|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
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
|
4Q25
|
|
売上高
|
19,063
|
21,713
|
23,690
|
20,944
|
22,615
|
22,115
|
22,145
|
21,164
|
24,337
|
24,671
|
28,768
|
23,537
|
26,401
|
27,845
|
28,681
|
27,088
|
30,388
|
29,861
|
32,382
|
29,089
|
31,359
|
32,251
|
35,499
|
32,546
|
40,176
|
42,314
|
52,028
|
41,987
|
43,625
|
45,885
|
50,246
|
30,122
|
38,826
|
35,989
|
49,668
|
31,596
|
29,259
|
48,011
|
62,855
|
58,582
|
57,607
|
53,917
|
63,568
|
67,707
|
80,231
|
116,463
|
123,078
|
154,963
|
85,441
|
89,187
|
75,881
|
54,132
|
54,335
|
39,915
|
37,445
|
29,931
|
31,242
|
27,085
|
26,763
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-50.7
|
-44.7
|
-42.5
|
-32.1
|
-28.5
|
|
売上原価
|
6,802
|
8,120
|
9,094
|
7,212
|
7,916
|
8,226
|
8,893
|
9,135
|
9,838
|
9,738
|
11,640
|
9,610
|
10,385
|
9,140
|
10,705
|
10,090
|
9,692
|
9,192
|
10,452
|
8,776
|
10,274
|
9,576
|
11,545
|
12,236
|
14,699
|
17,670
|
23,503
|
17,520
|
17,730
|
17,340
|
15,540
|
12,042
|
13,808
|
14,343
|
19,829
|
15,465
|
11,995
|
17,722
|
24,671
|
20,256
|
26,934
|
32,449
|
36,435
|
43,435
|
52,647
|
70,271
|
73,489
|
89,148
|
59,070
|
44,847
|
40,755
|
30,067
|
29,646
|
22,845
|
23,879
|
17,632
|
18,083
|
15,313
|
15,795
|
|
売上総利益
|
12,260
|
13,593
|
14,596
|
13,732
|
14,698
|
13,888
|
13,251
|
12,029
|
14,499
|
14,933
|
17,128
|
13,927
|
16,016
|
18,705
|
17,976
|
16,998
|
20,696
|
20,669
|
21,930
|
20,313
|
21,085
|
22,675
|
23,954
|
20,310
|
25,477
|
24,644
|
28,525
|
24,467
|
25,895
|
28,545
|
34,706
|
18,080
|
25,018
|
21,646
|
29,839
|
16,131
|
17,264
|
30,289
|
38,184
|
38,326
|
30,673
|
21,468
|
27,133
|
24,272
|
27,584
|
46,192
|
49,589
|
65,815
|
26,371
|
44,340
|
35,126
|
24,065
|
24,689
|
17,070
|
13,566
|
12,299
|
13,159
|
11,772
|
10,968
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36.2
|
41.1
|
42.1
|
43.5
|
41.0
|
|
研究開発費
|
5,142
|
5,546
|
3,296
|
3,444
|
3,112
|
2,993
|
2,894
|
3,357
|
2,693
|
2,670
|
2,212
|
2,481
|
2,771
|
2,990
|
3,816
|
3,440
|
2,996
|
2,525
|
2,693
|
2,366
|
2,985
|
3,196
|
1,207
|
2,970
|
3,338
|
3,228
|
3,829
|
4,075
|
4,261
|
3,855
|
4,059
|
4,371
|
4,535
|
4,619
|
6,104
|
5,644
|
6,924
|
8,007
|
10,457
|
8,992
|
