|
(単位:千ドル)
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
33,766
|
28,647
|
31,109
|
34,313
|
47,272
|
40,004
|
45,108
|
55,184
|
70,570
|
59,839
|
65,022
|
68,654
|
90,273
|
76,061
|
81,500
|
86,004
|
113,407
|
96,616
|
100,504
|
107,204
|
139,552
|
120,373
|
126,720
|
132,374
|
171,646
|
130,589
|
135,794
|
146,329
|
186,053
|
181,697
|
196,037
|
245,970
|
253,280
|
273,008
|
339,857
|
317,586
|
326,361
|
401,281
|
362,956
|
376,980
|
454,548
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
14,925
|
-
|
15,452
|
18,046
|
19,282
|
-
|
20,195
|
24,100
|
27,209
|
-
|
28,359
|
30,383
|
32,082
|
-
|
34,959
|
36,840
|
38,652
|
-
|
35,942
|
38,070
|
39,745
|
-
|
42,630
|
45,424
|
48,081
|
-
|
49,380
|
53,542
|
57,326
|
63,249
|
70,821
|
75,538
|
84,543
|
90,076
|
95,714
|
101,467
|
107,399
|
115,983
|
114,960
|
124,545
|
129,853
|
|
売上総利益
|
18,841
|
13,543
|
15,657
|
16,267
|
27,990
|
21,888
|
24,913
|
31,084
|
43,361
|
33,258
|
36,663
|
38,271
|
58,191
|
42,898
|
46,541
|
49,164
|
74,755
|
57,870
|
64,562
|
69,134
|
99,807
|
80,279
|
84,090
|
86,950
|
123,565
|
84,714
|
86,414
|
92,787
|
128,727
|
118,448
|
125,216
|
170,432
|
168,737
|
182,932
|
244,143
|
216,119
|
218,962
|
285,298
|
247,996
|
252,435
|
324,695
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
2,443
|
-
|
4,027
|
5,271
|
5,053
|
-
|
5,429
|
6,799
|
6,759
|
-
|
7,301
|
7,222
|
6,969
|
-
|
8,895
|
9,274
|
9,058
|
-
|
11,400
|
12,798
|
12,688
|
-
|
14,394
|
15,410
|
15,612
|
-
|
18,647
|
19,338
|
18,458
|
23,076
|
25,278
|
25,670
|
40,093
|
41,029
|
42,323
|
44,605
|
46,139
|
43,386
|
47,260
|
56,155
|
51,396
|
|
営業費用
|
16,708
|
-
|
20,553
|
22,733
|
26,285
|
-
|
28,330
|
32,378
|
37,160
|
-
|
39,170
|
39,914
|
43,311
|
-
|
46,026
|
49,031
|
54,290
|
-
|
60,786
|
62,107
|
63,595
|
-
|
78,090
|
80,836
|
75,824
|
-
|
82,965
|
86,436
|
89,584
|
108,196
|
117,078
|
123,054
|
161,648
|
164,724
|
163,766
|
174,930
|
169,256
|
179,009
|
183,852
|
205,812
|
197,665
|
|
営業利益
|
2,133
|
-6,306
|
-4,896
|
-6,466
|
1,705
|
-4,264
|
-3,417
|
-1,294
|
6,201
|
-5,040
|
-2,507
|
-1,643
|
14,880
|
-3,434
|
515
|
133
|
20,465
|
-5,164
|
3,776
|
7,027
|
36,212
|
9,209
|
6,000
|
6,114
|
47,741
|
6,316
|
3,449
|
6,351
|
39,143
|
10,252
|
8,138
|
47,378
|
7,089
|
18,208
|
80,377
|
41,189
|
49,706
|
106,289
|
64,144
|
46,623
|
127,030
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
2,192
|
-
|
-4,847
|
-6,386
|
1,756
|
-
|
-3,334
|
-1,080
|
6,118
|
-
|
-2,468
|
-1,639
|
14,833
|
-
|
624
|
274
|
20,680
|
-
|
4,045
|
7,373
|
36,752
|
-
|
6,474
|
6,399
|
48,176
|
-
|
3,192
|
5,972
|
38,936
|
10,135
|
7,766
|
47,067
|
6,926
|
18,203
|
81,516
|
44,414
|
53,506
|
110,613
|
68,886
|
46,816
|
126,562
|
|
経常(税引前)利益率(%)
|
6.49
|
-
|
-15.58
|
-18.61
|
3.71
|
-
|
-7.39
|
-1.96
|
8.67
|
-
|
-3.8
|
-2.39
|
16.43
|
-
|
0.77
|
0.32
|
18.24
|
-
|
4.02
|
6.88
|
26.34
|
-
|
5.11
|
4.83
|
28.07
|
-
|
2.35
|
4.08
|
20.93
|
5.58
|
3.96
|
19.14
|
2.73
|
6.67
|
23.99
|
13.98
|
16.39
|
27.56
|
18.98
|
12.42
|
27.84
|
|
法人税等合計
|
1,042
|
-
|
28
|
34
|
4
|
-
|
101
|
85
|
-43
|
-
|
100
|
32
|
32
|
-
|
81
|
-157
|
-18,497
|
-
|
-5,807
|
1,669
|
8,726
|
-
|
-7,432
|
932
|
8,044
|
-
|
-9,268
|
-3,670
|
2,102
|
-20,797
|
-2,087
|
12,221
|
-23,426
|
2,603
|
23,900
|
9,897
|
15,390
|
25,299
|
19,313
|
9,351
|
35,079
|
|
実効税率(%)
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
1,150
|
-6,704
|
-4,875
|
-6,420
|
1,752
|
-4,429
|
-3,435
|
-1,165
|
6,161
|
-5,412
|
-2,568
|
-1,671
|
14,801
|
-3,844
|
543
|
431
|
39,177
|
-1,553
|
9,852
|
5,704
|
28,026
|
10,241
|
13,906
|
5,467
|
40,132
|
4,950
|
12,460
|
9,642
|
36,834
|
30,932
|
9,853
|
34,846
|
30,352
|
15,600
|
57,616
|
34,517
|
38,116
|
85,314
|
49,573
|
37,465
|
91,483
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
0.03
|
-0.09
|
-0.07
|
-0.02
|
0.12
|
-0.11
|
-0.05
|
-0.03
|
0.29
|
-0.07
|
0.01
|
0.01
|
0.74
|
-0.03
|
0.19
|
0.11
|
0.53
|
0.19
|
0.26
|
0.1
|
0.75
|
0.09
|
0.23
|
0.18
|
0.68
|
0.56
|
0.18
|
0.63
|
0.55
|
0.28
|
1.03
|
0.62
|
0.68
|
1.51
|
0.89
|
0.67
|
1.64
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
0.03
|
-0.09
|
-0.07
|
-0.02
|
0.12
|
-0.11
|
-0.05
|
-0.03
|
0.27
|
-0.07
|
0.01
|
0.01
|
0.71
|
-0.03
|
0.18
|
0.1
|
0.51
|
0.18
|
0.25
|
0.1
|
0.72
|
0.09
|
0.22
|
0.17
|
0.65
|
0.55
|
0.17
|
0.62
|
0.54
|
0.28
|
1.02
|
0.61
|
0.67
|
1.5
|
0.88
|
0.66
|
1.61
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|