|
(単位:千ドル)
|
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
|
37,314
|
40,361
|
42,750
|
45,926
|
49,786
|
50,714
|
53,772
|
59,284
|
63,591
|
67,536
|
71,760
|
78,509
|
85,371
|
90,253
|
94,203
|
100,966
|
103,246
|
107,616
|
108,720
|
111,117
|
111,172
|
115,935
|
118,946
|
121,446
|
119,805
|
123,411
|
124,545
|
124,785
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.3
|
7.8
|
6.5
|
4.7
|
2.8
|
|
売上原価
|
5,486
|
6,106
|
6,634
|
6,353
|
6,963
|
6,637
|
7,685
|
9,401
|
10,418
|
11,976
|
12,039
|
13,928
|
15,716
|
18,367
|
18,007
|
18,344
|
17,936
|
19,833
|
19,705
|
20,358
|
19,343
|
20,080
|
20,268
|
19,974
|
19,184
|
19,001
|
18,357
|
17,600
|
|
売上総利益
|
31,828
|
34,255
|
36,116
|
39,573
|
42,823
|
44,077
|
46,087
|
49,883
|
53,173
|
55,560
|
59,721
|
64,581
|
69,655
|
71,886
|
76,196
|
82,622
|
85,310
|
87,783
|
89,015
|
90,759
|
91,829
|
95,855
|
98,678
|
101,472
|
100,621
|
104,410
|
106,188
|
107,185
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
83.6
|
84.0
|
84.6
|
85.3
|
85.9
|
|
研究開発費
|
10,906
|
11,635
|
12,619
|
13,851
|
15,014
|
15,535
|
16,156
|
17,861
|
20,599
|
22,909
|
24,554
|
27,628
|
31,289
|
34,014
|
35,004
|
34,569
|
33,508
|
36,441
|
34,272
|
35,548
|
37,523
|
35,088
|
34,267
|
34,611
|
34,048
|
30,897
|
29,418
|
32,574
|
|
営業費用
|
44,557
|
48,636
|
52,809
|
51,329
|
55,423
|
57,526
|
67,926
|
68,277
|
74,411
|
84,017
|
84,538
|
91,780
|
102,112
|
109,774
|
108,738
|
109,112
|
101,110
|
113,956
|
109,857
|
124,190
|
113,562
|
111,882
|
108,971
|
113,191
|
110,948
|
100,844
|
98,109
|
102,663
|
|
営業利益
|
-12,729
|
-14,381
|
-16,693
|
-11,756
|
-12,600
|
-13,449
|
-21,839
|
-18,394
|
-21,238
|
-28,457
|
-24,817
|
-27,199
|
-32,457
|
-37,888
|
-32,542
|
-26,490
|
-15,800
|
-26,173
|
-20,842
|
-33,431
|
-21,733
|
-16,027
|
-10,293
|
-11,719
|
-10,327
|
3,566
|
8,079
|
4,522
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-9.6
|
-8.6
|
2.9
|
6.5
|
3.6
|
|
経常(税引前)利益
|
-11,819
|
-12,334
|
-15,021
|
-10,490
|
-11,228
|
-14,440
|
-25,447
|
-21,694
|
-22,353
|
-29,638
|
-26,191
|
-28,738
|
-34,024
|
-38,809
|
-32,692
|
-24,539
|
-12,944
|
-22,672
|
-13,131
|
-28,632
|
-17,152
|
-10,757
|
-5,412
|
-8,432
|
-6,566
|
7,549
|
11,729
|
7,453
|
|
経常(税引前)利益率(%)
|
-31.7
|
-30.6
|
-35.1
|
-22.8
|
-22.6
|
-28.5
|
-47.3
|
-36.6
|
-35.2
|
-43.9
|
-36.5
|
-36.6
|
-39.9
|
-43.0
|
-34.7
|
-24.3
|
-12.5
|
-21.1
|
-12.1
|
-25.8
|
-15.4
|
-9.3
|
-4.5
|
-6.9
|
-5.5
|
6.1
|
9.4
|
6.0
|
|
法人税等合計
|
200
|
200
|
200
|
-25
|
200
|
200
|
-4,800
|
494
|
200
|
23
|
200
|
135
|
-1,200
|
-200
|
100
|
461
|
-100
|
-100
|
-41
|
188
|
200
|
400
|
700
|
483
|
800
|
-1,900
|
-149,700
|
-1,844
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5.7
|
-12.2
|
-25.2
|
-1276.3
|
-24.7
|
|
純利益
|
-12,064
|
-12,570
|
-15,265
|
-10,440
|
-11,459
|
-14,688
|
-20,608
|
-22,148
|
-22,558
|
-29,661
|
-26,341
|
-28,895
|
-32,820
|
-38,499
|
-32,542
|
-24,562
|
-12,218
|
-22,053
|
-12,766
|
-28,152
|
-17,139
|
-10,912
|
-5,924
|
-8,760
|
-7,162
|
9,575
|
161,586
|
9,374
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-7.2
|
-6.0
|
7.8
|
129.7
|
7.5
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.35
|
-0.31
|
-0.33
|
-0.38
|
-0.44
|
-0.36
|
-0.27
|
-0.13
|
-0.26
|
-0.16
|
-0.34
|
-0.26
|
-0.14
|
-0.07
|
-0.12
|
-0.07
|
0.11
|
1.72
|
0.15
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.35
|
-0.31
|
-0.33
|
-0.38
|
-0.44
|
-0.36
|
-0.27
|
-0.13
|
-0.26
|
-0.16
|
-0.34
|
-0.26
|
-0.14
|
-0.07
|
-0.12
|
-0.07
|
0.1
|
1.69
|
0.14
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6,642
|
-6,365
|
6,688
|
11,077
|
7,562
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5.5
|
-5.3
|
5.4
|
8.9
|
6.1
|