|
(単位:千ドル)
|
1Q12
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
売上高
|
45,796
|
57,505
|
42,826
|
63,725
|
65,403
|
85,331
|
55,134
|
71,638
|
67,071
|
130,348
|
48,810
|
46,186
|
49,687
|
74,429
|
39,527
|
52,238
|
43,915
|
58,138
|
43,977
|
57,153
|
69,440
|
52,212
|
69,473
|
89,268
|
56,433
|
71,842
|
86,617
|
61,009
|
85,713
|
104,051
|
76,075
|
96,326
|
135,341
|
97,706
|
113,164
|
98,529
|
75,026
|
81,285
|
105,276
|
93,463
|
125,049
|
119,688
|
90,696
|
111,917
|
102,902
|
136,807
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
売上原価
|
29,010
|
39,473
|
31,178
|
42,285
|
46,936
|
66,312
|
45,168
|
51,699
|
50,237
|
120,452
|
37,359
|
28,359
|
36,924
|
57,229
|
25,551
|
30,420
|
27,815
|
33,274
|
25,171
|
36,946
|
45,819
|
38,859
|
47,694
|
64,810
|
40,361
|
50,572
|
61,026
|
52,031
|
59,360
|
75,146
|
56,588
|
69,010
|
117,812
|
73,940
|
70,788
|
52,987
|
7,552
|
38,142
|
71,990
|
55,255
|
83,967
|
85,902
|
57,360
|
74,010
|
69,447
|
99,444
|
|
売上総利益
|
16,786
|
18,032
|
11,648
|
21,440
|
-
|
19,019
|
9,966
|
19,939
|
-
|
9,896
|
11,451
|
17,827
|
-
|
17,200
|
13,976
|
21,818
|
-
|
24,864
|
18,806
|
20,207
|
23,621
|
13,353
|
21,779
|
24,458
|
16,072
|
21,270
|
25,591
|
8,978
|
26,353
|
28,905
|
19,487
|
27,316
|
17,529
|
23,766
|
42,376
|
45,542
|
67,474
|
43,143
|
33,286
|
38,208
|
41,082
|
33,786
|
33,336
|
37,907
|
-
|
37,363
|
|
売上総利益率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
研究開発費
|
1,522
|
2,093
|
2,784
|
2,264
|
-
|
2,488
|
2,592
|
2,653
|
-
|
2,100
|
2,369
|
3,044
|
-
|
703
|
553
|
406
|
-
|
127
|
83
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49
|
59
|
44
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
10,092
|
12,407
|
12,965
|
15,199
|
-
|
12,769
|
12,137
|
12,666
|
-
|
14,289
|
13,426
|
18,890
|
-
|
16,639
|
16,469
|
15,909
|
-
|
16,008
|
15,934
|
14,945
|
18,802
|
24,742
|
19,464
|
17,098
|
15,369
|
13,912
|
15,708
|
18,195
|
19,364
|
19,499
|
15,956
|
18,831
|
24,104
|
22,410
|
28,853
|
21,109
|
18,998
|
19,605
|
22,011
|
23,173
|
23,196
|
22,901
|
22,015
|
25,160
|
-
|
23,887
|
|
営業利益
|
3,978
|
2,693
|
-5,006
|
3,469
|
1,891
|
2,633
|
-5,569
|
3,948
|
-386
|
-6,493
|
-4,344
|
-4,107
|
-10,666
|
-1,715
|
-4,332
|
3,839
|
-3,674
|
6,816
|
2,625
|
-37,102
|
3,968
|
-12,341
|
1,403
|
6,627
|
-2,321
|
6,046
|
9,834
|
-9,276
|
6,945
|
9,214
|
2,730
|
8,485
|
-6,575
|
1,356
|
6,873
|
24,433
|
48,476
|
23,538
|
11,275
|
15,035
|
17,886
|
9,849
|
10,563
|
11,676
|
-20,797
|
12,831
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
