|
(単位:千ドル)
|
1Q11
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
12,000
|
16,001
|
16,347
|
13,967
|
10,552
|
6,391
|
5,963
|
5,963
|
5,065
|
4,289
|
7,730
|
7,001
|
4,887
|
4,791
|
2,516
|
2,114
|
1,429
|
1,617
|
2,852
|
4,600
|
6,928
|
2,589
|
5,538
|
9,426
|
11,404
|
9,010
|
8,482
|
8,879
|
8,426
|
7,203
|
9,021
|
5,105
|
5,512
|
6,116
|
14,631
|
10,906
|
10,212
|
14,897
|
64,363
|
26,749
|
50,200
|
55,358
|
34,424
|
9,021
|
10,026
|
16,725
|
35,807
|
36,835
|
40,186
|
28,975
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
8,196
|
11,064
|
10,819
|
8,531
|
7,814
|
6,003
|
5,126
|
5,397
|
4,818
|
3,896
|
5,831
|
5,016
|
3,908
|
3,678
|
2,629
|
1,415
|
1,324
|
1,593
|
1,583
|
1,149
|
3,267
|
2,580
|
5,263
|
8,746
|
10,760
|
8,285
|
8,075
|
8,500
|
7,944
|
6,617
|
8,167
|
4,826
|
5,108
|
5,666
|
12,522
|
9,080
|
8,875
|
13,396
|
21,498
|
24,241
|
46,837
|
50,610
|
32,244
|
8,461
|
9,787
|
16,285
|
35,092
|
36,062
|
39,044
|
27,675
|
|
売上総利益
|
3,804
|
4,937
|
5,528
|
5,436
|
2,738
|
388
|
837
|
566
|
247
|
393
|
1,899
|
1,985
|
979
|
1,113
|
-113
|
699
|
105
|
24
|
1,269
|
3,451
|
3,661
|
9
|
275
|
680
|
644
|
725
|
407
|
379
|
482
|
586
|
854
|
279
|
404
|
450
|
2,109
|
1,826
|
1,337
|
1,501
|
42,865
|
2,508
|
3,363
|
4,748
|
2,180
|
560
|
239
|
440
|
715
|
773
|
1,142
|
1,300
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
3,684
|
3,755
|
3,983
|
3,842
|
3,770
|
2,615
|
2,618
|
1,842
|
1,457
|
1,641
|
1,742
|
1,975
|
2,302
|
2,997
|
1,280
|
1,384
|
1,536
|
1,449
|
1,680
|
1,646
|
1,831
|
1,463
|
1,347
|
1,496
|
1,487
|
1,159
|
1,089
|
1,008
|
783
|
535
|
573
|
590
|
565
|
583
|
654
|
698
|
731
|
1,124
|
2,060
|
2,038
|
2,457
|
2,672
|
2,550
|
2,301
|
2,255
|
2,268
|
2,441
|
2,369
|
2,177
|
893
|
|
販売管理費
|
2,917
|
2,583
|
2,511
|
2,609
|
2,871
|
2,497
|
2,098
|
1,756
|
1,571
|
1,554
|
1,387
|
1,622
|
1,781
|
1,782
|
1,611
|
1,759
|
1,744
|
1,710
|
2,628
|
2,265
|
2,159
|
2,398
|
2,211
|
1,914
|
1,951
|
1,780
|
1,729
|
1,691
|
1,585
|
1,745
|
1,835
|
1,973
|
2,004
|
1,747
|
2,221
|
1,957
|
1,816
|
1,957
|
3,092
|
2,590
|
3,938
|
3,724
|
3,767
|
3,030
|
3,325
|
3,160
|
3,116
|
2,966
|
3,271
|
3,147
|
|
営業費用
|
6,601
|
6,338
|
6,494
|
6,451
|
6,641
|
5,112
|
4,716
|
3,598
|
3,028
|
3,195
|
3,129
|
3,597
|
4,083
|
4,779
|
5,310
|
6,685
|
5,518
|
4,058
|
3,217
|
4,734
|
5,013
|
4,270
|
4,413
|
3,876
|
4,353
|
3,688
|
3,393
|
4,910
|
3,756
|
5,040
|
4,967
|
4,058
|
3,662
|
3,309
|
3,500
|
3,503
|
3,331
|
5,368
|
8,989
|
13,089
|
9,221
|
9,709
|
11,894
|
16,401
|
14,527
|
18,319
|
18,097
|
15,849
|
10,797
|
11,067
|
