|
(単位:千ドル)
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
売上高
|
41,488
|
45,041
|
48,222
|
57,490
|
64,985
|
96,319
|
89,388
|
99,368
|
109,441
|
123,523
|
130,329
|
138,281
|
150,771
|
170,999
|
181,648
|
198,747
|
226,893
|
266,494
|
285,447
|
303,660
|
333,621
|
361,312
|
368,280
|
423,791
|
432,938
|
458,002
|
450,561
|
478,109
|
529,375
|
548,398
|
549,014
|
591,402
|
628,309
|
695,072
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.7
|
21.9
|
23.7
|
18.7
|
26.8
|
|
売上原価
|
11,071
|
12,401
|
13,749
|
16,494
|
17,758
|
25,567
|
28,172
|
30,202
|
32,191
|
34,791
|
37,677
|
42,304
|
46,110
|
50,985
|
54,528
|
60,702
|
68,464
|
75,798
|
78,215
|
88,277
|
93,652
|
89,160
|
97,449
|
105,337
|
107,058
|
114,641
|
122,697
|
128,253
|
135,331
|
149,015
|
158,041
|
171,428
|
179,177
|
187,412
|
|
売上総利益
|
30,417
|
32,640
|
34,473
|
40,996
|
47,227
|
70,752
|
61,216
|
69,166
|
77,250
|
88,732
|
92,652
|
95,977
|
104,661
|
120,014
|
127,120
|
138,045
|
158,429
|
190,696
|
207,232
|
215,383
|
239,969
|
272,152
|
270,831
|
318,454
|
325,880
|
343,361
|
327,864
|
349,856
|
394,044
|
399,383
|
390,973
|
419,974
|
449,132
|
507,660
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72.8
|
71.2
|
71.0
|
71.5
|
73.0
|
|
研究開発費
|
16,588
|
16,788
|
18,645
|
21,430
|
23,179
|
26,600
|
30,868
|
37,140
|
39,387
|
41,638
|
45,632
|
49,255
|
54,363
|
55,911
|
64,751
|
72,396
|
82,256
|
89,417
|
96,372
|
108,037
|
106,392
|
110,891
|
116,817
|
125,420
|
128,150
|
145,553
|
146,060
|
148,967
|
151,410
|
150,400
|
168,829
|
181,739
|
176,610
|
189,125
|
|
営業費用
|
54,467
|
59,893
|
63,761
|
71,564
|
76,281
|
79,607
|
91,793
|
106,838
|
115,964
|
129,635
|
134,692
|
145,757
|
162,752
|
179,407
|
188,566
|
210,576
|
235,197
|
269,315
|
283,172
|
330,226
|
322,892
|
345,101
|
339,378
|
367,457
|
371,096
|
414,327
|
426,050
|
421,296
|
421,920
|
417,945
|
444,527
|
485,268
|
467,556
|
507,356
|
|
営業利益
|
-24,050
|
-27,253
|
-29,288
|
-30,568
|
-29,054
|
-8,855
|
-30,577
|
-37,672
|
-38,714
|
-40,903
|
-42,040
|
-49,780
|
-58,091
|
-59,393
|
-61,446
|
-72,531
|
-76,768
|
-78,619
|
-75,940
|
-114,843
|
-82,923
|
-72,949
|
-68,547
|
-49,003
|
-45,216
|
-70,966
|
-98,186
|
-71,440
|
-27,876
|
-18,562
|
-53,554
|
-65,294
|
-18,424
|
304
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.4
|
-9.8
|
-11.0
|
-2.9
|
0.0
|
|
経常(税引前)利益
|
-23,880
|
-25,904
|
-28,697
|
-31,000
|
-31,353
|
-11,279
|
-33,378
|
-40,677
|
-41,824
|
-60,299
|
-53,733
|
-63,543
|
-71,725
|
-73,692
|
-65,368
|
-75,595
|
-79,044
|
-82,882
|
-76,148
|
-115,816
|
-79,806
|
-61,484
|
-51,759
|
-34,009
|
-25,662
|
-52,086
|
-78,012
|
-50,632
|
-7,109
|
4,154
|
-33,324
|
-43,120
|
1,350
|
19,403
|
|
経常(税引前)利益率(%)
|
-57.6
|
-57.5
|
-59.5
|
-53.9
|
-48.2
|
-11.7
|
-37.3
|
-40.9
|
-38.2
|
-48.8
|
-41.2
|
-46.0
|
-47.6
|
-43.1
|
-36.0
|
-38.0
|
-34.8
|
-31.1
|
-26.7
|
-38.1
|
-23.9
|
-17.0
|
-14.1
|
-8.0
|
-5.9
|
-11.4
|
-17.3
|
-10.6
|
-1.3
|
0.8
|
-6.1
|
-7.3
|
0.2
|
2.8
|
|
法人税等合計
|
300
|
470
|
467
|
246
|
-33
|
-4,018
|
-138
|
-3,341
|
559
|
2,244
|
200
|
982
|
926
|
2,109
|
-1,400
|
1,538
|
2,249
|
1,566
|
1,100
|
3,049
|
5,035
|
2,914
|
2,500
|
3,588
|
3,635
|
3,374
|
2,600
|
3,897
|
2,667
|
-11,672
|
4,300
|
3,928
|
3,357
|
3,913
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-281.0
|
-12.9
|
-9.1
|
248.7
|
20.2
|
|
純利益
|
-24,216
|
-26,374
|
-29,164
|
-31,246
|
-31,320
|
-7,281
|
-33,240
|
-37,336
|
-42,383
|
-62,563
|
-53,967
|
-64,525
|
-72,651
|
-75,801
|
-63,992
|
-77,133
|
-81,293
|
-84,448
|
-77,294
|
-118,865
|
-84,841
|
-64,398
|
-54,246
|
-37,597
|
-29,297
|
-55,460
|
-80,593
|
-54,529
|
-9,776
|
15,826
|
-37,626
|
-47,048
|
-2,007
|
15,530
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.9
|
-6.9
|
-8.0
|
-0.3
|
2.2
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1.14
|
-1.74
|
-1.23
|
-0.92
|
-0.77
|
-0.53
|
-0.41
|
-0.77
|
-1.1
|
-0.74
|
-0.13
|
0.24
|
-0.46
|
-0.58
|
-0.02
|
0.19
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1.14
|
-1.74
|
-1.23
|
-0.92
|
-0.77
|
-0.53
|
-0.41
|
-0.77
|
-1.1
|
-0.74
|
-0.13
|
0.24
|
-0.46
|
-0.58
|
-0.02
|
0.19
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-16,391
|
-48,245
|
-59,617
|
-12,756
|
6,044
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.0
|
-8.8
|
-10.1
|
-2.0
|
0.9
|