|
(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
|
28,913
|
32,787
|
33,295
|
38,073
|
33,978
|
29,128
|
26,684
|
19,829
|
22,784
|
19,072
|
12,728
|
10,544
|
12,657
|
16,905
|
16,959
|
13,600
|
16,354
|
17,309
|
15,119
|
10,038
|
14,809
|
12,921
|
13,451
|
12,707
|
12,715
|
11,758
|
12,590
|
12,658
|
13,160
|
11,984
|
11,738
|
11,708
|
17,135
|
22,535
|
22,081
|
24,860
|
22,047
|
30,172
|
28,347
|
23,133
|
16,145
|
15,797
|
17,116
|
15,915
|
19,455
|
18,472
|
16,757
|
20,107
|
25,032
|
21,877
|
22,719
|
13,617
|
13,986
|
16,812
|
14,702
|
13,919
|
14,586
|
17,454
|
15,715
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-35.3
|
2.2
|
4.3
|
3.8
|
6.9
|
|
売上原価
|
20,864
|
21,486
|
26,887
|
33,772
|
30,204
|
24,694
|
22,985
|
19,292
|
18,761
|
15,943
|
10,602
|
10,450
|
11,100
|
11,324
|
12,283
|
12,122
|
12,322
|
12,363
|
11,223
|
10,004
|
12,993
|
11,114
|
10,024
|
9,988
|
10,361
|
10,013
|
10,787
|
9,337
|
11,117
|
10,159
|
10,466
|
9,207
|
13,864
|
17,378
|
17,426
|
20,220
|
18,737
|
25,422
|
25,154
|
20,777
|
15,179
|
13,573
|
15,838
|
14,279
|
16,571
|
15,402
|
14,738
|
17,098
|
20,516
|
17,328
|
18,424
|
14,237
|
15,292
|
15,478
|
14,108
|
13,262
|
13,039
|
14,897
|
14,503
|
|
売上総利益
|
8,049
|
11,301
|
6,408
|
4,301
|
3,774
|
4,434
|
3,279
|
537
|
4,023
|
3,129
|
2,127
|
94
|
1,557
|
5,581
|
4,676
|
1,478
|
4,032
|
4,946
|
3,896
|
34
|
1,816
|
1,807
|
3,427
|
2,719
|
2,354
|
1,745
|
1,803
|
3,321
|
2,043
|
1,825
|
1,272
|
2,501
|
3,271
|
5,157
|
4,655
|
4,640
|
3,310
|
4,750
|
3,193
|
2,356
|
966
|
2,224
|
1,278
|
1,636
|
2,884
|
3,070
|
2,019
|
3,009
|
4,516
|
4,549
|
4,295
|
-620
|
-1,306
|
1,334
|
594
|
657
|
1,547
|
2,557
|
1,212
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.0
|
4.7
|
10.6
|
14.6
|
7.7
|
|
研究開発費
|
395
|
357
|
483
|
364
|
574
|
502
|
433
|
499
|
402
|
520
|
344
|
371
|
317
|
253
|
374
|
404
|
514
|
583
|
802
|
575
|
554
|
441
|
476
|
389
|
619
|
293
|
295
|
232
|
219
|
229
|
690
|
227
|
223
|
165
|
135
|
232
|
209
|
157
|
164
|
150
|
144
|
243
|
208
|
96
|
80
|
69
|
91
|
99
|
121
|
120
|
221
|
296
|
273
|
303
|
300
|
383
|
312
|
342
|
254
|
|
販売管理費
|
3,436
|
4,022
|
4,735
|
5,038
|
4,589
|
4,198
|
4,565
|
4,186
|
3,370
|
3,276
|
3,543
|
3,212
|
2,970
|
2,733
|
3,057
|
2,871
|
2,905
|
2,887
|
2,333
|
3,055
|
2,375
|
2,732
|
2,562
|
2,850
|
2,833
|
2,653
|
2,764
|
2,780
|
2,640
|
2,640
|
2,680
|
2,898
|
2,705
|
2,945
|
3,314
|
2,928
|
2,700
|
3,308
|
2,839
|
3,205
|
2,997
|
3,348
|
3,295
|
3,422
|
3,684
|
3,929
|
3,617
|
3,486
|
3,551
|
3,933
|
4,006
|
3,544
|
3,455
|
3,632
|
3,860
|
4,015
|
4,130
|
4,083
|
4,188
|
|
営業利益
|
4,218
|
6,922
|
1,205
|
-1,101
|
-1,386
|
-284
|
-1,654
|
-4,150
|
-898
|
-667
|
-28,515
|
-3,489
|
-2,094
|
2,620
|
1,245
|
-1,797
|
613
|
1,499
|
818
|
-3,601
|
-11,216
|
-1,378
|
403
|
-520
|
-1,097
|
-1,873
|
-1,245
|
317
|
-799
|
-1,035
|
-2,086
|
-624
|
344
|
2,043
|
1,206
|
1,449
|
405
|
1,285
|
188
|
-999
|
-2,175
|
-1,368
|
-2,226
|
-1,883
|
-880
|
-928
|
-1,706
|
-576
|
844
