|
(単位:千ドル)
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
3Q22
|
1Q23
|
3Q23
|
1Q24
|
|
売上高
|
23,015
|
6,864
|
19,339
|
22,986
|
-
|
4,948
|
17,737
|
18,690
|
7,568
|
10,019
|
14,541
|
10,547
|
4,910
|
6,287
|
13,754
|
10,940
|
13,258
|
22,078
|
19,863
|
15,783
|
22,526
|
23,743
|
18,556
|
23,122
|
30,829
|
24,118
|
21,327
|
26,670
|
18,848
|
18,030
|
25,993
|
22,940
|
-
|
21,352
|
24,919
|
20,106
|
29,647
|
25,825
|
27,877
|
-
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
売上原価
|
18,756
|
6,141
|
15,273
|
17,237
|
12,501
|
4,531
|
13,411
|
13,720
|
6,278
|
8,487
|
10,851
|
8,266
|
4,590
|
5,942
|
10,121
|
8,541
|
9,976
|
16,637
|
14,712
|
11,633
|
15,869
|
17,053
|
-
|
18,039
|
22,059
|
17,702
|
16,410
|
16,759
|
14,098
|
13,710
|
18,655
|
17,555
|
-
|
15,206
|
19,314
|
16,401
|
23,968
|
20,010
|
20,365
|
-
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,662
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,146
|
5,605
|
3,705
|
5,679
|
5,815
|
7,512
|
-
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
|
研究開発費
|
547
|
539
|
556
|
670
|
575
|
448
|
454
|
420
|
391
|
380
|
351
|
352
|
339
|
329
|
357
|
351
|
382
|
379
|
379
|
416
|
470
|
637
|
-
|
700
|
758
|
781
|
723
|
823
|
881
|
766
|
689
|
849
|
-
|
1,069
|
1,176
|
1,349
|
951
|
897
|
845
|
-
|
|
販売管理費
|
2,265
|
1,797
|
2,523
|
2,678
|
2,299
|
1,959
|
1,984
|
1,867
|
902
|
1,734
|
1,519
|
1,557
|
1,617
|
1,650
|
1,776
|
1,703
|
1,785
|
2,190
|
1,979
|
2,190
|
2,127
|
2,259
|
-
|
2,692
|
2,921
|
2,179
|
2,190
|
2,474
|
2,471
|
2,382
|
2,561
|
2,522
|
-
|
3,838
|
3,202
|
3,399
|
2,577
|
2,799
|
3,214
|
-
|
|
営業費用
|
21,568
|
-
|
-
|
-
|
-
|
6,938
|
15,849
|
16,007
|
-
|
10,601
|
12,721
|
10,175
|
-
|
7,921
|
12,254
|
10,595
|
12,143
|
19,206
|
17,070
|
14,239
|
18,466
|
19,949
|
-
|
21,431
|
25,738
|
20,662
|
19,323
|
20,056
|
17,450
|
16,858
|
21,905
|
20,926
|
-
|
4,907
|
4,378
|
4,748
|
3,528
|
3,696
|
4,059
|
-
|
|
営業利益
|
1,447
|
-1,613
|
987
|
2,401
|
-1,382
|
-1,990
|
1,888
|
2,683
|
-3
|
-582
|
1,820
|
372
|
-1,636
|
-1,634
|
1,500
|
345
|
1,115
|
2,872
|
2,793
|
1,544
|
4,060
|
3,794
|
-
|
1,691
|
5,091
|
3,456
|
2,004
|
6,614
|
1,398
|
1,172
|
4,088
|
2,014
|
-
|
1,239
|
1,227
|
-1,043
|
2,151
|
2,119
|
3,453
|
-
|
|
営業利益率 (%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
経常(税引前)利益
|
1,499
|
1,200
|
4,171
|
1,705
|
-224
|
-1,811
|
3,710
|
3,362
|
1,072
|
881
|
3,001
|
2,640
|
-2,109
|
-1,739
|
1,892
|
422
|
2,094
|
2,587
|
3,356
|
1,992
|
4,878
|
3,722
|
-
|
2,149
|
4,758
|
3,352
|
391
|
9,325
|
3,055
|
3,111
|
-819
|
5,404
|
-
|
2,860
|
2,919
|
-343
|
-1,239
|
4,574
|
4,172
|
-
|
|
経常(税引前)利益率(%)
|
6.51
|
17.48
|
21.57
|
7.42
|
-
|
-36.6
|
20.92
|
17.99
|
14.16
|
8.79
|
20.64
|
25.03
|
-42.95
|
-27.66
|
13.76
|
3.86
|
15.79
|
11.72
|
16.9
|
12.62
|
21.65
|
15.68
|
-
|
9.29
|
15.43
|
13.9
|
1.83
|
34.96
|
16.21
|
17.25
|
-3.15
|
23.56
|
-
|
13.39
|
11.71
|
-1.71
|
-4.18
|
17.71
|
14.97
|
-
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,163
|
435
|
1,100
|
977
|
-1,572
|
-643
|
708
|
156
|
519
|
957
|
1,242
|
598
|
1,463
|
1,134
|
-
|
-197
|
994
|
670
|
78
|
1,865
|
611
|
622
|
-164
|
1,082
|
-
|
572
|
584
|
-69
|
-224
|
1,098
|
960
|
-
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
純利益
|
1,090
|
875
|
2,766
|
1,192
|
-361
|
-976
|
2,977
|
2,489
|
2,235
|
446
|
1,901
|
1,663
|
-537
|
-1,096
|
1,184
|
266
|
1,575
|
1,630
|
2,114
|
1,394
|
3,415
|
2,588
|
1,021
|
2,346
|
3,764
|
2,682
|
313
|
7,460
|
2,444
|
2,489
|
-655
|
4,322
|
1,551
|
2,288
|
2,335
|
-274
|
-1,015
|
3,476
|
3,212
|
4,326
|
|
純利益率(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.24
|
0.05
|
0.2
|
0.17
|
-0.06
|
-0.12
|
0.12
|
0.03
|
0.16
|
0.17
|
0.22
|
0.1
|
0.24
|
0.18
|
0.07
|
0.16
|
0.26
|
0.19
|
0.02
|
0.51
|
0.17
|
0.17
|
-0.04
|
0.3
|
-
|
0.16
|
0.16
|
-0.02
|
-0.07
|
0.24
|
0.22
|
-
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.24
|
0.05
|
0.2
|
0.17
|
-0.06
|
-0.12
|
0.12
|
0.03
|
0.16
|
0.17
|
0.22
|
0.1
|
0.23
|
0.18
|
0.07
|
0.16
|
0.26
|
0.18
|
0.02
|
0.51
|
0.17
|
0.17
|
-0.04
|
0.29
|
-
|
0.16
|
0.16
|
-0.02
|
-0.07
|
0.24
|
0.22
|
-
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
-
|
-
|