|
(単位:千ドル)
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
6,747
|
7,905
|
9,178
|
5,469
|
6,227
|
4,830
|
3,526
|
3,384
|
3,417
|
4,171
|
4,615
|
2,278
|
2,928
|
4,566
|
3,508
|
3,122
|
2,963
|
2,916
|
2,378
|
1,883
|
2,702
|
1,830
|
2,111
|
2,571
|
2,003
|
1,543
|
1,999
|
1,950
|
972
|
1,630
|
1,745
|
-
|
1,563
|
1,537
|
1,569
|
-
|
719
|
1,206
|
1,439
|
1,465
|
2,176
|
1,784
|
1,695
|
1,152
|
1,679
|
1,650
|
886
|
1,323
|
1,261
|
10,872
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
7,569
|
8,627
|
10,232
|
8,473
|
9,515
|
8,183
|
8,083
|
6,884
|
5,754
|
7,308
|
7,408
|
5,322
|
4,471
|
5,217
|
4,367
|
4,159
|
4,407
|
3,711
|
3,828
|
3,132
|
2,586
|
1,823
|
2,297
|
2,426
|
1,951
|
1,987
|
1,837
|
2,155
|
1,191
|
1,628
|
1,405
|
1,226
|
1,045
|
989
|
1,153
|
1,291
|
741
|
965
|
775
|
1,262
|
1,653
|
1,448
|
1,232
|
890
|
1,438
|
1,405
|
774
|
780
|
1,001
|
9,869
|
|
売上総利益
|
-822
|
-722
|
-1,054
|
-3,004
|
-3,288
|
-3,353
|
-4,557
|
-3,500
|
-2,337
|
-3,137
|
-2,793
|
-3,044
|
-1,543
|
-651
|
-859
|
-1,037
|
-1,444
|
-795
|
-1,450
|
-1,249
|
116
|
7
|
-186
|
145
|
52
|
-444
|
162
|
-205
|
-219
|
2
|
340
|
329
|
518
|
548
|
416
|
108
|
-22
|
241
|
664
|
203
|
523
|
336
|
463
|
262
|
241
|
245
|
112
|
543
|
260
|
1,003
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
1,689
|
2,023
|
2,223
|
-
|
1,223
|
1,034
|
1,146
|
-
|
1,126
|
1,219
|
1,025
|
-
|
748
|
612
|
594
|
-
|
601
|
622
|
394
|
-
|
199
|
195
|
257
|
-
|
184
|
223
|
296
|
-
|
334
|
298
|
444
|
-
|
430
|
307
|
375
|
-
|
346
|
288
|
528
|
404
|
295
|
357
|
365
|
295
|
372
|
372
|
251
|
320
|
221
|
279
|
|
販売管理費
|
3,905
|
3,045
|
3,205
|
-
|
3,663
|
2,620
|
2,171
|
-
|
2,644
|
2,263
|
2,530
|
-
|
2,151
|
1,876
|
1,621
|
-
|
1,087
|
1,203
|
1,267
|
-
|
1,100
|
941
|
879
|
-
|
733
|
781
|
799
|
-
|
757
|
619
|
597
|
-
|
726
|
633
|
782
|
-
|
681
|
667
|
730
|
777
|
746
|
810
|
752
|
669
|
850
|
742
|
693
|
696
|
696
|
614
|
|
営業費用
|
5,594
|
5,068
|
6,928
|
13,160
|
4,886
|
3,654
|
5,245
|
14,184
|
3,770
|
3,482
|
3,555
|
2,671
|
2,899
|
2,201
|
2,215
|
1,893
|
1,688
|
1,975
|
1,691
|
10,313
|
1,219
|
1,136
|
1,103
|
952
|
917
|
795
|
514
|
1,013
|
803
|
917
|
1,041
|
1,356
|
1,077
|
940
|
1,157
|
503
|
950
|
748
|
1,256
|
1,181
|
902
|
1,110
|
1,117
|
964
|
1,222
|
1,064
|