|
496
|
-9
|
-4,460
|
-5,035
|
-2,601
|
-3,586
|
-3,736
|
-2,894
|
-1,872
|
-3,233
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-24.4
|
-26.8
|
-19.8
|
-10.7
|
-20.6
|
|
経常(税引前)利益
|
3,997
|
6,820
|
901
|
-1,341
|
-1,603
|
-511
|
-1,845
|
-4,317
|
-1,112
|
-951
|
-28,717
|
-3,673
|
-2,331
|
2,374
|
1,055
|
-1,978
|
443
|
1,337
|
678
|
-3,810
|
-11,301
|
-1,463
|
316
|
-594
|
-1,160
|
-1,906
|
-1,163
|
304
|
807
|
-1,025
|
-2,096
|
-511
|
379
|
1,950
|
1,071
|
1,322
|
251
|
1,348
|
39
|
-1,055
|
3,134
|
-1,455
|
-3,422
|
-1,922
|
-910
|
1,003
|
-1,760
|
-522
|
951
|
500
|
5
|
-4,414
|
-4,946
|
-2,389
|
-3,385
|
-3,500
|
-2,583
|
-1,762
|
-2,821
|
|
経常(税引前)利益率(%)
|
13.8
|
20.8
|
2.7
|
-3.5
|
-4.7
|
-1.8
|
-6.9
|
-21.8
|
-4.9
|
-5.0
|
-225.6
|
-34.8
|
-18.4
|
14.0
|
6.2
|
-14.5
|
2.7
|
7.7
|
4.5
|
-38.0
|
-76.3
|
-11.3
|
2.3
|
-4.7
|
-9.1
|
-16.2
|
-9.2
|
2.4
|
6.1
|
-8.6
|
-17.9
|
-4.4
|
2.2
|
8.7
|
4.9
|
5.3
|
1.1
|
4.5
|
0.1
|
-4.6
|
19.4
|
-9.2
|
-20.0
|
-12.1
|
-4.7
|
5.4
|
-10.5
|
-2.6
|
3.8
|
2.3
|
0.0
|
-32.4
|
-35.4
|
-14.2
|
-23.0
|
-25.1
|
-17.7
|
-10.1
|
-18.0
|
|
法人税等合計
|
1,445
|
2,399
|
-4,459
|
-485
|
-474
|
-168
|
2,376
|
-1,429
|
-132
|
-383
|
4,760
|
30
|
30
|
30
|
327
|
36
|
36
|
53
|
419
|
36
|
-3,167
|
37
|
99
|
81
|
66
|
71
|
-1,695
|
51
|
-19
|
1,342
|
-336
|
39
|
6
|
55
|
58
|
14
|
9
|
-133
|
-61
|
-17
|
13
|
-2,836
|
-1,050
|
-673
|
347
|
179
|
-231
|
-204
|
432
|
254
|
-465
|
-956
|
-1,161
|
6,417
|
135
|
-
|
-
|
-
|
-
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.0
|
-
|
-
|
-
|
-
|
|
純利益
|
-
|
6,011
|
5,854
|
-994
|
-1,189
|
-404
|
-3,545
|
-2,912
|
-876
|
-808
|
-31,379
|
-3,969
|
11
|
1,871
|
862
|
-2,065
|
-154
|
1,070
|
98
|
-3,840
|
-8,234
|
-1,556
|
225
|
-727
|
-1,169
|
-2,044
|
260
|
136
|
610
|
221
|
-2,386
|
-672
|
289
|
1,768
|
930
|
1,220
|
204
|
1,446
|
-10
|
-1,123
|
3,023
|
1,402
|
-2,467
|
-1,343
|
-1,445
|
664
|
-1,692
|
-411
|
474
|
341
|
81
|
-3,560
|
-3,951
|
-8,979
|
-3,489
|
-3,573
|
-2,716
|
-1,835
|
-5,660
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-23.7
|
-25.7
|
-18.6
|
-10.5
|
-36.0
|
|
一株あたり利益
|
0.05
|
0.11
|
0.1
|
-0.02
|
-0.02
|
-0.01
|
-0.06
|
-0.05
|
-0.02
|
-0.07
|
-
|
-
|
-
|
0.16
|
-
|
-
|
-
|
0.09
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.15
|
-
|
-
|
-
|
0.12
|
0
|
-
|
0.25
|
0.11
|
-0.2
|
-0.1
|
-0.11
|
0.05
|
-0.13
|
-0.03
|
0.04
|
0.03
|
0.01
|
-0.26
|
-0.27
|
-0.57
|
-0.21
|
-0.19
|
-0.15
|
-0.1
|
-0.31
|
|
希薄化後一株あたり利益
|
0.05
|
0.11
|
0.1
|
-0.02
|
-0.02
|
-0.01
|
-0.06
|
-0.05
|
-0.02
|
-0.07
|
-
|
-
|
-
|
0.16
|
0.07
|
-0.18
|
-
|
0.09
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.15
|
-
|
-
|
-
|
0.12
|
0
|
-
|
0.24
|
0.11
|
-0.2
|
-0.1
|
-0.11
|
0.05
|
-0.13
|
-0.03
|
0.03
|
0.02
|
0.01
|
-0.26
|
-0.27
|
-0.57
|
-0.21
|
-0.19
|
-0.15
|
-0.1
|
-0.31
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3,118
|
-3,300
|
-2,457
|
-1,446
|
-2,773
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-21.2
|
-23.7
|
-16.8
|
-8.3
|
-17.6
|