|
(単位:千ドル)
|
2Q11
|
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
|
|
売上高
|
10,137
|
14,355
|
11,060
|
12,765
|
26,331
|
14,662
|
12,157
|
17,145
|
50,560
|
40,171
|
32,960
|
44,206
|
52,890
|
43,781
|
47,963
|
50,528
|
58,796
|
50,657
|
55,217
|
6,366
|
17,250
|
4,274
|
27,325
|
28,353
|
42,851
|
8,335
|
16,359
|
37,995
|
49,747
|
18,068
|
24,146
|
31,688
|
61,838
|
6,372
|
19,437
|
18,717
|
-
|
15,977
|
29,875
|
16,795
|
28,837
|
24,891
|
20,841
|
33,673
|
38,407
|
22,862
|
35,953
|
36,426
|
28,357
|
|
売上成長率(%)
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
33.2
|
-8.2
|
72.5
|
8.2
|
-26.2
|
|
売上原価
|
7,795
|
11,014
|
9,272
|
9,541
|
21,791
|
11,290
|
9,350
|
13,032
|
39,120
|
35,310
|
25,738
|
38,698
|
47,076
|
37,410
|
41,471
|
43,411
|
50,355
|
43,939
|
46,762
|
5,715
|
15,352
|
3,607
|
23,568
|
23,522
|
37,763
|
6,989
|
14,301
|
31,753
|
39,146
|
14,932
|
19,944
|
26,412
|
49,022
|
5,205
|
15,900
|
14,806
|
-
|
11,623
|
23,778
|
14,046
|
25,791
|
22,504
|
18,122
|
27,304
|
30,364
|
14,832
|
22,218
|
25,507
|
19,670
|
|
売上総利益
|
2,341
|
3,340
|
1,788
|
3,224
|
4,540
|
3,372
|
2,807
|
4,113
|
11,440
|
4,860
|
7,221
|
5,508
|
5,813
|
6,370
|
6,491
|
7,116
|
8,440
|
6,718
|
8,455
|
651
|
1,897
|
667
|
3,756
|
4,831
|
5,088
|
1,345
|
2,058
|
6,242
|
10,601
|
3,136
|
4,202
|
5,276
|
12,815
|
1,167
|
3,536
|
3,910
|
-
|
4,354
|
6,097
|
2,749
|
3,046
|
2,387
|
2,718
|
6,369
|
8,042
|
8,029
|
13,734
|
10,919
|
8,687
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
20.9
|
35.1
|
38.2
|
30.0
|
30.6
|
|
研究開発費
|
574
|
756
|
620
|
630
|
871
|
689
|
672
|
500
|
1,865
|
1,172
|
971
|
391
|
220
|
571
|
571
|
785
|
1,554
|
205
|
494
|
522
|
25,281
|
20,769
|
5,142
|
657
|
1,058
|
757
|
642
|
5,691
|
2,992
|
537
|
632
|
596
|
4,441
|
640
|
1,149
|
987
|
-
|
21,624
|
3,564
|
6,747
|
7,034
|
1,140
|
1,253
|
1,433
|
2,201
|
878
|
874
|
917
|
1,593
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,580
|
2,900
|
2,964
|
4,465
|
4,492
|
9,557
|
13,856
|
8,285
|
10,849
|
1,270
|
28,332
|
29,447
|
7,102
|
3,070
|
805
|
1,107
|
4,732
|
8,661
|
7,384
|
3,194
|
7,155
|
4,959
|
9,210
|
4,585
|
-8,087
|
6,288
|
-
|
27,201
|
-38,272
|
11,769
|
14,212
|
8,090
|
9,000
|
8,560
|
-
|
-
|
-
|
14,506
|
15,686
|
|
営業利益
|
846
|
-
|
192
|
1,494
|
1,814
|
1,899
|
731
|
615
|
-1,792
|
-2,854
|
2,640
|
2,608
|
2,849
|
1,905
|
1,999
|
-2,442
|
-5,416
|
-1,568
|
-2,395
|
-620
|
-26,436
|
-28,781
|
-3,347
|
1,761
|
4,282
|
238
|
-2,675
|
-2,420
|
3,216
|
-59
|
-2,954
|
316
|
3,605
|
-3,419
|
11,623
|
-2,378
|
-
|
-22,848
|
44,369
|
-9,020
|
-11,167
|
-5,704
|
-6,282
|
-2,192
|
-13,503
|
-2,237
|
-230
|
-3,588
|
-6,999
|
|
営業利益率 (%)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-35.2
