|
(単位:千ドル)
|
1Q10
|
2Q10
|
3Q10
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
3Q21
|
3Q21
|
3Q21
|
3Q22
|
2Q22
|
3Q22
|
3Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
60,665
|
57,606
|
54,866
|
50,900
|
51,362
|
50,520
|
44,502
|
43,611
|
43,049
|
41,666
|
44,801
|
44,432
|
42,963
|
46,302
|
55,635
|
44,370
|
46,726
|
43,860
|
40,708
|
48,810
|
48,146
|
40,600
|
47,700
|
42,000
|
41,400
|
45,137
|
43,014
|
38,000
|
40,700
|
39,700
|
36,600
|
37,600
|
38,000
|
38,300
|
42,500
|
39,400
|
32,400
|
35,000
|
35,500
|
34,100
|
32,600
|
32,600
|
29,400
|
27,700
|
31,700
|
26,600
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
売上原価
|
35,624
|
32,600
|
31,033
|
28,921
|
30,439
|
29,448
|
25,380
|
25,525
|
25,413
|
7,697
|
8,694
|
9,225
|
9,398
|
9,738
|
10,304
|
8,553
|
8,270
|
8,253
|
8,389
|
10,100
|
9,736
|
8,762
|
8,786
|
8,233
|
8,249
|
8,141
|
9,037
|
7,427
|
8,115
|
7,711
|
7,008
|
8,708
|
9,328
|
7,222
|
10,126
|
7,903
|
7,091
|
7,920
|
7,416
|
7,413
|
7,004
|
6,625
|
6,296
|
6,363
|
8,105
|
6,827
|
|
売上総利益
|
25,041
|
25,006
|
23,833
|
21,979
|
20,923
|
21,072
|
19,122
|
18,086
|
17,636
|
33,969
|
36,107
|
35,207
|
33,565
|
36,564
|
45,331
|
35,817
|
38,456
|
35,607
|
32,319
|
38,710
|
38,410
|
31,879
|
38,900
|
33,764
|
33,134
|
36,996
|
33,977
|
30,546
|
32,596
|
31,945
|
29,597
|
28,939
|
28,638
|
31,097
|
32,378
|
31,543
|
25,293
|
27,056
|
28,097
|
26,701
|
25,590
|
25,928
|
23,097
|
21,377
|
23,620
|
19,736
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
27,933
|
27,135
|
27,494
|
26,885
|
25,244
|
22,644
|
21,178
|
19,492
|
16,547
|
33,314
|
34,557
|
34,778
|
32,186
|
35,964
|
37,134
|
33,306
|
33,846
|
33,373
|
31,783
|
38,822
|
37,903
|
33,913
|
36,081
|
33,080
|
34,022
|
37,345
|
32,307
|
29,426
|
30,577
|
31,380
|
27,586
|
27,829
|
27,258
|
28,308
|
30,360
|
28,257
|
25,258
|
26,203
|
26,740
|
25,988
|
26,544
|
25,756
|
22,277
|
22,520
|
22,733
|
20,569
|
|
営業利益
|
-2,892
|
-2,129
|
-3,661
|
-4,906
|
-4,321
|
-1,572
|
-2,056
|
-1,406
|
1,089
|
655
|
1,550
|
429
|
1,379
|
600
|
8,197
|
2,511
|
4,610
|
2,234
|
536
|
-112
|
507
|
-2,034
|
2,819
|
684
|
-888
|
-349
|
1,670
|
1,120
|
2,019
|
565
|
2,011
|
1,110
|
1,380
|
2,789
|
2,018
|
3,286
|
35
|
853
|
1,357
|
713
|
-954
|
172
|
820
|
-1,143
|
