|
(単位:千ドル)
|
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
|
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
|
3Q25
|
4Q25
|
|
売上高
|
46,558
|
52,115
|
30,224
|
34,806
|
54,813
|
41,262
|
47,654
|
52,620
|
62,733
|
67,634
|
48,546
|
55,959
|
67,352
|
73,933
|
71,285
|
70,829
|
73,885
|
65,862
|
71,782
|
53,611
|
83,083
|
123,299
|
123,888
|
128,829
|
143,976
|
143,735
|
131,901
|
118,290
|
135,509
|
134,989
|
140,887
|
132,213
|
138,018
|
140,604
|
178,629
|
160,753
|
157,824
|
177,996
|
197,043
|
186,636
|
188,076
|
189,964
|
204,998
|
197,174
|
203,907
|
180,869
|
165,987
|
167,448
|
155,916
|
171,575
|
168,163
|
168,725
|
197,474
|
207,917
|
189,483
|
171,356
|
195,798
|
202,676
|
215,163
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.7
|
1.6
|
-0.9
|
-2.5
|
13.6
|
|
売上原価
|
36,668
|
40,141
|
35,199
|
30,650
|
38,646
|
33,110
|
50,798
|
43,545
|
46,328
|
55,088
|
44,288
|
43,634
|
47,328
|
49,791
|
50,337
|
48,040
|
50,582
|
47,407
|
50,591
|
43,819
|
57,656
|
96,111
|
83,613
|
81,258
|
82,209
|
86,105
|
83,272
|
73,161
|
79,291
|
82,019
|
84,865
|
79,692
|
82,666
|
85,286
|
104,324
|
93,363
|
91,657
|
101,247
|
119,429
|
109,930
|
111,793
|
109,745
|
115,439
|
102,950
|
109,538
|
118,656
|
120,784
|
106,370
|
95,633
|
102,290
|
100,229
|
105,987
|
110,574
|
123,212
|
115,903
|
106,833
|
122,860
|
122,050
|
124,399
|
|
売上総利益
|
9,890
|
11,974
|
-4,975
|
4,156
|
16,167
|
8,152
|
-3,144
|
9,075
|
16,405
|
12,546
|
4,258
|
12,325
|
20,024
|
24,142
|
20,948
|
22,789
|
23,303
|
18,455
|
21,191
|
9,792
|
25,427
|
27,188
|
40,275
|
47,571
|
61,767
|
57,630
|
48,629
|
45,129
|
56,218
|
52,970
|
56,022
|
52,521
|
55,352
|
55,318
|
74,305
|
67,390
|
66,167
|
76,749
|
77,614
|
76,706
|
76,283
|
80,219
|
89,559
|
94,224
|
94,369
|
62,213
|
45,203
|
61,078
|
60,283
|
69,285
|
67,934
|
62,738
|
86,900
|
84,705
|
73,580
|
64,523
|
72,938
|
80,626
|
90,764
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38.8
|
37.7
|
37.3
|
39.8
|
42.2
|
|
研究開発費
|
10,878
|
10,423
|
10,683
|
10,847
|
10,935
|
8,573
|
9,775
|
10,929
|
10,915
|
10,301
|
9,994
|
9,747
|
11,074
|
11,198
|
10,706
|
11,086
|
11,217
|
10,645
|
11,236
|
10,849
|
11,133
|
17,253
|
18,218
|
17,414
|
18,542
|
19,338
|
18,513
|
18,046
|
19,675
|
18,857
|
18,398
|
19,723
|
20,074
|
20,096
|
21,606
|
21,267
|
20,919
|
22,878
|
23,970
|
24,046
|
