|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
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
|
1Q26
|
|
売上高
|
22,774
|
19,260
|
27,406
|
15,310
|
19,408
|
29,087
|
22,281
|
20,852
|
27,495
|
27,692
|
12,584
|
13,313
|
13,393
|
26,138
|
19,366
|
16,587
|
15,728
|
16,751
|
18,576
|
15,634
|
18,670
|
20,617
|
15,290
|
12,558
|
15,422
|
17,263
|
15,057
|
13,822
|
13,198
|
16,291
|
22,443
|
42,378
|
48,322
|
34,249
|
25,892
|
10,811
|
26,281
|
44,251
|
35,497
|
35,101
|
36,510
|
30,714
|
22,058
|
17,906
|
17,560
|
20,288
|
21,629
|
17,613
|
20,586
|
25,971
|
26,411
|
19,906
|
19,361
|
19,584
|
19,575
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
15,738
|
12,441
|
19,892
|
10,937
|
13,603
|
20,506
|
-
|
15,129
|
19,666
|
19,542
|
-
|
10,701
|
23,948
|
22,314
|
-
|
12,830
|
12,816
|
12,042
|
-
|
11,608
|
12,426
|
14,462
|
-
|
9,847
|
11,801
|
12,147
|
-
|
10,366
|
10,656
|
12,121
|
-
|
32,095
|
35,531
|
25,975
|
-
|
8,176
|
19,018
|
33,245
|
-
|
24,871
|
25,722
|
23,073
|
-
|
14,352
|
13,125
|
15,507
|
-
|
14,442
|
16,017
|
19,604
|
-
|
15,607
|
14,889
|
13,830
|
13,674
|
|
売上総利益
|
7,036
|
6,819
|
7,514
|
4,373
|
5,805
|
8,581
|
7,971
|
5,723
|
7,829
|
8,150
|
1,278
|
2,612
|
-10,555
|
3,824
|
2,982
|
3,757
|
2,912
|
4,709
|
4,618
|
4,026
|
6,244
|
6,155
|
912
|
2,711
|
3,621
|
5,116
|
3,225
|
3,456
|
2,542
|
4,170
|
4,384
|
10,283
|
12,791
|
8,274
|
5,775
|
2,635
|
7,263
|
11,006
|
9,220
|
10,230
|
10,788
|
7,641
|
5,253
|
3,554
|
4,435
|
4,781
|
4,741
|
3,171
|
4,569
|
6,367
|
6,804
|
4,299
|
4,472
|
5,754
|
5,901
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
622
|
593
|
556
|
697
|
710
|
427
|
-
|
490
|
448
|
478
|
-
|
416
|
569
|
889
|
-
|
422
|
441
|
381
|
-
|
481
|
517
|
495
|
-
|
524
|
380
|
616
|
-
|
405
|
354
|
298
|
-
|
411
|
390
|
439
|
-
|
415
|
424
|
391
|
-
|
456
|
317
|
396
|
-
|
514
|
451
|
409
|
-
|
480
|
382
|
349
|
-
|
264
|
328
|
287
|
208
|
|
営業費用
|
7,466
|
7,053
|
7,450
|
7,951
|
9,909
|
8,005
|
-
|
6,552
|
7,621
|
7,240
|
-
|
6,964
|
7,778
|
8,476
|
-
|
7,362
|
6,478
|
6,651
|
-
|
7,277
|
7,240
|
7,183
|
-
|
9,213
|
7,153
|
6,475
|
-
|
6,059
|
4,825
|
4,757
|
-
|
6,124
|
5,913
|
5,836
|
-
|
4,680
|
5,394
|
6,541
|
-
|
6,812
|
5,757
|
6,309
|
-
|
7,171
|
7,378
|
9,369
|
-
|
9,568
|
8,737
|
8,429
|
-
|
7,731
|
7,744
|
7,003
|
6,914
|
|
営業利益
|
-430
|
-234
|
64
|
-3,578
|
-4,104
|
576
|
-
|
-829
|
208
|
910
|
-
|
-4,352
|
-18,333
|
-4,652
|
-
|
-3,605
|
-3,566
|
-1,942
|
-
|
-3,251
|
-996
|
-1,028
|
-
|
-6,502
|
-3,532
|
-1,359
|
-
|
-2,603
|
-2,283
|
-587
|
-
|
4,159
|
6,878
|
2,438
|
-
|
-2,045
|
1,869
|
4,465
|
-
|
3,418
|
5,031
|
1,332
|
-
|
-3,617
|
-2,943
|
-4,588
|
-
|
-6,397
|
-4,168
|
-2,062
|
-
|
-3,432
