|
(単位:%)
|
2Q11
|
3Q11
|
4Q11
|
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
|
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
|
|
売上高
|
2,994
|
2,891
|
7,170
|
4,178
|
5,058
|
5,076
|
8,137
|
6,505
|
6,512
|
6,858
|
8,611
|
6,067
|
7,841
|
4,521
|
7,209
|
8,377
|
7,476
|
6,518
|
8,395
|
11,393
|
6,527
|
5,212
|
6,034
|
5,645
|
6,641
|
6,208
|
8,536
|
6,762
|
6,594
|
10,139
|
7,902
|
7,607
|
7,608
|
10,659
|
6,491
|
4,430
|
7,926
|
12,146
|
9,436
|
9,726
|
10,280
|
13,753
|
9,751
|
9,303
|
7,374
|
10,366
|
6,641
|
5,564
|
4,953
|
7,905
|
5,261
|
3,835
|
3,233
|
4,629
|
4,049
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-20.8
|
-31.1
|
-34.7
|
-41.4
|
-23.0
|
|
売上原価
|
1,296
|
819
|
3,065
|
2,027
|
1,642
|
2,092
|
4,208
|
2,881
|
3,389
|
3,805
|
4,523
|
3,663
|
5,324
|
3,268
|
5,756
|
4,843
|
6,461
|
3,890
|
5,356
|
9,163
|
3,894
|
3,221
|
4,122
|
3,220
|
3,840
|
3,483
|
4,926
|
4,115
|
3,613
|
5,346
|
4,150
|
4,241
|
3,876
|
5,530
|
9,171
|
2,621
|
4,196
|
6,167
|
5,093
|
5,352
|
5,016
|
7,033
|
5,296
|
5,498
|
4,086
|
6,071
|
4,493
|
10,561
|
3,008
|
5,049
|
4,076
|
4,629
|
2,232
|
3,124
|
3,118
|
|
研究開発費
|
30
|
28
|
73
|
8
|
8
|
1
|
-2
|
5
|
9
|
6
|
3
|
1
|
9
|
3
|
2
|
2
|
7
|
6
|
2
|
1
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
3,012
|
3,045
|
5,468
|
4,895
|
4,520
|
4,965
|
7,810
|
5,983
|
7,370
|
7,985
|
8,727
|
7,238
|
9,882
|
7,583
|
9,980
|
10,053
|
11,520
|
8,480
|
10,262
|
12,137
|
7,391
|
6,356
|
7,220
|
6,190
|
7,039
|
6,378
|
8,031
|
7,335
|
6,479
|
8,944
|
7,104
|
7,449
|
7,455
|
9,895
|
12,684
|
5,468
|
7,052
|
9,625
|
8,397
|
8,652
|
9,330
|
12,302
|
9,335
|
9,246
|
8,607
|
11,599
|
8,813
|
14,901
|
7,584
|
10,843
|
8,960
|
9,174
|
5,372
|
7,168
|
6,017
|
|
営業利益
|
-19
|
-155
|
1,701
|
-717
|
537
|
111
|
327
|
521
|
-859
|
-1,128
|
-117
|
-1,171
|
-2,041
|
-3,062
|
-2,772
|
-1,677
|
-4,044
|
-1,963
|
-1,868
|
-744
|
-865
|
-1,144
|
-1,186
|
-546
|
-399
|
-171
|
505
|
-574
|
115
|
1,194
|
797
|
158
|
152
|
763
|
-6,194
|
-1,039
|
874
|
2,520
|
1,038
|
1,074
|
949
|
1,450
|
415
|
57
|
-1,234
|
-1,234
|
-2,173
|
-9,338
|
-2,632
|
-2,938
|
-3,699
|
-5,339
|
-2,139
|
-2,540
|
-1,969
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-70.3
|
-139.2
|
-66.1
|
-54.8
|
-48.6
|
|
経常(税引前)利益
|
-91
|
-134
|
1,822
|
-694
|
555
|
126
|
338
|
528
|
-852
|
-1,123
|
-115
|
-1,171
|
-2,042
|
-3,063
|
-2,771
|
-1,677
|
-4,045
|
-1,963
|
-1,877
|
-746
|
-980
|
-1,145
|
-1,070
|
-546
|
-399
|
-171
|
687
|
-574
|
114
