|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
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
|
1Q24
|
2Q24
|
3Q24
|
|
売上高
|
-
|
4,522
|
5,068
|
4,379
|
3,541
|
7,181
|
9,342
|
9,530
|
13,144
|
15,720
|
12,516
|
6,877
|
8,097
|
7,554
|
3,974
|
4,990
|
7,824
|
9,464
|
10,050
|
10,946
|
12,169
|
11,339
|
11,499
|
10,605
|
10,833
|
10,124
|
9,905
|
8,118
|
7,447
|
4,359
|
4,000
|
5,651
|
5,092
|
6,034
|
6,943
|
8,286
|
9,503
|
9,633
|
12,829
|
13,971
|
14,553
|
14,443
|
14,828
|
13,641
|
15,160
|
17,197
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
1,775
|
2,815
|
2,161
|
1,364
|
2,992
|
3,782
|
4,312
|
5,666
|
7,171
|
5,974
|
3,563
|
4,069
|
3,556
|
2,059
|
2,366
|
3,457
|
4,488
|
4,988
|
-
|
6,039
|
5,431
|
5,401
|
-
|
5,068
|
4,936
|
4,736
|
-
|
4,282
|
2,272
|
2,479
|
-
|
2,917
|
3,376
|
3,823
|
-
|
4,946
|
5,230
|
6,710
|
-
|
6,720
|
7,029
|
7,351
|
6,884
|
7,300
|
8,916
|
|
売上総利益
|
-
|
2,746
|
2,253
|
2,217
|
2,176
|
4,188
|
5,559
|
5,218
|
7,477
|
8,549
|
6,542
|
3,313
|
4,028
|
3,998
|
1,914
|
2,624
|
4,367
|
4,976
|
5,061
|
5,858
|
6,130
|
5,908
|
6,098
|
4,764
|
5,764
|
5,187
|
5,169
|
3,407
|
3,164
|
2,086
|
1,520
|
2,754
|
2,174
|
2,657
|
3,119
|
3,449
|
4,556
|
4,403
|
6,118
|
6,572
|
7,833
|
7,414
|
7,477
|
6,756
|
7,859
|
8,281
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
-
|
-
|
-
|
-
|
-
|
95
|
155
|
139
|
271
|
538
|
521
|
304
|
295
|
348
|
250
|
263
|
198
|
275
|
318
|
-
|
403
|
317
|
377
|
-
|
349
|
512
|
641
|
-
|
409
|
229
|
433
|
-
|
256
|
301
|
290
|
-
|
308
|
362
|
435
|
-
|
336
|
258
|
215
|
265
|
300
|
337
|
|
営業費用
|
-
|
1,095
|
1,001
|
1,296
|
2,638
|
1,831
|
2,410
|
3,143
|
4,017
|
5,295
|
4,736
|
3,853
|
3,353
|
3,508
|
2,795
|
2,752
|
3,296
|
3,145
|
3,216
|
-
|
3,873
|
3,810
|
3,701
|
-
|
3,626
|
4,190
|
4,027
|
-
|
3,829
|
3,164
|
2,849
|
-
|
2,978
|
3,252
|
3,437
|
-
|
3,867
|
4,308
|
4,000
|
-
|
4,527
|
4,190
|
4,933
|
5,019
|
5,268
|
5,531
|
|
営業利益
|
-
|
1,651
|
1,252
|
920
|
-463
|
2,357
|
3,148
|
2,075
|
3,460
|
3,253
|
1,806
|
-540
|
675
|
489
|
-882
|
-128
|
1,071
|
1,831
|
1,845
|
2,091
|
2,256
|
2,097
|
2,396
|
1,223
|
2,138
|
996
|
1,141
|
-1,112
|
-666
|
-1,078
|
-1,330
|
-9
|
-805
|
-595
|
-319
|
-299
|
688
|
94
|
