|
(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
|
23,188
|
22,942
|
2,411
|
7,440
|
7,757
|
5,334
|
21,793
|
11,833
|
14,453
|
16,013
|
12,498
|
11,966
|
18,385
|
14,606
|
30,377
|
18,666
|
43,384
|
20,780
|
52,227
|
42,499
|
33,336
|
31,853
|
52,227
|
29,568
|
33,750
|
63,731
|
189,564
|
30,872
|
35,202
|
25,556
|
60,232
|
56,949
|
39,148
|
46,230
|
53,665
|
25,354
|
55,221
|
65,316
|
121,703
|
89,022
|
136,455
|
115,830
|
102,003
|
117,279
|
152,365
|
208,976
|
181,496
|
162,143
|
221,038
|
216,033
|
230,039
|
195,879
|
231,353
|
290,084
|
298,008
|
264,861
|
325,719
|
354,264
|
451,767
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29.6
|
35.2
|
40.8
|
22.1
|
51.6
|
|
売上原価
|
178
|
11
|
56
|
70
|
143
|
226
|
653
|
738
|
1,283
|
682
|
3,540
|
5,520
|
5,924
|
5,141
|
6,147
|
6,494
|
8,144
|
6,180
|
8,427
|
7,762
|
8,308
|
9,134
|
8,002
|
7,544
|
7,788
|
8,332
|
7,488
|
3,052
|
836
|
626
|
5,622
|
4,649
|
1,877
|
22,333
|
16,687
|
5,787
|
5,740
|
5,568
|
26,272
|
18,219
|
23,018
|
18,589
|
21,587
|
15,922
|
33,943
|
47,319
|
42,120
|
35,170
|
50,070
|
54,823
|
52,298
|
28,329
|
39,607
|
49,426
|
42,055
|
48,403
|
46,359
|
55,242
|
78,770
|
|
研究開発費
|
15,347
|
13,514
|
14,916
|
15,891
|
16,081
|
19,503
|
18,567
|
22,034
|
27,990
|
25,689
|
20,925
|
21,415
|
18,649
|
19,904
|
19,728
|
16,684
|
21,195
|
27,611
|
27,746
|
40,100
|
35,530
|
33,863
|
41,349
|
36,935
|
38,339
|
33,993
|
41,376
|
37,976
|
40,086
|
35,540
|
36,650
|
31,328
|
33,910
|
30,455
|
45,111
|
10,158
|
8,951
|
7,747
|
7,380
|
9,009
|
8,069
|
8,486
|
10,108
|
11,853
|
15,483
|
16,705
|
22,566
|
17,979
|
19,727
|
17,321
|
21,336
|
19,111
|
21,038
|
18,458
|
20,441
|
14,799
|
17,543
|
17,251
|
-
|
|
販売管理費
|
4,567
|
4,263
|
5,866
|
6,618
|
5,580
|
5,634
|
6,979
|
7,555
|
7,299
|
8,135
|
9,356
|
10,250
|
8,752
|
8,587
|
8,353
|
9,399
|
9,814
|
10,226
|
10,589
|
10,806
|
11,221
|
11,599
|
12,227
|
12,615
|
13,101
|
13,329
|
14,771
|
13,556
|
14,353
|
14,864
|
18,031
|
18,006
|
17,338
|
17,979
|
23,929
|
12,632
|
10,975
|
11,702
|
10,427
|
11,059
|
12,321
|
13,169
|
13,774
|
13,834
|
57,476
|
34,467
|
37,749
|
37,357
|
38,948
|
35,269
|
37,608
|
35,134
|
35,711
|
41,241
|
42,249
|
42,362
|
41,614
|
46,088
|
77,028
|
|
営業費用
|
20,093
|
17,789
|
20,839
|
22,580
|
21,805
|
25,364
|
26,200
|
30,329
|
36,574
|
34,507
|
33,822
|
37,185
|
33,325
|
33,632
|
34,228
|
32,577
|
39,153
|
44,017
|
46,762
|
58,668
|
55,059
|
54,596
|
46,762
|
57,094
|
59,228
|
55,654
|
63,635
|
54,584
|
55,275
|
51,030
|
60,303
|
53,983
|
53,125
|
70,767
|
85,727
|
28,577
|
25,666
|
25,017
|
44,079
|
38,287
|
43,408
|
40,244
|
45,469
|
41,609
|
118,305
|
125,684
|
106,987
|
108,341
|
126,580
|
127,754
|
129,004
|
100,337
|
114,118
|
126,887
|
122,507
|
123,326
|
123,278
|
136,343
|
544,658
|
|
営業利益
|
3,095
|
5,152
|
-18,429
|
-15,141
|
-14,049
|
-20,030
|
-4,408
|
-18,496
|
-22,121
|
-18,494
|
-21,324
|
-25,219
|
-14,940
|
-19,026
|
-3,851
|
-13,911
|
4,231
|
-23,237
|
5,465
|
-16,169
|
-21,723
|
-22,743
|
-22,575
|
-27,526
|
-25,478
|
8,077
|
125,929
|
-23,712
|
-20,073
|
-25,474
|
-71
|
2,966
|
-13,977
