|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
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
|
|
売上高
|
453
|
418
|
452
|
547
|
492
|
500
|
595
|
459
|
423
|
-
|
-
|
1,613
|
2,607
|
3,771
|
4,340
|
5,406
|
7,161
|
10,193
|
10,731
|
12,327
|
14,326
|
17,441
|
16,687
|
16,503
|
16,413
|
19,951
|
19,076
|
21,004
|
24,695
|
22,731
|
20,664
|
22,932
|
22,461
|
24,842
|
24,530
|
24,570
|
28,141
|
32,783
|
30,688
|
30,860
|
31,093
|
28,955
|
36,548
|
26,141
|
21,411
|
30,785
|
24,532
|
31,386
|
30,270
|
33,944
|
31,758
|
38,588
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.1
|
41.4
|
10.3
|
29.5
|
23.0
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
51
|
503
|
1,096
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
923
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
52
|
185
|
516
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
393
|
382
|
415
|
392
|
417
|
447
|
505
|
770
|
886
|
-
|
-
|
-
|
-
|
5,208
|
6,174
|
7,414
|
10,373
|
12,414
|
13,768
|
14,482
|
17,340
|
17,940
|
17,698
|
17,727
|
19,842
|
21,304
|
20,005
|
22,533
|
26,062
|
21,045
|
19,952
|
20,482
|
22,204
|
23,579
|
23,741
|
23,329
|
26,808
|
31,383
|
29,477
|
26,995
|
30,205
|
30,237
|
31,545
|
30,690
|
26,885
|
26,633
|
26,563
|
25,434
|
24,654
|
28,900
|
29,381
|
29,031
|
|
営業利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,437
|
-1,834
|
-2,009
|
-3,213
|
-2,221
|
-3,037
|
-2,155
|
-3,015
|
-499
|
-1,012
|
-1,224
|
-3,430
|
-1,353
|
-930
|
-1,529
|
-1,368
|
1,685
|
712
|
2,449
|
256
|
1,263
|
789
|
1,240
|
1,332
|
1,400
|
1,211
|
3,865
|
887
|
-1,283
|
5,002
|
-4,549
|
-5,475
|
4,152
|
-2,032
|
5,952
|
5,616
|
5,043
|
2,377
|
9,557
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.0
|
18.6
|
14.9
|
7.5
|
24.8
|
|
経常(税引前)利益
|
61
|
23
|
36
|
111
|
62
|
52
|
-16
|
-266
|
-467
|
-
|
-
|
-
|
-
|
-1,515
|
-1,895
|
-2,150
|
-3,440
|
-2,614
|
-3,533
|
-2,614
|
-3,494
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
51
|
-263
|
-
|
-
|
-
|
1,920
|
2,632
|
-496
|
-3,241
|
2,654
|
-7,579
|
5,161
|
-379
|
-6,600
|
1,205
|
549
|
-272
|
-2,850
|
3,884
|
|
経常(税引前)利益率(%)
|
13.6
|
5.6
|
8.1
|
20.3
|
12.7
|
10.6
|
-2.6
|
-57.7
|
-110.2
|
-
|
-
|
-
|
-
|
-40.1
|
-43.6
|
-39.8
|
-48.0
|
-25.6
|
-32.9
|
-21.2
|
-24.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2
|
-1.1
|
-
|
-
|
-
|
6.3
|
8.5
|
-1.6
|
-11.2
|
7.3
|
-29.0
|
24.1
|
-1.2
|
-26.9
|
3.8
|
1.8
|
-0.8
|
-9.0
|
10.1
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-46
|
-33
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
978
|
936
|
-1,130
|
-860
|
-11,735
|
-1,299
|
-2,743
|
-149
|
-1,303
|
265
|
195
|
-57
|
-1,247
|
1,518
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
22.0
|
35.6
|
21.0
|
43.7
|
39.1
|
|
純利益
|
61
|
23
|
36
|
111
|
-
|
52
|
-16
|
-266
|
-467
|
-947
|
-674
|
-1,228
|
-884
|
-1,394
|
-1,809
|
-2,150
|
-3,440
|
-2,614
|
-3,533
|
-2,614
|
-3,494
|
-1,055
|
-1,564
|
-1,728
|
-3,986
|
-2,287
|
-1,975
|
-2,718
|
-2,483
|
503
|
-310
|
1,387
|
-1,005
|
51
|
-263
|
289
|
-419
|
1
|
942
|
1,696
|
633
|
-2,381
|
14,389
|
-6,281
|
7,903
|
-231
|
-5,298
|
940
|
354
|
-215
|
-1,604
|
2,366
|
|
純利益率(%)
|
|
|
|
|
-
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.0
|
1.2
|
-0.6
|
-5.0
|
6.1
|
|
一株あたり利益
|
0
|
0.01
|
-
|
0.01
|
0
|
-
|
0
|
-0.01
|
-0.03
|
-0.04
|
-0.03
|
-0.04
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.02
|
0.05
|
0
|
-0.14
|
0.63
|
-0.32
|
0.27
|
-0.06
|
-0.22
|
-0.01
|
-0.16
|
-0.06
|
-0.13
|
0.05
|
|
希薄化後一株あたり利益
|
0
|
0
|
-
|
0.01
|
0
|
-
|
0
|
-0.01
|
-0.03
|
-0.04
|
-0.03
|
-0.04
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.01
|
0.05
|
0.01
|
-0.14
|
0.51
|
-0.32
|
0.27
|
-0.06
|
-0.22
|
-0.01
|
-0.16
|
-0.06
|
-0.13
|
0.05
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|