|
(単位:千ドル)
|
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
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
売上高
|
21,136
|
23,476
|
24,311
|
24,459
|
25,494
|
27,007
|
27,564
|
27,578
|
28,187
|
28,505
|
30,220
|
30,222
|
31,681
|
32,608
|
34,720
|
34,007
|
37,343
|
39,595
|
40,648
|
40,306
|
41,412
|
42,967
|
44,262
|
45,572
|
47,057
|
49,172
|
50,489
|
50,337
|
52,653
|
56,679
|
56,496
|
56,852
|
58,353
|
59,856
|
61,676
|
62,499
|
64,129
|
65,127
|
65,097
|
65,029
|
66,364
|
67,625
|
74,584
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.6
|
4.1
|
3.5
|
3.8
|
14.6
|
|
売上原価
|
9,893
|
10,992
|
11,149
|
10,810
|
10,945
|
11,664
|
11,776
|
11,545
|
11,606
|
11,339
|
11,908
|
12,284
|
12,908
|
12,535
|
15,013
|
13,574
|
15,023
|
17,555
|
16,060
|
15,131
|
15,910
|
16,280
|
16,822
|
17,490
|
17,754
|
18,926
|
19,682
|
18,385
|
18,836
|
20,759
|
20,537
|
20,900
|
21,765
|
22,917
|
23,923
|
24,384
|
25,429
|
25,857
|
25,164
|
24,820
|
26,134
|
26,896
|
28,512
|
|
売上総利益
|
11,243
|
12,484
|
13,162
|
13,649
|
14,549
|
15,343
|
15,788
|
16,033
|
16,581
|
17,166
|
18,312
|
17,938
|
18,773
|
20,073
|
19,707
|
20,433
|
22,320
|
22,040
|
24,588
|
25,175
|
25,502
|
26,687
|
27,440
|
28,082
|
29,303
|
30,246
|
30,807
|
31,952
|
33,817
|
35,920
|
35,959
|
35,952
|
36,588
|
36,939
|
37,753
|
38,115
|
38,700
|
39,270
|
39,933
|
40,209
|
40,230
|
40,729
|
46,072
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61.3
|
61.8
|
60.6
|
60.2
|
61.8
|
|
研究開発費
|
4,284
|
4,948
|
5,173
|
5,741
|
5,839
|
6,244
|
6,415
|
6,621
|
7,263
|
7,476
|
7,968
|
8,522
|
8,443
|
8,593
|
8,345
|
8,882
|
9,597
|
10,639
|
8,652
|
8,846
|
9,050
|
8,955
|
9,228
|
9,307
|
9,416
|
9,467
|
10,003
|
10,498
|
11,119
|
12,498
|
11,824
|
11,953
|
11,768
|
12,540
|
13,674
|
13,793
|
13,640
|
14,234
|
12,620
|
12,442
|
12,495
|
12,101
|
13,221
|
|
営業費用
|
14,303
|
15,986
|
16,355
|
17,691
|
17,962
|
18,251
|
18,701
|
19,531
|
20,373
|
20,493
|
21,419
|
21,869
|
22,937
|
23,937
|
23,534
|
25,453
|
27,599
|
28,980
|
27,060
|
26,320
|
26,051
|
27,209
|
27,999
|
29,048
|
29,761
|
30,625
|
30,934
|
32,711
|
35,463
|
38,775
|
36,456
|
36,560
|
36,582
|
37,957
|
40,134
|
40,852
|
40,296
|
41,556
|
40,254
|
40,266
|
39,314
|
39,437
|
43,967
|
|
営業利益
|
-3,060
|
-3,502
|
-3,193
|
-4,042
|
-3,413
|
-2,908
|
-2,913
|
-3,498
|
-3,792
|
-3,327
|
-3,107
|
-3,931
|
-4,164
|
-3,864
|
-3,827
|
-5,020
|
-5,279
|
-6,940
|
-2,472
|
-1,145
|
-549
|
-522
|
-559
|
-966
|
-458
|
-379
|
-127
|
-759
|
-1,646
|
-2,855
|
-497
|
-608
|
6
|
-1,018
|
-2,381
|
-2,737
|
-1,596
|
-2,286
|
-321
|
-57
|
916
|
1,292
|
2,105
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.5
|
-0.1
|
1.4
|
1.9
|
2.8
|
|
経常(税引前)利益
|
-3,403
|
-3,531
|
-3,183
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3,754
|
-3,966
|
-3,640
|
-3,596
|
-4,762
|
-4,999
|
-6,812
|
-2,358
|
-1,066
|
-367
|
-413
|
-510
|
-
|
-
|
-
|
-
|
-726
|
-1,629
|
-2,761
|
-309
|
-193
|
538
|
-751
|
-2,407
|
-1,814
|
-1,699
|
-2,272
|
-356
|
106
|
1,137
|
1,457
|
1,673
|
|
経常(税引前)利益率(%)
|
-16.1
|
-15.0
|
-13.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-12.4
|
-12.5
|
-11.2
|
-10.4
|
-14.0
|
-13.4
|
-17.2
|
-5.8
|
-2.6
|
-0.9
|
-1.0
|
-1.2
|
-
|
-
|
-
|
-
|
-1.4
|
-3.1
|
-4.9
|
-0.5
|
-0.3
|
0.9
|
-1.3
|
-3.9
|
-2.9
|
-2.6
|
-3.5
|
-0.5
|
0.2
|
1.7
|
2.2
|
2.2
|
|
法人税等合計
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-69
|
-62
|
-146
|
-107
|
-22
|
-16
|
-28
|
-64
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40
|
-2,000
|
49
|
108
|
100
|
300
|
-3,000
|
622
|
300
|
400
|
100
|
-140
|
200
|
-100
|
100
|
-2,286
|
|
実効税率(%)
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
39.3
|
188.7
|
-8.8
|
6.9
|
-136.6
|
|
純利益
|
-3,403
|
-3,531
|
-3,183
|
-3,956
|
-3,340
|
-2,821
|
-2,832
|
-3,392
|
-3,623
|
-3,179
|
-2,927
|
-3,685
|
-3,904
|
-3,494
|
-3,489
|
-4,740
|
-4,983
|
-6,784
|
-2,294
|
-1,066
|
-367
|
-413
|
-595
|
-887
|
-439
|
-326
|
-99
|
-766
|
338
|
-2,810
|
-417
|
-326
|
271
|
2,285
|
-3,065
|
-2,139
|
-2,137
|
-2,364
|
-261
|
-141
|
1,255
|
1,393
|
3,952
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.4
|
-0.2
|
1.9
|
2.1
|
5.3
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.03
|
0.01
|
-0.11
|
-0.02
|
-0.01
|
0.01
|
0.09
|
-0.12
|
-0.08
|
-0.08
|
-0.09
|
-0.01
|
-0.01
|
0.05
|
0.05
|
0.14
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.03
|
0.01
|
-0.11
|
-0.02
|
-0.01
|
0.01
|
0.09
|
-0.12
|
-0.08
|
-0.08
|
-0.09
|
-0.01
|
-0.01
|
0.04
|
0.05
|
0.14
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
830
|
887
|
1,964
|
2,314
|
3,486
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.3
|
1.4
|
3.0
|
3.4
|
4.7
|