|
-24,537
|
-32,062
|
-3,223
|
29,555
|
40,299
|
77,624
|
50,735
|
93,047
|
75,586
|
56,534
|
75,670
|
34,060
|
83,292
|
74,509
|
53,802
|
94,458
|
88,279
|
101,035
|
95,542
|
117,235
|
163,197
|
175,501
|
141,535
|
202,441
|
217,921
|
-92,891
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58.9
|
53.4
|
62.2
|
61.5
|
-20.6
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-26,575
|
-27,662
|
-27,808
|
-32,687
|
-30,583
|
3,329
|
121,551
|
-27,274
|
-22,860
|
-27,850
|
-1,809
|
1,818
|
-14,607
|
-25,002
|
-34,460
|
-6,092
|
25,875
|
36,270
|
73,249
|
28,086
|
91,516
|
74,106
|
54,810
|
74,409
|
30,011
|
73,707
|
70,791
|
52,238
|
93,156
|
101,760
|
101,175
|
96,028
|
117,743
|
165,147
|
178,214
|
143,828
|
204,938
|
218,958
|
-100,849
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-79.7
|
-86.8
|
-53.2
|
-110.5
|
-90.6
|
5.2
|
64.1
|
-88.3
|
-64.9
|
-109.0
|
-3.0
|
3.2
|
-37.3
|
-54.1
|
-64.2
|
-24.0
|
46.9
|
55.5
|
60.2
|
31.5
|
67.1
|
64.0
|
53.7
|
63.4
|
19.7
|
35.3
|
39.0
|
32.2
|
42.1
|
47.1
|
44.0
|
49.0
|
50.9
|
56.9
|
59.8
|
54.3
|
62.9
|
61.8
|
-22.3
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
300
|
1,284
|
-422
|
210
|
180
|
580
|
-2,331
|
187
|
33
|
0
|
317
|
22
|
17
|
13
|
-63
|
11
|
58
|
63
|
85
|
191
|
58
|
-142,481
|
-11,960
|
14,300
|
7,326
|
12,100
|
13,089
|
12,600
|
18,400
|
19,900
|
15,835
|
19,200
|
24,500
|
28,100
|
41,202
|
25,700
|
39,800
|
43,700
|
40,786
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.1
|
17.9
|
19.4
|
20.0
|
-40.4
|
|
純利益
|
3,116
|
5,165
|
-18,416
|
-15,120
|
-14,022
|
-20,006
|
-4,406
|
-19,289
|
-22,912
|
-19,293
|
-21,987
|
-26,548
|
-16,273
|
-20,280
|
-5,274
|
-15,108
|
3,019
|
-24,460
|
4,318
|
-19,816
|
-26,875
|
-28,946
|
4,318
|
-32,897
|
-30,763
|
2,749
|
123,882
|
-27,461
|
-22,893
|
-27,850
|
-2,126
|
1,796
|
-14,624
|
-25,015
|
-34,397
|
-6,103
|
25,817
|
36,207
|
73,164
|
27,895
|
91,458
|
216,587
|
66,770
|
60,108
|
22,685
|
61,634
|
57,702
|
39,615
|
74,754
|
81,837
|
85,388
|
76,823
|
93,245
|
137,011
|
137,012
|
118,095
|
165,160
|
175,225
|
-141,591
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46.0
|
44.6
|
50.7
|
49.5
|
-31.3
|
|
一株あたり利益
|
0.03
|
0.05
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.02
|
-0.19
|
-
|
-0.16
|
-0.21
|
-0.23
|
-
|
-0.26
|
-0.23
|
0.02
|
0.87
|
-0.19
|
-0.16
|
-0.19
|
-0.01
|
0.01
|
-
|
-
|
-0.24
|
-
|
-
|
0.27
|
0.54
|
0.2
|
0.64
|
1.53
|
0.47
|
0.44
|
0.16
|
0.45
|
0.43
|
0.29
|
0.57
|
0.62
|
0.65
|
0.61
|
0.73
|
1.08
|
1.08
|
0.96
|
1.36
|
1.49
|
-1.16
|
|
希薄化後一株あたり利益
|
0.03
|
0.05
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.02
|
-0.19
|
-
|
-0.16
|
-0.21
|
-0.23
|
-
|
-0.26
|
-0.23
|
0.02
|
0.85
|
-0.19
|
-0.16
|
-0.19
|
-0.01
|
0.01
|
-
|
-
|
-0.24
|
-
|
-
|
0.25
|
0.5
|
0.19
|
0.62
|
1.48
|
0.46
|
0.43
|
0.16
|
0.44
|
0.42
|
0.29
|
0.56
|
0.61
|
0.65
|
0.6
|
0.72
|
1.05
|
1.06
|
0.93
|
1.33
|
1.43
|
-1.12
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
178,201
|
144,235
|
205,141
|
220,621
|
-89,591
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59.8
|
54.5
|
63.0
|
62.3
|
-19.8
|