|
-9.8
|
-0.6
|
-9.8
|
-24.7
|
|
経常(税引前)利益
|
3,808
|
2,902
|
1,046
|
776
|
2,847
|
2,328
|
-891
|
-7,507
|
-13,580
|
-13,868
|
11,494
|
14,246
|
2,811
|
7,140
|
6,554
|
3,380
|
3,717
|
-2,549
|
5,193
|
-14
|
-8,462
|
-28,930
|
-11,690
|
2,695
|
6,313
|
4,224
|
1,013
|
-7,028
|
3,865
|
-5,218
|
-7,261
|
12,798
|
-8,202
|
-1,343
|
7,944
|
-4,227
|
-
|
-6,234
|
48,878
|
-7,172
|
-6,264
|
-1,652
|
-2,596
|
1,570
|
-10,662
|
215
|
4,692
|
1,264
|
-2,701
|
|
経常(税引前)利益率(%)
|
37.6
|
20.2
|
9.5
|
6.1
|
10.8
|
15.9
|
-7.3
|
-43.8
|
-26.9
|
-34.5
|
34.9
|
32.2
|
5.3
|
16.3
|
13.7
|
6.7
|
6.3
|
-5.0
|
9.4
|
-0.2
|
-49.0
|
-676.8
|
-42.8
|
9.5
|
14.7
|
50.7
|
6.2
|
-18.5
|
7.8
|
-28.9
|
-30.1
|
40.4
|
-13.3
|
-21.1
|
40.9
|
-22.6
|
-
|
-39.0
|
163.6
|
-42.7
|
-21.7
|
-6.6
|
-12.5
|
4.7
|
-27.8
|
0.9
|
13.1
|
3.5
|
-9.5
|
|
法人税等合計
|
186
|
519
|
141
|
181
|
680
|
91
|
153
|
257
|
1,091
|
219
|
337
|
713
|
1,145
|
1,008
|
1,128
|
1,037
|
2,951
|
-2,637
|
2,400
|
552
|
365
|
-4,776
|
-132
|
776
|
867
|
496
|
-362
|
-506
|
8,141
|
-809
|
57
|
709
|
-651
|
232
|
3,889
|
-2,768
|
-
|
169
|
7,949
|
696
|
-2,469
|
-33
|
-720
|
497
|
-233
|
-380
|
305
|
-13
|
1,889
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
2.2
|
-175.8
|
6.5
|
-0.9
|
-70.0
|
|
純利益
|
3,621
|
2,382
|
905
|
594
|
2,166
|
2,236
|
-1,045
|
-7,690
|
-14,645
|
-14,087
|
11,157
|
13,533
|
1,666
|
6,131
|
5,425
|
2,343
|
765
|
88
|
2,793
|
-566
|
-8,827
|
-24,154
|
-11,559
|
1,918
|
5,445
|
3,727
|
1,374
|
-6,522
|
-4,276
|
-4,410
|
-7,319
|
12,089
|
-7,551
|
-1,575
|
4,055
|
-1,459
|
-11,417
|
-6,403
|
40,929
|
-7,869
|
-3,795
|
-1,617
|
-1,876
|
1,073
|
-8,950
|
595
|
4,387
|
1,276
|
-4,561
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-23.3
|
2.6
|
12.2
|
3.5
|
-16.1
|
|
一株あたり利益
|
0.13
|
0.09
|
0.03
|
0.02
|
0.08
|
0.07
|
-0.03
|
-0.21
|
-0.42
|
-0.36
|
0.27
|
0.31
|
0.03
|
0.13
|
0.12
|
0.05
|
0.01
|
0
|
0.06
|
-0.01
|
-0.19
|
-0.51
|
-0.24
|
0.04
|
0.12
|
0.07
|
0.03
|
-0.13
|
-0.08
|
-0.09
|
-0.14
|
-
|
-
|
-0.03
|
0.08
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.02
|
-0.02
|
0.01
|
0.2
|
0.01
|
0.06
|
0.02
|
-0.06
|
|
希薄化後一株あたり利益
|
0.13
|
0.08
|
0.03
|
0.02
|
0.07
|
0.07
|
-0.03
|
-0.21
|
-0.42
|
-0.36
|
0.27
|
0.31
|
0.03
|
0.13
|
0.12
|
0.05
|
0.01
|
0
|
0.06
|
-0.01
|
-0.19
|
-0.51
|
-0.24
|
0.04
|
0.12
|
0.07
|
0.03
|
-0.13
|
-0.08
|
-0.09
|
-0.14
|
-
|
-
|
-0.03
|
0.08
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.02
|
-0.02
|
0.01
|
0.2
|
-0.01
|
0.06
|
0.02
|
-0.06
|
|
EBITDA
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-10,588
|
814
|
2,764
|
-680
|
-4,038
|
|
EBITDAマージン(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
-27.6
|
3.6
|
7.7
|
-1.9
|
-14.2
|