887
|
-833
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-2,781
|
-2,834
|
-3,241
|
-4,659
|
-4,104
|
-3,133
|
-1,217
|
-2,190
|
1,550
|
1,059
|
147
|
179
|
1,044
|
827
|
7,055
|
1,609
|
4,189
|
-91
|
857
|
-1,126
|
723
|
-1,964
|
2,829
|
871
|
-571
|
260
|
1,637
|
1,029
|
3,024
|
123
|
1,853
|
1,289
|
1,638
|
2,529
|
2,177
|
3,282
|
135
|
792
|
1,663
|
1,070
|
-814
|
475
|
1,709
|
-128
|
-717
|
-1,324
|
|
経常(税引前)利益率(%)
|
-4.58
|
-4.92
|
-5.91
|
-9.15
|
-7.99
|
-6.2
|
-2.73
|
-5.02
|
3.6
|
2.54
|
0.33
|
0.4
|
2.43
|
1.79
|
12.68
|
3.63
|
8.97
|
-0.21
|
2.11
|
-2.31
|
1.5
|
-4.84
|
5.93
|
2.07
|
-1.38
|
0.58
|
3.81
|
2.71
|
7.43
|
0.31
|
5.06
|
3.43
|
4.31
|
6.6
|
5.12
|
8.33
|
0.42
|
2.26
|
4.68
|
3.14
|
-2.5
|
1.46
|
5.81
|
-0.46
|
-2.26
|
-4.98
|
|
法人税等合計
|
0
|
981
|
-1,963
|
119
|
1,146
|
530
|
183
|
265
|
-663
|
415
|
-637
|
980
|
816
|
1,519
|
1,947
|
510
|
1,046
|
-159
|
266
|
206
|
-562
|
-717
|
1,034
|
-510
|
-307
|
644
|
3,300
|
341
|
1,037
|
1,613
|
-934
|
159
|
22
|
335
|
48
|
352
|
1
|
98
|
472
|
466
|
291
|
457
|
529
|
496
|
-389
|
206
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-2,781
|
-3,815
|
-1,278
|
-4,778
|
-5,250
|
-3,663
|
-1,400
|
-2,455
|
2,213
|
644
|
784
|
-801
|
228
|
-692
|
5,108
|
1,099
|
3,143
|
68
|
591
|
-1,332
|
1,285
|
-1,247
|
1,795
|
1,381
|
-264
|
-384
|
-1,663
|
688
|
1,987
|
-1,490
|
2,787
|
1,130
|
1,616
|
2,194
|
2,129
|
2,930
|
134
|
694
|
1,191
|
604
|
-1,105
|
18
|
1,180
|
-624
|
-328
|
-1,530
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.11
|
-0.14
|
-0.05
|
-0.18
|
-0.2
|
-0.14
|
-0.53
|
-0.93
|
0.84
|
0.24
|
0.3
|
-0.3
|
0.09
|
-0.26
|
1.92
|
0.41
|
1.17
|
0.03
|
0.22
|
-0.49
|
0.47
|
-0.46
|
0.66
|
0.51
|
-0.1
|
-0.14
|
-0.69
|
0.29
|
0.83
|
-0.62
|
1.17
|
0.48
|
0.77
|
1.06
|
1.03
|
1.54
|
0.07
|
0.36
|
0.62
|
0.32
|
-0.59
|
0.01
|
0.63
|
-0.33
|
-0.17
|
-0.8
|
|
希薄化後一株あたり利益
|
-0.11
|
-0.14
|
-0.05
|
-0.18
|
-0.2
|
-0.14
|
-0.53
|
-0.93
|
0.83
|
0.24
|
0.3
|
-0.3
|
0.08
|
-0.26
|
1.89
|
0.4
|
1.15
|
0.03
|
0.21
|
-0.49
|
0.46
|
-0.46
|
0.65
|
0.5
|
-0.1
|
-0.14
|
-0.69
|
0.28
|
0.81
|
-0.62
|
1.15
|
0.47
|
0.76
|
1.04
|
0.99
|
1.44
|
0.06
|
0.34
|
0.61
|
0.32
|
-0.59
|
0.01
|
0.63
|
-0.33
|
-0.17
|
-0.8
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|