|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
1,021
|
-2,935
|
2,288
|
2,147
|
3,840
|
5,055
|
4,971
|
6,372
|
7,099
|
6,261
|
14,069
|
7,308
|
7,608
|
8,297
|
19,783
|
18,354
|
12,873
|
12,210
|
27,635
|
38,713
|
22,837
|
12,380
|
17,480
|
24,851
|
13,833
|
18,428
|
33,227
|
14,259
|
17,938
|
11,748
|
11,963
|
12,838
|
13,009
|
14,571
|
15,961
|
14,712
|
14,283
|
16,577
|
17,210
|
19,463
|
23,117
|
24,717
|
26,047
|
28,470
|
28,127
|
28,845
|
31,805
|
35,811
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,791
|
4,435
|
8,739
|
6,012
|
3,557
|
6,115
|
1,818
|
1,966
|
3,637
|
2,625
|
5,274
|
3,675
|
2,999
|
3,320
|
4,236
|
4,067
|
5,040
|
6,776
|
7,238
|
7,309
|
7,212
|
7,572
|
8,339
|
8,156
|
8,891
|
|
営業費用
|
-
|
-
|
-
|
-
|
-4,615
|
4,316
|
4,637
|
3,903
|
4,196
|
4,581
|
8,050
|
5,814
|
5,422
|
3,154
|
8,337
|
11,961
|
8,141
|
-3,669
|
17,321
|
15,863
|
14,797
|
8,623
|
11,858
|
7,864
|
10,719
|
15,644
|
13,069
|
9,405
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
1,106
|
-5,581
|
2,401
|
2,338
|
-775
|
739
|
333
|
2,469
|
2,903
|
1,680
|
6,018
|
1,493
|
2,186
|
5,143
|
11,445
|
6,393
|
4,732
|
15,879
|
10,313
|
22,849
|
8,040
|
3,757
|
5,622
|
16,986
|
21,498
|
2,784
|
20,157
|
11,723
|
17,441
|
5,569
|
4,078
|
289
|
10,773
|
1,484
|
-267
|
4,459
|
-9,169
|
26,760
|
3,486
|
5,020
|
10,756
|
2,957
|
5,683
|
7,685
|
14,523
|
5,431
|
4,960
|
7,873
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
461
|
-6,939
|
635
|
885
|
-899
|
442
|
-135
|
1,959
|
2,450
|
1,176
|
5,463
|
577
|
372
|
3,421
|
9,186
|
3,735
|
2,581
|
13,427
|
8,292
|
20,796
|
5,904
|
1,693
|
3,388
|
14,437
|
18,973
|
453
|
17,191
|
8,839
|
14,414
|
2,348
|
1,090
|
-16,350
|
16,789
|
-2,023
|
-3,407
|
7,347
|
-7,687
|
23,977
|
-310
|
1,432
|
4,654
|
-5,966
|
2,283
|
2,551
|
5,735
|
1,256
|
6,359
|
2,312
|
|
経常(税引前)利益率(%)
|
45.2
|
236.48
|
27.78
|
41.25
|
-23.4
|
8.76
|
-2.7
|
30.75
|
34.51
|
18.8
|
38.83
|
7.91
|
4.9
|
41.24
|
46.43
|
20.35
|
20.05
|
109.96
|
30.01
|
53.72
|
25.86
|
13.68
|
19.39
|
58.1
|
137.16
|
2.46
|
51.74
|
61.99
|
80.35
|
19.99
|
9.12
|
-127.35
|
129.06
|
-13.88
|
-21.35
|
49.94
|
-53.82
|
144.64
|
-1.8
|
7.36
|
20.13
|
-24.14
|
8.76
|
8.96
|
20.39
|
4.35
|
19.99
|
6.46
|
|
法人税等合計
|
143
|
-2,721
|
243
|
336
|
-342
|
165
|
-57
|
755
|
949
|
453
|
1,984
|
224
|
147
|
1,349
|
3,547
|
2,342
|
1,000
|
5,281
|
3,212
|
8,050
|
2,225
|
726
|
-20,939
|
3,525
|
4,810
|
157
|
5,146
|
2,210
|
3,653
|
595
|
182
|
-4,088
|
4,179
|
-502
|
-83,089
|
-438
|
-3,963
|
30
|
-512
|
214
|
-163
|
27
|
483
|
-135
|
-107
|
73
|
132
|
51
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
318
|
-4,218
|
494
|
599
|
-557
|
337
|
251
|
1,242
|
1,500
|
722
|
3,478
|
353
|
224
|
2,079
|
5,689
|
1,424
|
1,580
|
8,161
|
5,095
|
12,746
|
3,678
|
966
|
24,327
|
10,912
|
14,162
|
296
|
11,796
|
6,468
|
10,596
|
1,486
|
96,421
|
-12,262
|
12,610
|
-1,522
|
79,682
|
7,785
|
-3,724
|
23,947
|
202
|
1,218
|
4,817
|
-5,993
|
1,800
|
2,686
|
5,842
|
1,183
|
6,227
|
2,261
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.36
|
0.99
|
0.25
|
-
|
1.44
|
0.91
|
2.28
|
0.67
|
0.18
|
4.42
|
1.97
|
2.56
|
0.05
|
2.17
|
1.21
|
2.14
|
0.31
|
20.05
|
-
|
-
|
-
|
16.6
|
1.32
|
-0.63
|
3.87
|
-0.17
|
0
|
0.2
|
-0.32
|
0.03
|
0.07
|
0.21
|
-0.03
|
0.17
|
0.01
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.06
|
0.04
|
0.36
|
0.98
|
0.25
|
-
|
1.44
|
0.9
|
2.27
|
0.66
|
0.18
|
4.38
|
1.96
|
2.56
|
0.05
|
2.17
|
1.21
|
2.14
|
0.31
|
20.04
|
-
|
-
|
-
|
16.6
|
1.32
|
-0.63
|
3.87
|
-0.17
|
0
|
0.19
|
-0.32
|
0.03
|
0.07
|
0.2
|
-0.03
|
0.17
|
0.01
|
|
一株あたり配当金
|
0.01
|
-
|
0
|
0.02
|
-
|
-
|
0.03
|
-
|
-
|
0.03
|
0
|
0
|
0.04
|
-
|
-
|
-
|
0.04
|
0.04
|
-
|
0.04
|
0.04
|
0.05
|
-
|
0.06
|
0.06
|
0.07
|
-
|
0.1
|
0.1
|
0.11
|
-
|
0.25
|
0.25
|
0.4
|
-
|
1
|
1
|
1
|
-
|
-
|
-
|
-
|
0.38
|
0.38
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|