|
(単位:千ドル)
|
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
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
売上高
|
24,274
|
24,685
|
25,869
|
28,274
|
30,274
|
30,274
|
32,287
|
36,033
|
38,015
|
38,886
|
40,982
|
44,207
|
47,014
|
47,727
|
50,081
|
55,403
|
58,905
|
61,120
|
65,304
|
72,335
|
74,538
|
77,436
|
83,769
|
92,263
|
95,088
|
99,792
|
112,143
|
127,885
|
137,882
|
143,782
|
154,328
|
173,599
|
182,777
|
189,382
|
198,342
|
208,345
|
218,439
|
222,882
|
230,105
|
239,062
|
247,010
|
252,086
|
264,182
|
278,660
|
279,705
|
283,269
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
13,148
|
13,469
|
13,504
|
14,540
|
14,778
|
14,270
|
14,812
|
15,635
|
16,610
|
16,764
|
17,790
|
15,770
|
19,971
|
20,273
|
20,497
|
22,363
|
24,702
|
24,814
|
26,179
|
28,339
|
30,851
|
31,248
|
34,472
|
37,940
|
40,037
|
42,453
|
46,561
|
51,233
|
59,803
|
64,395
|
67,137
|
79,764
|
88,867
|
88,229
|
94,111
|
96,294
|
104,756
|
104,361
|
111,080
|
112,493
|
114,530
|
118,414
|
121,933
|
122,663
|
125,973
|
127,865
|
|
売上総利益
|
11,126
|
11,216
|
12,365
|
13,734
|
15,496
|
16,004
|
17,475
|
20,398
|
21,405
|
22,122
|
23,192
|
28,437
|
27,043
|
27,454
|
29,584
|
33,040
|
34,203
|
36,306
|
39,125
|
43,996
|
43,687
|
46,188
|
49,297
|
54,323
|
55,051
|
57,339
|
65,582
|
76,652
|
78,079
|
79,387
|
87,191
|
93,835
|
93,910
|
101,153
|
104,231
|
112,051
|
113,683
|
118,521
|
119,025
|
126,569
|
132,480
|
133,672
|
142,249
|
155,997
|
153,732
|
155,404
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
5,225
|
5,554
|
5,503
|
5,828
|
6,038
|
5,568
|
5,473
|
5,580
|
5,802
|
5,799
|
6,041
|
6,236
|
6,847
|
6,836
|
6,689
|
6,748
|
7,772
|
8,367
|
9,582
|
8,451
|
10,546
|
10,811
|
11,665
|
12,168
|
15,189
|
17,208
|
17,674
|
18,676
|
22,121
|
24,648
|
29,680
|
30,448
|
35,824
|
34,992
|
34,113
|
36,865
|
38,108
|
39,210
|
40,391
|
38,873
|
41,518
|
40,717
|
42,482
|
41,480
|
41,100
|
39,912
|
|
営業費用
|
20,418
|
18,743
|
22,766
|
22,044
|
23,244
|
22,189
|
22,357
|
22,733
|
25,044
|
24,318
|
25,109
|
27,227
|
31,485
|
30,613
|
27,870
|
32,873
|
34,353
|
36,112
|
38,146
|
38,010
|
44,009
|
46,103
|
48,825
|
51,291
|
60,007
|
65,568
|
67,367
|
73,987
|
89,165
|
93,581
|
106,182
|
105,814
|
124,749
|
122,914
|
125,962
|
125,302
|
142,680
|
143,764
|
144,763
|
145,167
|
153,175
|
153,037
|
157,672
|
151,817
|
159,160
|
156,965
|
|
営業利益
|
-9,292
|
-7,527
|
-10,401
|
-8,310
|
-7,748
|
-6,185
|
-4,882
|
-2,335
|
-3,639
|
-2,196
|
-1,917
|
1,210
|