|
営業利益
|
-2,797
|
-1,401
|
-966
|
-1,015
|
-3,903
|
-4,724
|
-3,879
|
-3,032
|
-2,781
|
-2,802
|
-1,230
|
-1,612
|
-3,104
|
-3,666
|
-5,423
|
-5,986
|
-5,413
|
-4,034
|
-1,948
|
-1,283
|
-1,352
|
-4,261
|
-4,138
|
-3,196
|
-3,709
|
-2,963
|
-2,986
|
-4,531
|
-3,274
|
-4,454
|
-4,113
|
-3,779
|
-3,258
|
-2,859
|
-1,391
|
-1,677
|
-1,994
|
-3,867
|
33,876
|
-10,581
|
-5,858
|
-4,961
|
-9,714
|
-15,841
|
-14,288
|
-17,879
|
-17,382
|
-15,076
|
-9,655
|
-9,767
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-2,822
|
-1,510
|
-1,037
|
-1,081
|
-3,979
|
-4,818
|
-4,115
|
-3,168
|
-2,862
|
-3,134
|
-1,592
|
-2,018
|
-3,491
|
-4,059
|
-5,811
|
-6,457
|
-4,354
|
-5,370
|
-4,345
|
-1,412
|
-1,494
|
-4,401
|
-3,919
|
-3,342
|
-3,847
|
-3,098
|
-
|
-4,673
|
-3,417
|
-4,644
|
-
|
-4,050
|
-3,518
|
-3,108
|
-1,542
|
-1,829
|
-2,130
|
-4,016
|
34,376
|
-10,708
|
-5,871
|
-4,952
|
-9,598
|
-15,788
|
-14,027
|
-17,339
|
-16,967
|
-14,778
|
-9,405
|
-9,487
|
|
経常(税引前)利益率(%)
|
-23.52
|
-9.44
|
-6.34
|
-7.74
|
-37.71
|
-75.39
|
-69.01
|
-53.13
|
-56.51
|
-73.07
|
-20.6
|
-28.82
|
-71.43
|
-84.72
|
-230.96
|
-305.44
|
-304.69
|
-332.1
|
-152.35
|
-30.7
|
-21.56
|
-169.99
|
-70.77
|
-35.46
|
-33.73
|
-34.38
|
-
|
-52.63
|
-40.55
|
-64.47
|
-
|
-79.33
|
-63.82
|
-50.82
|
-10.54
|
-16.77
|
-20.86
|
-26.96
|
53.41
|
-40.03
|
-11.7
|
-8.95
|
-27.88
|
-175.01
|
-139.91
|
-103.67
|
-47.38
|
-40.12
|
-23.4
|
-32.74
|
|
法人税等合計
|
-
|
1
|
2
|
-
|
1
|
4
|
-17
|
2
|
1
|
7
|
-
|
-
|
2
|
-
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
-
|
4
|
-
|
-
|
-
|
6
|
-
|
-
|
-
|
-2
|
-
|
1
|
-
|
-
|
1
|
-
|
1
|
6,600
|
-
|
1
|
-
|
-
|
-
|
1
|
-
|
1
|
-
|
-
|
-
|
|
実効税率(%)
|
-
|
|
|
-
|
|
|
|
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
|
-
|
-
|
-
|
|
純利益
|
-2,822
|
-1,511
|
-1,039
|
-1,081
|
-3,980
|
-4,822
|
-4,098
|
-3,170
|
-2,863
|
-3,141
|
-1,592
|
-2,018
|
-3,493
|
-4,059
|
-5,811
|
-6,458
|
-4,354
|
-5,370
|
-4,345
|
-1,413
|
-1,494
|
-4,401
|
-3,923
|
-3,342
|
-3,847
|
-3,098
|
-3,133
|
-4,673
|
-3,417
|
-4,644
|
-4,386
|
-4,050
|
-3,519
|
-3,108
|
-1,542
|
-1,830
|
-2,130
|
-4,017
|
27,776
|
-10,708
|
-5,872
|
-4,952
|
-9,598
|
-15,788
|
-14,028
|
-17,339
|
-16,968
|
-14,778
|
-9,405
|
-9,487
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.13
|
-0.05
|
-0.03
|
-0.02
|
-0.04
|
-0.07
|
-0.06
|
-0.07
|
-0.07
|
-0.06
|
-0.04
|
-0.03
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.12
|
-0.05
|
-0.03
|
-0.02
|
-0.04
|
-0.07
|
-0.06
|
-0.07
|
-0.07
|
-0.06
|
-0.04
|
-0.03
|
|
EBITDA
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|