|
-3,272
|
-1,249
|
-1,013
|
|
営業利益率 (%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
経常(税引前)利益
|
-363
|
-170
|
130
|
-3,514
|
-4,028
|
651
|
-
|
-768
|
219
|
919
|
-
|
-4,348
|
-18,333
|
-4,645
|
-
|
-3,648
|
-3,594
|
-1,986
|
-
|
-3,211
|
-960
|
-1,086
|
-
|
-6,564
|
-3,668
|
-1,456
|
-
|
-2,670
|
-2,434
|
-662
|
-
|
3,976
|
6,740
|
2,343
|
-
|
-2,146
|
1,842
|
4,366
|
-
|
3,384
|
5,002
|
1,291
|
-
|
-3,650
|
-2,974
|
-4,668
|
-
|
-6,595
|
-4,373
|
-2,255
|
-
|
-3,737
|
-3,602
|
-1,507
|
-1,231
|
|
経常(税引前)利益率(%)
|
-1.59
|
-0.88
|
0.47
|
-22.95
|
-20.75
|
2.24
|
-
|
-3.68
|
0.8
|
3.32
|
-
|
-32.66
|
-136.88
|
-17.77
|
-
|
-21.99
|
-22.85
|
-11.86
|
-
|
-20.54
|
-5.14
|
-5.27
|
-
|
-52.27
|
-23.78
|
-8.43
|
-
|
-19.32
|
-18.44
|
-4.06
|
-
|
9.38
|
13.95
|
6.84
|
-
|
-19.85
|
7.01
|
9.87
|
-
|
9.64
|
13.7
|
4.2
|
-
|
-20.38
|
-16.94
|
-23.01
|
-
|
-37.44
|
-21.24
|
-8.68
|
-
|
-18.77
|
-18.6
|
-7.7
|
-6.29
|
|
法人税等合計
|
-144
|
-71
|
56
|
-1,574
|
5,631
|
0
|
-
|
13
|
-2,184
|
-99
|
-
|
11
|
13
|
18
|
-
|
4
|
6
|
18
|
-
|
-271
|
10
|
0
|
-
|
0
|
0
|
-23
|
-
|
22
|
4
|
0
|
-
|
8
|
19
|
39
|
-
|
73
|
-72
|
51
|
-
|
900
|
1,300
|
200
|
-
|
-800
|
-600
|
19,400
|
-
|
42
|
15
|
0
|
-
|
21
|
23
|
1
|
13
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
純利益
|
-219
|
-99
|
74
|
-1,940
|
-9,659
|
651
|
549
|
-781
|
2,403
|
1,018
|
-8,839
|
-4,359
|
-18,346
|
-4,663
|
-4,693
|
-3,652
|
-3,600
|
-2,004
|
-10,870
|
-2,940
|
-970
|
-1,086
|
-7,292
|
-6,564
|
-3,668
|
-1,433
|
-1,462
|
-2,692
|
-2,438
|
-662
|
-882
|
3,968
|
6,721
|
2,304
|
-531
|
-2,219
|
1,914
|
4,315
|
22,124
|
2,510
|
3,659
|
1,102
|
-1,180
|
-2,835
|
-2,331
|
-24,059
|
-5,116
|
-6,637
|
-4,388
|
-2,256
|
1,610
|
-3,758
|
-3,625
|
-1,508
|
-1,244
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-0.01
|
0
|
0
|
-0.09
|
-0.46
|
0.03
|
0.03
|
-0.04
|
0.11
|
0.05
|
-0.41
|
-0.2
|
-0.84
|
-0.21
|
-0.19
|
-0.13
|
-0.13
|
-0.07
|
-0.39
|
-0.11
|
-0.03
|
-0.04
|
-0.26
|
-0.23
|
-0.13
|
-0.05
|
-0.05
|
-0.09
|
-0.08
|
-0.02
|
-0.03
|
0.13
|
0.22
|
0.08
|
-0.02
|
-0.07
|
0.06
|
0.14
|
0.72
|
0.08
|
0.12
|
0.04
|
-0.04
|
-0.09
|
-0.07
|
-0.75
|
-0.16
|
-0.21
|
-0.14
|
-0.07
|
0.05
|
-0.12
|
-0.11
|
-0.05
|
-0.04
|
|
希薄化後一株あたり利益
|
-0.01
|
0
|
0
|
-0.09
|
-0.46
|
0.03
|
0.03
|
-0.04
|
0.11
|
0.05
|
-0.41
|
-0.2
|
-0.84
|
-0.21
|
-0.19
|
-0.13
|
-0.13
|
-0.07
|
-0.39
|
-0.11
|
-0.03
|
-0.04
|
-0.26
|
-0.23
|
-0.13
|
-0.05
|
-0.05
|
-0.09
|
-0.08
|
-0.02
|
-0.03
|
0.13
|
0.22
|
0.07
|
-0.02
|
-0.07
|
0.06
|
0.14
|
0.71
|
0.08
|
0.12
|
0.04
|
-0.04
|
-0.09
|
-0.07
|
-0.75
|
-0.16
|
-0.21
|
-0.14
|
-0.07
|
0.05
|
-0.12
|
-0.11
|
-0.05
|
-0.04
|
|
EBITDA
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|