|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
3Q20
|
2Q20
|
3Q20
|
1Q21
|
1Q21
|
1Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
1Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
31,851
|
34,347
|
36,759
|
38,505
|
39,670
|
42,475
|
42,496
|
43,229
|
45,192
|
47,828
|
51,087
|
52,787
|
59,770
|
59,334
|
60,757
|
55,464
|
56,679
|
54,518
|
50,919
|
54,074
|
56,493
|
58,241
|
61,660
|
64,213
|
66,402
|
70,959
|
75,175
|
78,088
|
91,603
|
94,804
|
107,891
|
119,605
|
118,327
|
130,197
|
132,565
|
129,561
|
107,661
|
97,522
|
101,332
|
85,149
|
79,875
|
74,244
|
64,700
|
59,600
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
-
|
|
|
|
|
売上原価
|
8,685
|
8,368
|
7,923
|
8,492
|
9,036
|
10,128
|
10,134
|
10,612
|
10,597
|
11,735
|
13,161
|
13,304
|
16,254
|
17,887
|
16,937
|
15,864
|
17,508
|
14,837
|
13,781
|
15,134
|
14,541
|
13,954
|
16,036
|
15,689
|
18,649
|
18,049
|
20,120
|
22,820
|
27,707
|
27,692
|
33,519
|
40,063
|
38,795
|
49,567
|
45,049
|
43,681
|
43,096
|
30,888
|
31,980
|
29,463
|
21,212
|
24,547
|
18,218
|
18,038
|
|
研究開発費
|
5,016
|
5,266
|
6,657
|
7,219
|
8,005
|
8,170
|
8,021
|
9,047
|
10,023
|
8,951
|
9,336
|
9,712
|
9,800
|
10,109
|
9,567
|
9,214
|
10,719
|
9,495
|
9,958
|
9,326
|
9,726
|
13,252
|
14,219
|
13,484
|
18,173
|
20,182
|
20,577
|
25,716
|
26,967
|
27,736
|
33,455
|
37,526
|
41,734
|
56,072
|
55,752
|
44,744
|
36,519
|
22,839
|
35,575
|
30,120
|
24,843
|
22,922
|
16,034
|
13,843
|
|
営業費用
|
28,477
|
29,241
|
31,871
|
38,081
|
37,081
|
40,035
|
43,095
|
45,217
|
46,493
|
48,770
|
52,568
|
53,188
|
61,825
|
67,015
|
58,858
|
58,207
|
62,493
|
57,097
|
55,843
|
60,835
|
56,738
|
62,062
|
69,476
|
69,039
|
84,765
|
91,980
|
98,301
|
111,280
|
106,049
|
129,947
|
121,520
|
133,183
|
139,106
|
195,324
|
202,814
|
178,075
|
140,330
|
91,884
|
145,007
|
121,513
|
109,674
|
90,282
|
81,644
|
66,033
|
|
営業利益
|
3,374
|
5,106
|
4,888
|
424
|
2,589
|
2,440
|
-599
|
-1,988
|
-1,301
|
-942
|
-1,481
|
-401
|
-2,055
|
-7,681
|
1,899
|
-2,743
|
-5,814
|
-2,579
|
-4,924
|
-6,761
|
-245
|
-3,821
|
-7,816
|
-4,826
|
-18,363
|
-21,021
|
-23,126
|
-33,192
|
-14,446
|
-35,143
|
-13,629
|
-13,578
|
-20,779
|
-65,127
|
-70,249
|
-48,514
|
-32,669
|
5,638
|
-43,675
|
-36,364
|
-29,799
|
-16,038
|
-16,944
|
-6,433
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