25,454
|
26,026
|
25,411
|
27,134
|
28,317
|
26,549
|
27,222
|
28,245
|
28,340
|
31,014
|
28,166
|
28,627
|
31,564
|
31,243
|
30,504
|
27,800
|
28,793
|
28,686
|
30,403
|
|
販売管理費
|
11,154
|
11,200
|
11,964
|
11,148
|
11,531
|
11,594
|
14,958
|
14,618
|
13,487
|
12,952
|
12,160
|
12,254
|
13,191
|
13,309
|
12,631
|
11,882
|
11,381
|
11,108
|
10,719
|
12,516
|
14,030
|
23,008
|
23,890
|
22,829
|
23,602
|
24,010
|
24,238
|
23,449
|
25,232
|
24,745
|
25,668
|
25,184
|
26,283
|
25,887
|
28,981
|
27,693
|
22,755
|
31,834
|
32,816
|
30,015
|
30,479
|
30,940
|
32,358
|
32,906
|
33,406
|
31,637
|
33,926
|
32,742
|
33,255
|
35,564
|
31,451
|
33,079
|
37,874
|
35,607
|
35,226
|
33,454
|
31,839
|
32,971
|
35,167
|
|
営業費用
|
20,933
|
21,981
|
23,070
|
22,130
|
22,663
|
22,791
|
21,865
|
29,585
|
24,915
|
23,411
|
23,164
|
24,741
|
24,324
|
24,621
|
24,311
|
23,471
|
22,606
|
21,812
|
21,952
|
23,365
|
32,073
|
40,346
|
54,805
|
40,512
|
42,188
|
43,364
|
43,232
|
41,495
|
44,907
|
43,602
|
44,226
|
44,907
|
46,357
|
45,983
|
50,587
|
48,960
|
43,674
|
54,712
|
56,786
|
54,061
|
55,933
|
56,966
|
57,769
|
60,040
|
61,723
|
58,186
|
61,148
|
60,987
|
61,595
|
66,578
|
59,617
|
61,706
|
69,438
|
66,850
|
65,730
|
61,254
|
60,632
|
62,621
|
67,274
|
|
営業利益
|
-11,043
|
-10,007
|
-28,045
|
-17,974
|
-6,496
|
-14,639
|
-25,009
|
-20,510
|
-8,510
|
-10,865
|
-18,906
|
-12,416
|
-4,300
|
-479
|
-3,363
|
-682
|
697
|
-3,357
|
-761
|
-13,573
|
-6,646
|
-13,158
|
-14,530
|
7,059
|
19,579
|
14,266
|
5,397
|
3,634
|
11,311
|
9,368
|
11,796
|
7,614
|
8,995
|
9,335
|
23,718
|
18,430
|
22,493
|
22,037
|
20,828
|
22,645
|
20,350
|
23,253
|
31,790
|
34,184
|
32,646
|
4,027
|
-15,945
|
91
|
-1,312
|
2,707
|
81,270
|
21,303
|
17,772
|
17,855
|
7,850
|
3,269
|
12,306
|
18,005
|
23,490
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.1
|
1.9
|
6.3
|
8.9
|
10.9
|
|
経常(税引前)利益
|
-10,090
|
-9,747
|
-26,828
|
-17,352
|
-5,768
|
-14,305
|
-24,541
|
-19,980
|
-8,205
|
-10,861
|
-18,736
|
-12,403
|
-4,377
|
-176
|
-3,139
|
904
|
862
|
-2,310
|
-727
|
-13,770
|
-6,860
|
-14,148
|
-15,417
|
5,552
|
18,617
|
13,591
|
4,446
|
2,412
|
10,777
|
9,081
|
11,657
|
7,515
|
9,238
|
9,863
|
24,447
|
18,706
|
22,631
|
22,392
|
21,446
|
22,831
|
20,188
|
23,281
|
32,200
|
34,322
|
33,378
|
5,625
|
-15,455
|
1,390
|
620
|
5,157
|
82,100
|
24,979
|
21,547
|
20,947
