|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
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
|
1Q25
|
|
売上高
|
11,735
|
2,149
|
3,034
|
3,052
|
1,592
|
1,932
|
2,889
|
1,985
|
2,811
|
6,103
|
3,645
|
2,958
|
3,040
|
5,412
|
3,917
|
8,582
|
5,033
|
4,782
|
4,737
|
5,814
|
6,816
|
5,128
|
6,551
|
7,424
|
6,622
|
4,244
|
6,117
|
7,566
|
7,101
|
5,176
|
5,991
|
9,357
|
11,065
|
12,661
|
16,612
|
13,098
|
15,551
|
12,161
|
12,023
|
10,410
|
13,459
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
517
|
3,283
|
1,030
|
582
|
516
|
1,052
|
866
|
4,243
|
1,059
|
966
|
522
|
559
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
1,140
|
1,069
|
1,582
|
3,210
|
2,394
|
2,376
|
1,912
|
2,138
|
2,604
|
2,682
|
2,885
|
2,985
|
3,045
|
3,090
|
3,064
|
2,783
|
3,210
|
3,002
|
3,539
|
3,497
|
4,084
|
3,734
|
3,925
|
3,698
|
3,928
|
3,472
|
3,666
|
3,378
|
3,969
|
3,671
|
3,494
|
4,275
|
4,939
|
5,693
|
6,300
|
6,440
|
6,806
|
6,358
|
6,346
|
5,686
|
6,534
|
|
営業費用
|
7,371
|
2,111
|
3,304
|
4,849
|
3,299
|
3,046
|
3,111
|
2,732
|
3,298
|
6,202
|
4,112
|
3,732
|
6,475
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,186
|
4,712
|
5,892
|
7,123
|
5,363
|
4,151
|
5,274
|
6,065
|
6,055
|
5,104
|
5,374
|
8,564
|
11,613
|
10,893
|
13,095
|
10,303
|
12,774
|
10,390
|
10,214
|
9,031
|
12,100
|
|
営業利益
|
4,521
|
516
|
799
|
-1,575
|
-905
|
-1,107
|
234
|
-777
|
-469
|
-140
|
-433
|
-669
|
-3,469
|
192
|
-234
|
-402
|
394
|
27
|
316
|
1,405
|
1,630
|
416
|
659
|
1,570
|
1,267
|
94
|
1,024
|
1,612
|
1,046
|
73
|
533
|
875
|
3,624
|
3,474
|
3,894
|
3,101
|
2,769
|
2,558
|
3,544
|
1,479
|
1,403
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
4,485
|
479
|
750
|
-1,627
|
-1,000
|
-1,281
|
104
|
-915
|
-608
|
-262
|
-584
|
-693
|
-3,617
|
76
|
626
|
-360
|
268
|
-184
|
73
|
1,289
|
1,749
|
369
|
636
|
1,548
|
1,255
|
67
|
1,016
|
1,609
|
1,049
|
82
|
527
|
837
|
3,587
|
3,453
|
3,826
|
3,000
|
2,713
|
2,466
|
3,436
|
1,496
|
1,459
|
|
経常(税引前)利益率(%)
|
38.22
|
22.29
|
24.72
|
-53.31
|
-62.81
|
-66.3
|
3.6
|
-46.1
|
-21.63
|
-4.29
|
-16.02
|
-23.43
|
-118.98
|
1.4
|
15.98
|
-4.19
|
5.32
|
-3.85
|
1.54
|
22.17
|
25.66
|
7.2
|
9.71
|
20.85
|
18.95
|
1.58
|
16.61
|
21.27
|
14.77
|
1.58
|
8.8
|
8.95
|
32.42
|
27.27
|
23.03
|
22.9
|
17.45
|
20.28
|
28.58
|
14.37
|
10.84
|
|
法人税等合計
|
978
|
-416
|
313
|
-638
|
-353
|
-500
|
387
|
24,667
|
0
|
55
|
3
|
0
|
20
|
16
|
2
|
11
|
13
|
15
|
-10
|
-
|
64
|
-
|
24
|
54
|
39
|
29
|
-1,023
|
345
|
17
|
-505
|
53
|
192
|
1,009
|
1,153
|
997
|
221
|
736
|
667
|
939
|
407
|
395
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
-
|
390
|
-
|
-647
|
-743
|
-260
|
-25,571
|
-584
|
-188
|
-587
|
-693
|
-3,637
|
60
|
624
|
-371
|
255
|
-199
|
83
|
1,289
|
1,685
|
369
|
612
|
1,494
|
1,216
|
38
|
2,039
|
1,264
|
1,032
|
587
|
474
|
645
|
2,578
|
2,300
|
2,829
|
2,779
|
1,977
|
1,799
|
2,497
|
1,089
|
1,064
|
|
純利益率(%)
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
0.03
|
0.01
|
-
|
-0.02
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0.02
|
-0.01
|
0.01
|
-0.01
|
0
|
0.05
|
0.06
|
0.01
|
0.02
|
0.05
|
0.04
|
0
|
0.07
|
0.04
|
0.03
|
0.02
|
0.01
|
0.02
|
0.07
|
0.06
|
0.08
|
0.08
|
0.05
|
0.05
|
0.07
|
0.03
|
0.03
|
|
希薄化後一株あたり利益
|
-
|
0.03
|
0.01
|
-
|
-0.02
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0.02
|
-0.01
|
0.01
|
-0.01
|
0
|
0.05
|
0.06
|
0.01
|
0.02
|
0.05
|
0.04
|
0
|
0.07
|
0.04
|
0.03
|
0.02
|
0.01
|
0.02
|
0.07
|
0.06
|
0.08
|
0.07
|
0.05
|
0.05
|
0.07
|
0.03
|
0.03
|
|
EBITDA
|
-
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|