3,598
|
4,344
|
5,235
|
191
|
2,630
|
2,661
|
-565
|
-1,968
|
-1,092
|
-1,025
|
-1,436
|
-178
|
-2,286
|
-7,452
|
1,530
|
-2,109
|
-6,460
|
-2,702
|
-4,604
|
-6,860
|
-54
|
-3,692
|
-7,785
|
-5,039
|
-18,297
|
-23,288
|
-24,936
|
-36,649
|
-18,966
|
-38,810
|
-22,046
|
-20,521
|
-30,269
|
-65,557
|
-74,197
|
-42,999
|
-16,206
|
10,667
|
-52,771
|
-35,269
|
43,053
|
-27,800
|
-14,478
|
-15,326
|
|
経常(税引前)利益率(%)
|
11.3
|
12.65
|
14.24
|
0.5
|
6.63
|
6.26
|
-1.33
|
-4.55
|
-2.42
|
-2.14
|
-2.81
|
-0.34
|
-3.82
|
-12.56
|
2.52
|
-3.8
|
-11.4
|
-4.96
|
-9.04
|
-12.69
|
-0.1
|
-6.34
|
-12.63
|
-7.85
|
-27.55
|
-32.82
|
-33.17
|
-46.93
|
-20.7
|
-40.94
|
-20.43
|
-17.16
|
-25.58
|
-50.35
|
-55.97
|
-33.19
|
-15.05
|
10.94
|
-52.08
|
-41.42
|
53.9
|
-37.44
|
-22.38
|
-25.71
|
|
法人税等合計
|
1,402
|
1,609
|
2,112
|
51
|
1,030
|
1,169
|
-333
|
-138
|
-362
|
-231
|
-224
|
962
|
-228
|
-2,098
|
-395
|
554
|
1,306
|
3,177
|
1,072
|
673
|
1,256
|
-489
|
536
|
2,004
|
593
|
699
|
936
|
352
|
-339
|
-100
|
-900
|
600
|
2,500
|
-200
|
1,200
|
200
|
1,200
|
-155
|
541
|
362
|
1,258
|
509
|
-345
|
384
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
2,196
|
2,735
|
3,123
|
140
|
1,600
|
1,492
|
-232
|
-1,830
|
-730
|
-794
|
-1,212
|
-1,140
|
-2,058
|
-5,354
|
1,925
|
-2,663
|
-7,766
|
-5,879
|
-5,676
|
-7,533
|
-1,310
|
-3,203
|
-8,321
|
-7,043
|
-18,890
|
-23,987
|
-25,872
|
-37,001
|
-18,627
|
-38,710
|
-21,195
|
-21,119
|
-32,807
|
-65,364
|
-75,411
|
-43,248
|
-17,420
|
10,822
|
-53,312
|
-35,631
|
41,795
|
-28,309
|
-14,133
|
-15,710
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.04
|
0.05
|
0.06
|
0
|
0.03
|
0.03
|
0
|
-0.03
|
-0.01
|
-0.01
|
-0.02
|
-0.02
|
-0.04
|
-0.09
|
0.03
|
-0.05
|
-0.14
|
-0.1
|
-0.1
|
-0.13
|
-0.02
|
-0.06
|
-0.14
|
-0.12
|
-0.31
|
-0.38
|
-0.41
|
-0.57
|
-0.28
|
-0.58
|
-0.31
|
-0.31
|
-0.47
|
-0.86
|
-0.98
|
-0.56
|
-0.23
|
0.14
|
-0.68
|
-0.4
|
0.47
|
-0.32
|
-0.15
|
-0.17
|
|
希薄化後一株あたり利益
|
0.04
|
0.05
|
0.06
|
0
|
0.03
|
0.03
|
0
|
-0.03
|
-0.01
|
-0.01
|
-0.02
|
-0.02
|
-0.04
|
-0.09
|
0.03
|
-0.05
|
-0.14
|
-0.1
|
-0.1
|
-0.13
|
-0.02
|
-0.06
|
-0.14
|
-0.12
|
-0.31
|
-0.38
|
-0.41
|
-0.57
|
-0.28
|
-0.58
|
-0.31
|
-0.31
|
-0.47
|
-0.86
|
-0.98
|
-0.56
|
-0.23
|
0.12
|
-0.68
|
-0.4
|
-0.33
|
-0.32
|
-0.24
|
-0.17
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|