|
-257.0
|
-188.91
|
-39.16
|
-55.85
|
-63.26
|
-51.1
|
-75.11
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-436
|
-
|
-
|
-
|
-
|
-
|
-
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純利益
|
-840
|
-547
|
-1,036
|
-1,777
|
-2,117
|
-2,253
|
-7,943
|
-7,340
|
-8,502
|
-34,842
|
-29,329
|
-5,508
|
-6,610
|
-8,437
|
-3,678
|
-5,380
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.01
|
0
|
-0.01
|
-0.02
|
-0.02
|
-0.02
|
-0.06
|
-0.05
|
-0.06
|
-0.24
|
-0.18
|
-0.03
|
-0.55
|
-0.69
|
-0.32
|
-0.38
|
|
希薄化後一株あたり利益
|
-0.01
|
0
|
-0.01
|
-0.02
|
-0.02
|
-0.02
|
-0.06
|
-0.05
|
-0.06
|
-0.24
|
-0.18
|
-0.03
|
-0.55
|
-0.69
|
-0.32
|
-0.38
|
|
EBITDA
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|