-4,442
|
-3,159
|
1,714
|
167
|
-150
|
194
|
979
|
5,986
|
-322
|
85
|
472
|
3,032
|
-4,956
|
-8,229
|
-1,785
|
2,665
|
-11,086
|
-14,194
|
-18,991
|
-11,979
|
-30,839
|
-21,761
|
-21,731
|
-13,251
|
-28,997
|
-25,243
|
-25,738
|
-18,598
|
-20,695
|
-19,365
|
-15,423
|
4,180
|
-5,428
|
-1,561
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-8,293
|
-8,647
|
-11,422
|
-9,339
|
-8,885
|
-7,389
|
-5,998
|
-3,505
|
-4,883
|
-3,426
|
-3,892
|
395
|
-5,206
|
-3,957
|
967
|
-505
|
-562
|
-1,978
|
-1,264
|
3,883
|
-1,973
|
-1,831
|
-1,554
|
910
|
-7,368
|
-18,928
|
-11,085
|
-7,202
|
-12,849
|
-16,665
|
-20,725
|
-14,046
|
-31,864
|
-23,338
|
-22,628
|
-12,432
|
-26,721
|
-20,986
|
-19,477
|
-12,239
|
-6,088
|
-9,471
|
-8,347
|
11,151
|
760
|
2,536
|
|
経常(税引前)利益率(%)
|
-34.16
|
-35.03
|
-44.15
|
-33.03
|
-29.35
|
-24.41
|
-18.58
|
-9.73
|
-12.84
|
-8.81
|
-9.5
|
0.89
|
-11.07
|
-8.29
|
1.93
|
-0.91
|
-0.95
|
-3.24
|
-1.94
|
5.37
|
-2.65
|
-2.36
|
-1.86
|
0.99
|
-7.75
|
-18.97
|
-9.88
|
-5.63
|
-9.32
|
-11.59
|
-13.43
|
-8.09
|
-17.43
|
-12.32
|
-11.41
|
-5.97
|
-12.23
|
-9.42
|
-8.46
|
-5.12
|
-2.46
|
-3.76
|
-3.16
|
4.0
|
0.27
|
0.9
|
|
法人税等合計
|
27
|
12
|
13
|
33
|
18
|
-20
|
50
|
13
|
28
|
42
|
-2
|
-14
|
49
|
50
|
43
|
126
|
45
|
64
|
41
|
150
|
-49
|
29
|
50
|
74
|
69
|
-2,900
|
300
|
8
|
-517
|
-100
|
-200
|
-10,445
|
2,300
|
300
|
600
|
1,221
|
500
|
800
|
900
|
119
|
1,000
|
3,300
|
-3,900
|
-426
|
200
|
1,400
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-8,320
|
-8,659
|
-11,435
|
-9,372
|
-8,903
|
-7,369
|
-6,048
|
-3,518
|
-4,911
|
-3,468
|
-3,890
|
409
|
-5,255
|
-4,007
|
924
|
-631
|
-607
|
-2,042
|
-1,305
|
3,733
|
-1,924
|
-1,860
|
-1,604
|
836
|
-7,437
|
-16,052
|
-11,431
|
-7,210
|
-12,332
|
-16,530
|
-20,537
|
-3,601
|
-34,120
|
-23,670
|
-23,207
|
-13,653
|
-27,248
|
-21,739
|
-20,419
|
-12,358
|
-7,077
|
-12,816
|
-4,479
|
11,577
|
576
|
1,154
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.02
|
-
|
-
|
-
|
-0.02
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.25
|
-0.3
|
-0.05
|
-0.49
|
-0.34
|
-0.33
|
-0.19
|
-0.38
|
-0.3
|
-0.28
|
-0.17
|
-0.1
|
-0.17
|
-0.06
|
0.15
|
0.01
|
0.02
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.02
|
-
|
-
|
-
|
-0.02
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.25
|
-0.3
|
-0.05
|
-0.49
|
-0.34
|
-0.33
|
-0.19
|
-0.38
|
-0.3
|
-0.28
|
-0.17
|
-0.1
|
-0.17
|
-0.06
|
0.13
|
0.01
|
0.01
|
|
EBITDA
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
-
|