|
(単位:千ドル)
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
122,266
|
131,512
|
155,414
|
166,102
|
186,678
|
191,621
|
203,805
|
217,343
|
231,115
|
108,891
|
118,822
|
117,968
|
125,270
|
127,967
|
135,790
|
139,073
|
150,392
|
163,306
|
172,113
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
14.3
|
17.9
|
20.1
|
27.6
|
26.8
|
|
売上原価
|
75,291
|
72,438
|
79,615
|
91,376
|
108,629
|
111,519
|
116,681
|
128,179
|
146,506
|
36,383
|
35,589
|
33,807
|
45,917
|
37,835
|
37,587
|
40,394
|
46,331
|
48,749
|
52,138
|
|
売上総利益
|
46,975
|
59,074
|
75,799
|
74,726
|
78,049
|
80,102
|
87,124
|
89,164
|
84,609
|
72,508
|
83,233
|
84,161
|
79,353
|
90,132
|
98,203
|
98,679
|
104,061
|
114,557
|
119,975
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72.3
|
71.0
|
69.2
|
70.1
|
69.7
|
|
営業費用
|
114,961
|
104,712
|
113,529
|
123,998
|
124,766
|
139,598
|
141,447
|
176,597
|
154,030
|
142,334
|
139,569
|
134,013
|
-25,689
|
132,363
|
135,628
|
117,217
|
113,289
|
124,927
|
128,269
|
|
営業利益
|
-67,986
|
-45,638
|
-37,730
|
-49,272
|
-46,717
|
-59,496
|
-54,323
|
-87,433
|
-69,421
|
-69,826
|
-56,336
|
-49,852
|
105,042
|
-42,231
|
-37,425
|
-18,538
|
-9,228
|
-10,370
|
-8,294
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-27.6
|
-13.3
|
-6.1
|
-6.4
|
-4.8
|
|
経常(税引前)利益
|
-68,467
|
-45,695
|
-37,588
|
-60,949
|
-44,915
|
-53,163
|
-25,855
|
-75,761
|
-58,659
|
-54,752
|
-41,404
|
-35,926
|
119,258
|
-28,528
|
-26,724
|
-8,025
|
-441
|
-3,126
|
-1,737
|
|
経常(税引前)利益率(%)
|
-56.0
|
-34.7
|
-24.2
|
-36.7
|
-24.1
|
-27.7
|
-12.7
|
-34.9
|
-25.4
|
-50.3
|
-34.8
|
-30.5
|
95.2
|
-22.3
|
-19.7
|
-5.8
|
-0.3
|
-1.9
|
-1.0
|
|
法人税等合計
|
87
|
35
|
-781
|
-351
|
-227
|
5
|
471
|
-7,000
|
100
|
200
|
-1,013
|
100
|
200
|
100
|
393
|
200
|
200
|
500
|
-304
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.5
|
-2.5
|
-45.4
|
-16.0
|
17.5
|
|
純利益
|
-68,554
|
-45,730
|
-36,807
|
-60,598
|
-44,688
|
-53,168
|
-26,326
|
-68,800
|
-58,797
|
-54,990
|
-40,375
|
-36,100
|
119,108
|
-28,643
|
-27,118
|
-8,260
|
-647
|
-3,624
|
-1,394
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-20.0
|
-5.9
|
-0.4
|
-2.2
|
-0.8
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-31,906
|
-13,207
|
-2,575
|
-3,351
|
-134
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-23.5
|
-9.5
|
-1.7
|
-2.1
|
-0.1
|