|
(単位:千ドル)
|
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
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
10,579
|
11,495
|
12,619
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36,131
|
32,489
|
33,752
|
33,756
|
38,700
|
54,183
|
52,238
|
54,798
|
51,459
|
50,691
|
57,852
|
61,506
|
61,555
|
65,182
|
152,801
|
108,699
|
66,440
|
67,233
|
72,738
|
102,241
|
97,850
|
101,007
|
100,694
|
90,782
|
89,212
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,793
|
-
|
25,966
|
25,682
|
28,777
|
-
|
-
|
-
|
39,615
|
-
|
46,005
|
48,722
|
48,365
|
-
|
132,686
|
88,831
|
49,668
|
-
|
57,256
|
80,919
|
79,081
|
79,112
|
81,646
|
72,382
|
71,209
|
|
売上総利益
|
1,513
|
1,567
|
1,298
|
1,590
|
1,142
|
1,788
|
1,771
|
1,975
|
1,964
|
2,112
|
2,199
|
2,308
|
2,340
|
2,533
|
2,730
|
3,038
|
3,387
|
2,917
|
3,224
|
5,456
|
6,229
|
5,811
|
6,401
|
6,385
|
7,253
|
6,532
|
7,448
|
8,338
|
7,885
|
7,786
|
8,074
|
9,923
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
1,760
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49,112
|
50,961
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
-275
|
-210
|
-564
|
-625
|
-752
|
-94
|
9
|
158
|
173
|
66
|
225
|
268
|
205
|
259
|
515
|
763
|
958
|
382
|
689
|
1,668
|
1,325
|
889
|
1,839
|
1,753
|
2,149
|
1,146
|
2,204
|
2,614
|
2,819
|
2,557
|
2,326
|
1,690
|
3,394
|
3,126
|
3,837
|
3,800
|
2,698
|
3,635
|
4,620
|
4,939
|
4,030
|
11,219
|
10,254
|
7,114
|
4,691
|
3,921
|
7,107
|
6,819
|
5,942
|
5,763
|
5,637
|
5,115
|
|
営業利益率 (%)
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-410
|
-389
|
-715
|
-568
|
-
|
-128
|
-109
|
68
|
-
|
133
|
197
|
251
|
178
|
223
|
-136
|
729
|
2,424
|
-193
|
562
|
1,294
|
783
|
525
|
1,584
|
1,484
|
1,809
|
868
|
1,943
|
2,352
|
2,504
|
2,380
|
1,782
|
1,128
|
2,204
|
2,185
|
2,931
|
2,987
|
1,917
|
2,555
|
3,616
|
4,046
|
3,222
|
10,547
|
9,700
|
6,602
|
4,214
|
2,091
|
2,190
|
2,161
|
1,752
|
1,620
|
1,504
|
1,238
|
|
経常(税引前)利益率(%)
|
-3.88
|
-3.38
|
-5.67
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.51
|
7.71
|
7.05
|
5.28
|
2.91
|
4.07
|
4.18
|
5.35
|
5.8
|
3.78
|
4.42
|
5.88
|
6.57
|
4.94
|
6.9
|
8.92
|
9.94
|
6.27
|
2.87
|
2.14
|
2.21
|
1.73
|
1.61
|
1.66
|
1.39
|
|
法人税等合計
|
-
|
0
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
0
|
0
|
0
|
4,597
|
89
|
-54
|
292
|
-5,814
|
-77
|
225
|
518
|
-1,604
|
201
|
605
|
539
|
769
|
3,719
|
627
|
738
|
747
|
690
|
517
|
325
|
639
|
634
|
855
|
863
|
554
|
741
|
1,049
|
1,166
|
339
|
2,743
|
2,522
|
1,738
|
772
|
544
|
452
|
10
|
-60
|
481
|
389
|
360
|
|
実効税率(%)
|
-
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-140
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
251
|
4,775
|
134
|
-82
|
437
|
8,238
|
-116
|
337
|
776
|
2,387
|
324
|
979
|
945
|
1,040
|
-2,851
|
1,316
|
1,614
|
1,757
|
1,690
|
1,265
|
803
|
1,565
|
1,551
|
2,076
|
2,124
|
1,363
|
1,814
|
2,567
|
2,880
|
2,883
|
7,804
|
7,178
|
4,864
|
3,442
|
1,547
|
1,738
|
2,151
|
1,812
|
1,139
|
1,115
|
878
|
|
純利益率(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5
|
-
|
-0.01
|
0.05
|
0.86
|
-0.01
|
0.04
|
0.08
|
0.23
|
0.03
|
0.09
|
0.08
|
0.09
|
-0.24
|
0.11
|
0.14
|
0.15
|
0.14
|
0.11
|
0.07
|
0.13
|
0.13
|
0.17
|
0.17
|
0.11
|
0.15
|
0.2
|
0.23
|
0.23
|
0.61
|
0.56
|
0.38
|
0.27
|
0.12
|
0.13
|
0.15
|
0.13
|
0.08
|
0.08
|
0.06
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.48
|
-
|
-0.01
|
0.04
|
0.82
|
-0.01
|
0.03
|
0.07
|
0.2
|
0.03
|
0.08
|
0.08
|
0.08
|
-0.24
|
0.1
|
0.13
|
0.14
|
0.13
|
0.1
|
0.06
|
0.12
|
0.12
|
0.16
|
0.16
|
0.1
|
0.13
|
0.19
|
0.21
|
0.21
|
0.55
|
0.5
|
0.34
|
0.24
|
0.11
|
0.12
|
0.15
|
0.12
|
0.08
|
0.08
|
0.06
|
|
EBITDA
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|