|
(単位:千ドル)
|
2Q11
|
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
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
11,735
|
2,149
|
2,620
|
3,034
|
3,052
|
4,211
|
1,592
|
1,932
|
2,889
|
3,303
|
1,985
|
2,811
|
6,103
|
3,287
|
3,645
|
2,958
|
3,040
|
7,788
|
5,412
|
3,917
|
8,582
|
5,870
|
5,033
|
4,782
|
4,737
|
5,577
|
5,814
|
6,816
|
5,128
|
5,906
|
6,551
|
7,424
|
6,622
|
5,571
|
4,244
|
6,117
|
7,566
|
8,256
|
7,101
|
5,176
|
5,991
|
7,524
|
9,357
|
11,065
|
12,661
|
13,831
|
16,612
|
13,098
|
15,551
|
15,284
|
12,161
|
12,023
|
10,410
|
10,767
|
13,459
|
14,304
|
11,360
|
11,855
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-29.6
|
10.7
|
19.0
|
9.1
|
10.1
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
517
|
3,283
|
427
|
1,030
|
582
|
516
|
-
|
1,052
|
866
|
4,243
|
1,652
|
1,059
|
966
|
522
|
716
|
559
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
1,140
|
1,069
|
1,391
|
1,582
|
3,210
|
3,076
|
2,394
|
2,376
|
1,912
|
-
|
2,138
|
2,604
|
2,682
|
3,565
|
2,885
|
2,985
|
3,045
|
3,821
|
3,090
|
3,064
|
2,783
|
3,072
|
3,210
|
3,002
|
3,539
|
3,846
|
3,497
|
4,084
|
3,734
|
3,904
|
3,925
|
3,698
|
3,928
|
4,323
|
3,472
|
3,666
|
3,378
|
3,933
|
3,969
|
3,671
|
3,494
|
3,677
|
4,275
|
4,939
|
5,693
|
6,419
|
6,300
|
6,440
|
6,806
|
6,494
|
6,358
|
6,346
|
5,686
|
5,876
|
6,534
|
6,140
|
5,968
|
6,330
|
|
営業費用
|
7,371
|
2,111
|
2,722
|
3,304
|
4,849
|
6,134
|
3,299
|
3,046
|
3,111
|
3,573
|
2,732
|
3,298
|
6,202
|
3,997
|
4,112
|
3,732
|
6,475
|
13,752
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,186
|
4,712
|
5,279
|
5,892
|
7,123
|
5,363
|
6,113
|
4,151
|
5,274
|
6,065
|
8,430
|
6,055
|
5,104
|
5,374
|
6,166
|
8,564
|
11,613
|
10,893
|
11,702
|
13,095
|
10,303
|
12,774
|
11,113
|
10,390
|
10,214
|
9,031
|
9,348
|
12,100
|
12,151
|
10,148
|
10,991
|
|
営業利益
|
4,521
|
516
|
-114
|
799
|
-1,575
|
-1,349
|
-905
|
-1,107
|
234
|
-1,159
|
-777
|
-469
|
-140
|
-514
|
-433
|
-669
|
-3,469
|
-5,783
|
192
|
-234
|
-402
|
634
|
394
|
27
|
316
|
-372
|
1,405
|
1,630
|
416
|
627
|
659
|
1,570
|
1,267
|
-446
|
94
|
1,024
|
1,612
|
3,329
|
1,046
|
73
|
533
|
1,362
|
875
|
3,624
|
3,474
|
3,147
|
3,894
|
3,101
|
2,769
|
4,555
|
2,558
|
3,544
|
1,479
|
1,485
|
1,403
|
2,232
|
1,301
|
775
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.8
|
10.4
|
15.6
|
11.5
|
6.5
|
|
経常(税引前)利益
|
4,485
|
479
|
-172
|
750
|
-1,627
|
-1,101
|
-1,000
|
-1,281
|
104
|
-1,316
|
-915
|
-608
|
-262
|
-7
|
-584
|
-693
|
-3,617
|
-5,512