7,682
|
8,596
|
8,900
|
8,413
|
9,068
|
9,757
|
8,999
|
10,560
|
7,661
|
8,516
|
6,991
|
7,738
|
6,599
|
5,623
|
6,087
|
9,603
|
11,401
|
10,106
|
11,418
|
|
営業費用
|
14,620
|
17,798
|
14,876
|
17,384
|
18,238
|
16,816
|
19,401
|
22,618
|
20,075
|
16,993
|
11,065
|
19,545
|
13,519
|
17,823
|
20,539
|
17,289
|
17,975
|
19,133
|
17,838
|
17,614
|
16,736
|
16,531
|
16,881
|
4,439
|
18,590
|
17,325
|
18,364
|
24,965
|
20,337
|
17,688
|
22,194
|
21,891
|
19,733
|
8,594
|
25,754
|
24,177
|
26,665
|
25,904
|
30,299
|
27,904
|
28,875
|
34,481
|
36,504
|
40,250
|
48,873
|
45,317
|
36,154
|
41,494
|
32,800
|
33,446
|
31,228
|
31,158
|
27,429
|
23,069
|
25,984
|
30,049
|
31,185
|
27,862
|
31,071
|
|
営業利益
|
-2,360
|
-4,205
|
-281
|
-3,652
|
-3,540
|
-2,929
|
-6,150
|
-10,589
|
-5,576
|
-2,060
|
6,063
|
-5,618
|
2,497
|
882
|
-2,563
|
-291
|
2,721
|
1,536
|
4,092
|
2,699
|
4,349
|
6,144
|
7,073
|
15,871
|
6,887
|
7,319
|
10,161
|
-498
|
5,558
|
10,857
|
12,512
|
-3,811
|
5,285
|
13,052
|
4,085
|
-8,046
|
-9,401
|
4,385
|
7,885
|
10,422
|
1,798
|
-13,013
|
-9,371
|
-15,978
|
-21,289
|
875
|
13,435
|
24,321
|
-6,429
|
10,894
|
3,898
|
-7,093
|
-2,740
|
-5,999
|
-12,418
|
-17,750
|
-18,026
|
-16,090
|
-20,103
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-33.2
|
-59.3
|
-57.7
|
-59.4
|
-75.1
|
|
経常(税引前)利益
|
-2,439
|
-4,235
|
-439
|
-3,773
|
-3,653
|
-2,963
|
-6,124
|
-10,636
|
-5,534
|
-2,019
|
6,227
|
-5,500
|
2,355
|
1,150
|
-2,276
|
118
|
2,626
|
1,617
|
4,471
|
2,507
|
4,009
|
6,642
|
7,165
|
16,338
|
6,983
|
7,432
|
10,279
|
-86
|
6,294
|
11,367
|
14,141
|
-3,287
|
5,809
|
14,247
|
4,562
|
-6,616
|
-9,185
|
4,699
|
7,578
|
10,303
|
2,246
|
-12,913
|
-8,928
|
-16,031
|
-19,971
|
4,130
|
15,396
|
26,994
|
-4,962
|
13,506
|
20,720
|
-3,602
|
326
|
-3,218
|
-9,507
|
-15,972
|
-16,891
|
-13,291
|
-18,432
|
|
経常(税引前)利益率(%)
|
-12.8
|
-19.5
|
-1.9
|
-18.0
|
-16.2
|
-13.4
|
-27.7
|
-50.3
|
-22.7
|
-8.2
|
21.6
|
-23.4
|
8.9
|
4.1
|
-7.9
|
0.4
|
8.6
|
5.4
|
13.8
|
8.6
|
12.8
|
20.6
|
20.2
|
50.2
|
17.4
|
17.6
|
19.8
|
-0.2
|
14.4
|
24.8
|
28.1
|
-10.9
|
15.0
|
39.6
|
9.2
|
-20.9
|
-31.4
|
9.8
|
12.1
|
17.6
|
3.9
|
-23.9
|
-14.0
|
-23.7
|
-24.9
|
3.5
|
12.5
|
17.4
|
-5.8
|
15.1
|
27.3
|
-6.7
|
0.6
|
-8.1
|
-25.4