944
|
1,016
|
917
|
893
|
|
営業利益
|
-6,416
|
-5,790
|
-7,982
|
-16,164
|
-8,174
|
-7,007
|
-9,802
|
-17,684
|
-6,107
|
-6,619
|
-6,348
|
-5,715
|
-4,442
|
-2,852
|
-3,074
|
-2,930
|
-3,132
|
-2,770
|
-3,141
|
-11,562
|
-1,103
|
-1,129
|
-1,289
|
-807
|
-865
|
-1,239
|
-352
|
-1,218
|
-1,022
|
-915
|
-701
|
-1,027
|
-559
|
-392
|
-741
|
-395
|
-972
|
-507
|
-592
|
-978
|
-379
|
-774
|
-654
|
-702
|
-981
|
-819
|
-832
|
-473
|
-657
|
110
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-7,831
|
-7,314
|
-10,102
|
-
|
-9,118
|
-6,181
|
-11,384
|
-
|
-6,350
|
-6,428
|
-6,421
|
-
|
-4,371
|
-2,904
|
-3,046
|
-
|
-3,315
|
-2,545
|
-3,263
|
-
|
-696
|
-1,149
|
-1,586
|
-
|
-392
|
-1,132
|
-326
|
-
|
-983
|
-844
|
-858
|
-
|
-322
|
350
|
-509
|
-
|
-707
|
-254
|
-57
|
-525
|
-152
|
-911
|
-509
|
-545
|
-756
|
-596
|
-557
|
-316
|
-547
|
388
|
|
経常(税引前)利益率(%)
|
-116.07
|
-92.52
|
-110.07
|
-
|
-146.43
|
-127.97
|
-322.86
|
-
|
-185.84
|
-154.11
|
-139.13
|
-
|
-149.28
|
-63.6
|
-86.83
|
-
|
-111.88
|
-87.28
|
-137.22
|
-
|
-25.76
|
-62.79
|
-75.13
|
-
|
-19.57
|
-73.36
|
-16.31
|
-
|
-101.13
|
-51.78
|
-49.17
|
-
|
-20.6
|
22.77
|
-32.44
|
-
|
-98.33
|
-21.06
|
-3.96
|
-35.84
|
-6.99
|
-51.07
|
-30.03
|
-47.31
|
-45.03
|
-36.12
|
-62.87
|
-23.89
|
-43.38
|
3.57
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純利益
|
-7,721
|
-7,114
|
-10,003
|
-24,619
|
-8,923
|
-5,991
|
-10,953
|
-17,857
|
-6,292
|
-6,409
|
-6,405
|
-5,369
|
-4,331
|
-2,902
|
-3,041
|
-3,000
|
-3,312
|
-2,539
|
-3,253
|
-12,171
|
-690
|
-1,142
|
-1,586
|
-673
|
-392
|
-1,132
|
-326
|
-1,131
|
-978
|
-844
|
-858
|
-881
|
-317
|
350
|
-509
|
-62
|
-697
|
-254
|
-57
|
-518
|
-152
|
-911
|
-509
|
-541
|
-756
|
-596
|
-557
|
-316
|
-547
|
388
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.28
|
-0.26
|
-0.36
|
-
|
-0.32
|
-0.22
|
-0.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1
|
-
|
-
|
-
|
-0.06
|
-
|
-
|
-0.04
|
-0.2
|
-0.11
|
-0.11
|
-0.15
|
-0.12
|
-0.11
|
-0.04
|
-0.08
|
0.05
|
|
希薄化後一株あたり利益
|
-0.28
|
-0.26
|
-0.36
|
-
|
-0.32
|
-0.22
|
-0.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.08
|
-
|
-
|
-
|
-0.06
|
-
|
-
|
-0.04
|
-0.2
|
-0.11
|
-0.11
|
-0.15
|
-0.12
|
-0.11
|
-0.04
|
-0.08
|
0.05
|
|
EBITDA
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|