|
76
|
626
|
-360
|
-307
|
268
|
-184
|
73
|
-825
|
1,289
|
1,749
|
369
|
614
|
636
|
1,548
|
1,255
|
-453
|
67
|
1,016
|
1,609
|
3,322
|
1,049
|
82
|
527
|
1,334
|
837
|
3,587
|
3,453
|
3,130
|
3,826
|
3,000
|
2,713
|
4,456
|
2,466
|
3,436
|
1,496
|
1,575
|
1,459
|
2,250
|
1,335
|
801
|
|
経常(税引前)利益率(%)
|
38.2
|
22.3
|
-6.6
|
24.7
|
-53.3
|
-26.1
|
-62.8
|
-66.3
|
3.6
|
-39.8
|
-46.1
|
-21.6
|
-4.3
|
-0.2
|
-16.0
|
-23.4
|
-119.0
|
-70.8
|
1.4
|
16.0
|
-4.2
|
-5.2
|
5.3
|
-3.8
|
1.5
|
-14.8
|
22.2
|
25.7
|
7.2
|
10.4
|
9.7
|
20.9
|
19.0
|
-8.1
|
1.6
|
16.6
|
21.3
|
40.2
|
14.8
|
1.6
|
8.8
|
17.7
|
8.9
|
32.4
|
27.3
|
22.6
|
23.0
|
22.9
|
17.4
|
29.2
|
20.3
|
28.6
|
14.4
|
14.6
|
10.8
|
15.7
|
11.8
|
6.8
|
|
法人税等合計
|
978
|
-416
|
-26,281
|
313
|
-638
|
-366
|
-353
|
-500
|
387
|
3,495
|
24,667
|
0
|
55
|
0
|
3
|
0
|
20
|
-8
|
16
|
2
|
11
|
-8
|
13
|
15
|
-10
|
-438
|
-
|
64
|
0
|
206
|
24
|
54
|
39
|
-1,030
|
29
|
-1,023
|
345
|
-2,995
|
17
|
-505
|
53
|
374
|
192
|
1,009
|
1,153
|
-6,840
|
997
|
221
|
736
|
-434
|
667
|
939
|
407
|
1,778
|
395
|
613
|
-750
|
500
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
112.9
|
27.1
|
27.2
|
-56.2
|
62.4
|
|
純利益
|
-
|
860
|
26,124
|
390
|
-
|
-
|
-647
|
-743
|
-260
|
-4,746
|
-25,571
|
-584
|
-188
|
-171
|
-587
|
-693
|
-3,637
|
-5,504
|
60
|
624
|
-371
|
-299
|
255
|
-199
|
83
|
-387
|
1,289
|
1,685
|
369
|
408
|
612
|
1,494
|
1,216
|
577
|
38
|
2,039
|
1,264
|
6,317
|
1,032
|
587
|
474
|
960
|
645
|
2,578
|
2,300
|
9,970
|
2,829
|
2,779
|
1,977
|
4,890
|
1,799
|
2,497
|
1,089
|
-203
|
1,064
|
1,637
|
585
|
301
|
|
純利益率(%)
|
-
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.9
|
7.9
|
11.4
|
5.1
|
2.5
|
|
一株あたり利益
|
-
|
0.03
|
0.97
|
0.01
|
-
|
-
|
-0.02
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0.02
|
-0.01
|
-0.01
|
0.01
|
-0.01
|
0
|
-
|
0.05
|
0.06
|
0.01
|
0.01
|
0.02
|
0.05
|
0.04
|
0.02
|
0
|
0.07
|
0.04
|
0.2
|
0.03
|
0.02
|
0.01
|
0.03
|
0.02
|
0.07
|
0.06
|
0.28
|
0.08
|
0.08
|
0.05
|
0.13
|
0.05
|
0.07
|
0.03
|
-0.01
|
0.03
|
0.05
|
0.02
|
0.01
|
|
希薄化後一株あたり利益
|
-
|
0.03
|
0.96
|
0.01
|
-
|
-
|
-0.02
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0.02
|
-0.01
|
-0.01
|
0.01
|
-0.01
|
0
|
-
|
0.05
|
0.06
|
0.01
|
0.01
|
0.02
|
0.05
|
0.04
|
0.02
|
0
|
0.07
|
0.04
|
0.19
|
0.03
|
0.02
|
0.01
|
0.02
|
0.02
|
0.07
|
0.06
|
0.27
|
0.08
|
0.07
|
0.05
|
0.13
|
0.05
|
0.07
|
0.03
|
0
|
0.03
|
0.05
|
0.02
|
0.01
|
|
EBITDA
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|