2,609
|
1,994
|
-5,647
|
2,890
|
-
|
1,625
|
-6,249
|
3,119
|
-
|
-7,328
|
-4,873
|
-4,358
|
-
|
-2,339
|
-4,930
|
3,378
|
-
|
6,763
|
2,702
|
-36,699
|
3,767
|
-12,545
|
1,396
|
6,658
|
-2,236
|
6,341
|
9,063
|
-10,179
|
6,624
|
8,990
|
1,467
|
8,603
|
-2,159
|
8,443
|
1,505
|
23,250
|
47,954
|
23,912
|
15,405
|
16,031
|
19,520
|
11,354
|
12,966
|
14,178
|
-
|
14,785
|
|
経常(税引前)利益率(%)
|
5.7
|
3.47
|
-13.19
|
4.54
|
-
|
1.9
|
-11.33
|
4.35
|
-
|
-5.62
|
-9.98
|
-9.44
|
-
|
-3.14
|
-12.47
|
6.47
|
-
|
11.63
|
6.14
|
-64.21
|
5.42
|
-24.03
|
2.01
|
7.46
|
-3.96
|
8.83
|
10.46
|
-16.68
|
7.73
|
8.64
|
1.93
|
8.93
|
-1.6
|
8.64
|
1.33
|
23.6
|
63.92
|
29.42
|
14.63
|
17.15
|
15.61
|
9.49
|
14.3
|
12.67
|
-
|
10.81
|
|
法人税等合計
|
1,594
|
791
|
-1,933
|
3,974
|
-
|
1,722
|
-81
|
1,077
|
-
|
-181
|
134
|
467
|
-
|
91
|
-204
|
752
|
-
|
1,096
|
594
|
475
|
733
|
-700
|
421
|
799
|
258
|
675
|
2,903
|
-1,678
|
1,916
|
2,569
|
587
|
2,406
|
535
|
3,158
|
3,822
|
6,514
|
10,581
|
6,482
|
4,068
|
3,865
|
5,018
|
2,920
|
3,465
|
3,924
|
-
|
4,380
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
純利益
|
1,911
|
1,203
|
-3,252
|
-1,084
|
2,008
|
-97
|
-5,901
|
2,042
|
-483
|
-6,784
|
-4,871
|
-4,395
|
-10,428
|
-2,010
|
-4,498
|
2,845
|
-3,794
|
6,486
|
3,452
|
-32,139
|
3,477
|
-11,464
|
975
|
6,154
|
-1,919
|
5,917
|
6,160
|
-7,466
|
5,247
|
6,421
|
1,963
|
6,728
|
-1,986
|
5,367
|
-2,286
|
17,889
|
37,373
|
18,768
|
14,431
|
15,339
|
14,459
|
8,169
|
9,612
|
10,229
|
-15,459
|
10,301
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.09
|
0.03
|
-0.15
|
-0.13
|
0.09
|
-0.09
|
-
|
0.09
|
-0.04
|
-
|
-
|
-0.22
|
-
|
-
|
-
|
0.11
|
-
|
0.27
|
0.14
|
-1.43
|
0.13
|
-0.5
|
0.02
|
0.24
|
-0.09
|
0.21
|
0.21
|
-0.29
|
0.18
|
0.21
|
0.06
|
0.25
|
-0.09
|
0.19
|
0.1
|
0.68
|
1.33
|
0.73
|
0.56
|
0.58
|
0.54
|
0.3
|
0.36
|
0.38
|
-0.57
|
0.4
|
|
希薄化後一株あたり利益
|
0.09
|
0.03
|
-0.15
|
-0.13
|
0.08
|
-0.09
|
-
|
0.08
|
-0.04
|
-
|
-
|
-0.22
|
-
|
-
|
-
|
0.1
|
-
|
0.26
|
0.13
|
-1.43
|
0.13
|
-0.5
|
0.02
|
0.24
|
-0.09
|
0.21
|
0.21
|
-0.29
|
0.18
|
0.2
|
0.06
|
0.24
|
-0.09
|
0.19
|
0.1
|
0.67
|
1.3
|
0.7
|
0.54
|
0.57
|
0.53
|
0.3
|
0.36
|
0.38
|
-0.58
|
0.4
|
|
一株あたり配当金
|
-
|
0.03
|
0.05
|
0.05
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.06
|
0.06
|
-
|
-
|
0.06
|
0.06
|
0.06
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.09
|
0.09
|
-
|
-
|
-
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
-
|
0.07
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|