|
(単位:千ドル)
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
33,249
|
41,685
|
40,958
|
48,146
|
52,097
|
54,372
|
61,945
|
74,742
|
82,915
|
102,447
|
116,678
|
129,380
|
148,534
|
134,784
|
141,193
|
154,529
|
154,036
|
132,643
|
156,590
|
149,905
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
15,410
|
18,799
|
19,965
|
23,861
|
25,843
|
27,088
|
30,889
|
33,434
|
36,839
|
43,415
|
58,062
|
63,272
|
67,608
|
71,212
|
70,489
|
62,139
|
65,594
|
60,598
|
64,221
|
62,266
|
|
売上総利益
|
17,838
|
22,886
|
20,992
|
24,285
|
26,253
|
27,283
|
31,055
|
41,307
|
46,076
|
59,031
|
58,616
|
66,108
|
80,926
|
63,572
|
70,704
|
92,390
|
88,442
|
72,045
|
92,369
|
87,639
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
23,899
|
19,329
|
23,861
|
21,956
|
24,484
|
25,831
|
23,383
|
25,945
|
30,718
|
35,385
|
38,087
|
44,901
|
48,866
|
53,658
|
56,838
|
63,834
|
67,630
|
68,403
|
73,674
|
71,749
|
|
営業費用
|
24,658
|
25,578
|
30,316
|
29,232
|
33,120
|
35,662
|
32,093
|
38,774
|
43,818
|
50,023
|
55,645
|
63,463
|
71,030
|
75,167
|
76,573
|
93,383
|
92,051
|
89,901
|
100,740
|
95,362
|
|
営業利益
|
-6,820
|
-2,692
|
-9,325
|
-4,947
|
-6,868
|
-8,380
|
-1,039
|
2,533
|
2,257
|
9,008
|
2,971
|
2,645
|
9,896
|
-11,595
|
-5,869
|
-993
|
-3,609
|
-17,856
|
-8,371
|
-7,723
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-6,820
|
-2,491
|
-9,090
|
-4,778
|
-6,733
|
-8,323
|
-1,074
|
2,489
|
2,213
|
8,962
|
2,926
|
2,610
|
9,899
|
-11,664
|
-5,528
|
-642
|
-3,340
|
-17,112
|
-7,677
|
-7,022
|
|
経常(税引前)利益率(%)
|
-20.51
|
-5.97
|
-22.19
|
-9.92
|
-12.92
|
-15.31
|
-1.73
|
3.33
|
2.67
|
8.75
|
2.51
|
2.02
|
6.66
|
-8.65
|
-3.92
|
-0.42
|
-2.17
|
-12.9
|
-4.9
|
-4.68
|
|
法人税等合計
|
149
|
-
|
12
|
-7
|
15
|
25
|
33
|
10
|
153
|
515
|
174
|
700
|
2,800
|
-3,200
|
-1,300
|
-7
|
-1,000
|
-4,200
|
-1,800
|
-2,100
|
|
実効税率(%)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-6,970
|
-2,491
|
-9,102
|
-4,771
|
-6,749
|
-8,348
|
-1,107
|
2,478
|
2,060
|
8,447
|
2,752
|
1,895
|
7,122
|
-8,419
|
-4,230
|
-635
|
-2,341
|
-12,960
|
-5,861
|
-4,930
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.17
|
0.14
|
0.56
|
0.18
|
0.13
|
0.47
|
-0.55
|
-0.28
|
-0.04
|
-0.15
|
-0.83
|
-0.38
|
-0.32
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.16
|
0.13
|
0.52
|
0.17
|
0.12
|
0.45
|
-0.55
|
-0.28
|
-0.04
|
-0.15
|
-0.83
|
-0.38
|
-0.32
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|