|
1,194
|
796
|
168
|
213
|
808
|
-6,155
|
-1,028
|
874
|
2,519
|
1,036
|
2,047
|
949
|
1,451
|
416
|
74
|
-1,194
|
-1,174
|
-2,103
|
-9,209
|
-2,540
|
-2,866
|
-3,633
|
-5,325
|
-2,134
|
-2,537
|
-1,974
|
|
経常(税引前)利益率(%)
|
-3.0
|
-4.6
|
25.4
|
-16.6
|
11.0
|
2.5
|
4.2
|
8.1
|
-13.1
|
-16.4
|
-1.3
|
-19.3
|
-26.0
|
-67.7
|
-38.4
|
-20.0
|
-54.1
|
-30.1
|
-22.4
|
-6.5
|
-15.0
|
-21.9
|
-17.7
|
-9.7
|
-6.0
|
-2.7
|
8.1
|
-8.5
|
1.7
|
11.8
|
10.1
|
2.2
|
2.8
|
7.6
|
-94.8
|
-23.2
|
11.0
|
20.7
|
11.0
|
21.0
|
9.2
|
10.6
|
4.3
|
0.8
|
-16.2
|
-11.3
|
-31.7
|
-165.5
|
-51.3
|
-36.3
|
-69.0
|
-138.8
|
-66.0
|
-54.8
|
-48.7
|
|
法人税等合計
|
13
|
-244
|
24
|
-318
|
7
|
3
|
-3,743
|
222
|
-360
|
88
|
-220
|
-108
|
4,152
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
14
|
4
|
4
|
4
|
4
|
4
|
4
|
-18
|
6
|
6
|
-6
|
0
|
0
|
0
|
0
|
0
|
-6,334
|
123
|
283
|
78
|
34
|
-303
|
-132
|
6,290
|
42
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純利益
|
-104
|
109
|
1,798
|
-376
|
548
|
123
|
4,081
|
306
|
-492
|
-1,211
|
104
|
-1,064
|
-6,195
|
-3,066
|
-2,775
|
-1,680
|
-4,048
|
-1,967
|
-1,880
|
-1,308
|
-988
|
-1,158
|
-1,073
|
-560
|
-403
|
-175
|
683
|
-579
|
109
|
1,189
|
814
|
161
|
207
|
814
|
-6,156
|
-1,029
|
874
|
2,519
|
1,036
|
8,381
|
827
|
1,167
|
338
|
40
|
-891
|
-1,042
|
-8,397
|
-9,253
|
-2,540
|
-2,866
|
-3,633
|
-5,325
|
-
|
-
|
-1,974
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-69.0
|
-138.8
|
-
|
-
|
-48.7
|
|
一株あたり利益
|
-0.01
|
0.01
|
0.09
|
-0.02
|
0.03
|
0.01
|
0.2
|
0.02
|
-0.02
|
-0.06
|
0.01
|
-0.05
|
-0.31
|
-0.15
|
-0.14
|
-0.08
|
-0.2
|
-0.1
|
-0.09
|
-0.06
|
-0.05
|
-0.06
|
-0.05
|
-0.03
|
-0.02
|
-0.01
|
0.03
|
-0.03
|
0.01
|
0.06
|
0.04
|
0
|
0.01
|
0.03
|
-0.21
|
-0.04
|
0.03
|
0.09
|
0.04
|
0.29
|
0.03
|
0.04
|
0.01
|
0
|
-0.03
|
-0.03
|
-0.28
|
-0.3
|
-0.08
|
-0.09
|
-0.12
|
-4.43
|
-0.68
|
-0.81
|
-0.63
|
|
希薄化後一株あたり利益
|
-0.01
|
0.01
|
0.09
|
-0.02
|
0.03
|
0.01
|
0.21
|
0.02
|
-0.02
|
-0.06
|
0.01
|
-0.05
|
-0.31
|
-0.15
|
-0.14
|
-0.08
|
-0.2
|
-0.1
|
-0.09
|
-0.06
|
-0.05
|
-0.06
|
-0.05
|
-0.03
|
-0.02
|
-0.01
|
0.03
|
-0.03
|
0.01
|
0.05
|
0.04
|
0
|
0.01
|
0.03
|
-0.21
|
-0.04
|
0.03
|
0.09
|
0.03
|
0.27
|
0.03
|
0.04
|
0.01
|
0.01
|
-0.03
|
-0.03
|
-0.28
|
-0.3
|
-0.08
|
-0.09
|
-0.12
|
-4.43
|
-0.68
|
-0.81
|
-0.63
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3,525
|
-5,166
|
-1,924
|
-2,320
|
-1,752
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-67.0
|
-134.7
|
-59.5
|
-50.1
|
-43.3
|