|
11,939
|
7,476
|
14,942
|
20,425
|
26,548
|
|
経常(税引前)利益率(%)
|
-21.7
|
-18.7
|
-88.8
|
-49.9
|
-10.5
|
-34.7
|
-51.5
|
-38.0
|
-13.1
|
-16.1
|
-38.6
|
-22.2
|
-6.5
|
-0.2
|
-4.4
|
1.3
|
1.2
|
-3.5
|
-1.0
|
-25.7
|
-8.3
|
-11.5
|
-12.4
|
4.3
|
12.9
|
9.5
|
3.4
|
2.0
|
8.0
|
6.7
|
8.3
|
5.7
|
6.7
|
7.0
|
13.7
|
11.6
|
14.3
|
12.6
|
10.9
|
12.2
|
10.7
|
12.3
|
15.7
|
17.4
|
16.4
|
3.1
|
-9.3
|
0.8
|
0.4
|
3.0
|
48.8
|
14.8
|
10.9
|
10.1
|
6.3
|
4.4
|
7.6
|
10.1
|
12.3
|
|
法人税等合計
|
-2,412
|
157
|
147
|
102
|
-1,551
|
173
|
-25,144
|
-207
|
202
|
-147
|
53
|
308
|
-51
|
100
|
-1,268
|
121
|
24
|
215
|
-108
|
30
|
-43,744
|
50
|
26
|
367
|
1,040
|
1,028
|
-1,142
|
287
|
1,654
|
1,393
|
-73,443
|
2,032
|
2,290
|
1,584
|
5,811
|
2,816
|
2,162
|
-499
|
2,173
|
3,206
|
2,283
|
2,784
|
6,303
|
4,450
|
3,136
|
1,274
|
-1,728
|
48
|
-208
|
786
|
6,254
|
3,198
|
2,155
|
2,211
|
2,234
|
1,075
|
2,372
|
5,937
|
3,620
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.7
|
14.4
|
15.9
|
29.1
|
13.6
|
|
純利益
|
-7,678
|
-
|
-
|
-17,454
|
-4,217
|
-14,478
|
603
|
-19,773
|
-8,407
|
-10,714
|
-18,789
|
-12,711
|
-4,326
|
-277
|
-1,871
|
783
|
838
|
-2,525
|
-619
|
-13,800
|
36,884
|
-14,198
|
-15,443
|
5,185
|
17,577
|
12,563
|
5,588
|
2,125
|
9,123
|
7,688
|
85,100
|
5,483
|
6,948
|
8,279
|
18,636
|
15,890
|
20,469
|
22,891
|
19,273
|
19,625
|
17,905
|
20,497
|
25,897
|
29,872
|
30,242
|
4,351
|
-13,727
|
1,342
|
828
|
4,371
|
75,846
|
21,781
|
19,392
|
18,736
|
9,705
|
6,401
|
9,086
|
15,656
|
23,218
|
|
純利益率(%)
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.1
|
3.7
|
4.6
|
7.7
|
10.8
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.01
|
0.01
|
-
|
-
|
-0.24
|
0.62
|
-0.2
|
-
|
0.07
|
0.24
|
0.17
|
0.08
|
0.03
|
0.12
|
0.1
|
1.15
|
0.07
|
0.09
|
0.11
|
0.25
|
0.21
|
0.27
|
0.3
|
0.24
|
0.25
|
0.23
|
0.26
|
0.33
|
0.38
|
0.39
|
0.06
|
-0.18
|
0.02
|
0.01
|
0.06
|
0.98
|
0.28
|
0.25
|
0.24
|
0.13
|
0.08
|
0.12
|
0.2
|
0.3
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.01
|
0.01
|
-
|
-
|
-0.24
|
0.61
|
-0.2
|
-
|
0.07
|
0.24
|
0.17
|
0.07
|
0.03
|
0.12
|
0.1
|
1.13
|
0.07
|
0.09
|
0.11
|
0.24
|
0.2
|
0.26
|
0.29
|
0.24
|
0.25
|
0.23
|
0.26
|
0.33
|
0.38
|
0.38
|
0.06
|
-0.17
|
0.02
|
0.01
|
0.06
|
0.97
|
0.28
|
0.25
|
0.24
|
0.13
|
0.08
|
0.12
|
0.2
|
0.29
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|