|
-53.4
|
-54.1
|
-49.1
|
-68.9
|
|
法人税等合計
|
-
|
-316
|
-554
|
-521
|
-91
|
-527
|
-258
|
-410
|
-249
|
-127
|
14
|
131
|
-174
|
10
|
376
|
-
|
658
|
147
|
-145
|
61
|
173
|
400
|
-31
|
3,897
|
1,555
|
1,669
|
2,963
|
2,033
|
2,173
|
3,271
|
3,843
|
-29
|
1,411
|
1,169
|
2,124
|
712
|
1,309
|
3,659
|
5,718
|
6,500
|
3,610
|
2,102
|
1,465
|
3,936
|
-1,169
|
-1,143
|
-166
|
-225
|
-166
|
2,347
|
647
|
0
|
400
|
700
|
799
|
-456
|
2,000
|
47
|
210
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-8.4
|
2.9
|
-11.8
|
-0.4
|
-1.1
|
|
純利益
|
-2,439
|
-3,920
|
115
|
-3,252
|
-3,563
|
-2,436
|
-5,866
|
-10,226
|
-5,285
|
-1,892
|
6,213
|
-5,631
|
2,529
|
1,140
|
-2,652
|
113
|
1,968
|
1,470
|
4,616
|
2,446
|
3,836
|
6,242
|
7,196
|
12,441
|
5,428
|
5,763
|
7,316
|
-2,119
|
4,121
|
8,096
|
10,298
|
-3,258
|
4,398
|
13,078
|
2,438
|
-7,328
|
-10,494
|
1,040
|
1,860
|
3,774
|
-1,364
|
-15,015
|
-10,393
|
-19,967
|
-18,802
|
5,273
|
15,562
|
27,219
|
-4,796
|
11,159
|
20,073
|
-3,584
|
-615
|
-4,507
|
-10,794
|
-16,040
|
-19,693
|
-13,712
|
-19,286
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-28.8
|
-53.6
|
-63.0
|
-50.6
|
-72.1
|
|
一株あたり利益
|
-
|
-
|
-
|
-0.07
|
-
|
-
|
-0.11
|
-0.18
|
-0.1
|
-0.03
|
0.11
|
-0.1
|
0.05
|
0.02
|
-0.05
|
0
|
0.03
|
0.03
|
0.08
|
0.04
|
0.07
|
0.11
|
0.13
|
0.22
|
0.09
|
0.1
|
0.12
|
-0.03
|
0.07
|
0.13
|
0.17
|
-0.05
|
0.07
|
0.21
|
0.04
|
-0.12
|
-0.16
|
0.01
|
0.03
|
0.05
|
-0.02
|
-0.21
|
-0.14
|
-0.28
|
-0.26
|
0.07
|
0.21
|
0.37
|
-0.07
|
0.15
|
0.27
|
-0.05
|
-0.01
|
-0.06
|
-0.14
|
-0.21
|
-0.26
|
-0.19
|
-0.27
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-0.07
|
-0.07
|
-0.04
|
-0.11
|
-0.18
|
-0.1
|
-0.03
|
0.11
|
-0.1
|
0.04
|
0.02
|
-0.05
|
0
|
0.03
|
0.03
|
0.08
|
0.04
|
0.07
|
0.11
|
0.13
|
0.21
|
0.09
|
0.09
|
0.12
|
-0.03
|
0.07
|
0.13
|
0.16
|
-0.05
|
0.07
|
0.21
|
0.04
|
-0.12
|
-0.16
|
0.01
|
0.03
|
0.05
|
-0.02
|
-0.21
|
-0.14
|
-0.28
|
-0.26
|
0.07
|
0.21
|
0.37
|
-0.07
|
0.15
|
0.27
|
-0.05
|
-0.01
|
-0.06
|
-0.14
|
-0.21
|
-0.26
|
-0.19
|
-0.27
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-9,926
|
-14,942
|
-15,500
|
-13,636
|
-17,700
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-26.5
|
-49.9
|
-49.6
|
-50.3
|
-66.1
|