2,117
|
2,292
|
3,305
|
3,223
|
2,543
|
1,737
|
2,591
|
2,750
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
1,646
|
1,245
|
921
|
-454
|
2,348
|
3,159
|
2,076
|
3,464
|
3,260
|
1,806
|
-609
|
1,033
|
673
|
-852
|
-26
|
1,099
|
1,951
|
1,927
|
-
|
2,370
|
2,289
|
2,523
|
-
|
2,246
|
1,103
|
1,212
|
-
|
-591
|
-845
|
-1,238
|
-
|
-710
|
-523
|
-257
|
-
|
787
|
312
|
2,169
|
-
|
3,406
|
3,491
|
2,650
|
1,827
|
2,767
|
2,935
|
|
経常(税引前)利益率(%)
|
-
|
36.41
|
24.57
|
21.05
|
-12.81
|
32.7
|
33.82
|
21.79
|
26.35
|
20.74
|
14.43
|
-8.85
|
12.77
|
8.91
|
-21.42
|
-0.51
|
14.05
|
20.61
|
19.17
|
-
|
19.47
|
20.19
|
21.95
|
-
|
20.73
|
10.9
|
12.24
|
-
|
-7.93
|
-19.36
|
-30.95
|
-
|
-13.93
|
-8.66
|
-3.69
|
-
|
8.29
|
3.24
|
16.91
|
-
|
23.41
|
24.17
|
17.87
|
13.4
|
18.25
|
17.07
|
|
法人税等合計
|
-
|
460
|
350
|
276
|
-128
|
734
|
1,109
|
870
|
1,149
|
1,182
|
-111
|
-150
|
254
|
194
|
-246
|
-100
|
498
|
638
|
709
|
827
|
493
|
575
|
864
|
583
|
577
|
117
|
290
|
559
|
225
|
-36
|
-181
|
-43
|
-108
|
-126
|
-349
|
-48
|
160
|
27
|
958
|
592
|
816
|
634
|
611
|
393
|
704
|
752
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
純利益
|
774
|
1,185
|
895
|
645
|
-327
|
1,613
|
2,049
|
1,206
|
2,315
|
2,078
|
1,917
|
-459
|
778
|
478
|
-606
|
74
|
600
|
1,312
|
1,217
|
1,318
|
1,876
|
1,714
|
1,659
|
831
|
1,668
|
985
|
921
|
-1,555
|
-366
|
-809
|
-1,058
|
55
|
-602
|
-398
|
92
|
-146
|
627
|
284
|
1,210
|
1,825
|
2,589
|
2,857
|
2,039
|
1,434
|
2,062
|
2,182
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
0.03
|
0.02
|
0.01
|
-0.01
|
0.04
|
0.05
|
0.03
|
0.05
|
0.04
|
0.04
|
-0.01
|
0.01
|
0.01
|
-0.01
|
0
|
0.01
|
0.03
|
0.03
|
0.03
|
0.04
|
0.04
|
0.03
|
0.02
|
0.04
|
0.02
|
0.02
|
-0.03
|
-0.01
|
-0.02
|
-0.02
|
-
|
-0.01
|
-0.01
|
-
|
-
|
0.01
|
0.01
|
0.03
|
0.04
|
0.05
|
0.06
|
0.04
|
0.03
|
0.04
|
0.05
|
|
希薄化後一株あたり利益
|
-
|
0.03
|
0.02
|
0.01
|
-0.01
|
0.04
|
0.04
|
0.03
|
0.05
|
0.04
|
0.04
|
-0.01
|
0.01
|
0.01
|
-0.01
|
0
|
0.01
|
0.03
|
0.02
|
0.03
|
0.04
|
0.03
|
0.03
|
0.02
|
0.03
|
0.02
|
0.02
|
-0.03
|
-0.01
|
-0.02
|
-0.02
|
-
|
-0.01
|
-0.01
|
-
|
-
|
0.01
|
0.01
|
0.02
|
0.04
|
0.05
|
0.06
|
0.04
|
0.03
|
0.04
|
0.04
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|