|
(単位:千ドル)
|
2Q12
|
3Q12
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
売上高
|
12,089
|
9,986
|
9,541
|
13,982
|
10,646
|
11,327
|
8,577
|
9,622
|
8,642
|
9,708
|
7,553
|
7,931
|
8,835
|
7,580
|
8,027
|
9,315
|
8,724
|
8,297
|
7,658
|
8,530
|
8,643
|
-
|
6,747
|
6,823
|
7,281
|
-
|
6,952
|
6,988
|
7,377
|
7,474
|
7,595
|
7,530
|
8,047
|
7,748
|
7,449
|
8,340
|
8,217
|
7,742
|
7,872
|
8,757
|
8,562
|
8,684
|
8,716
|
10,342
|
9,959
|
10,060
|
10,313
|
12,115
|
12,133
|
12,044
|
11,914
|
12,661
|
12,437
|
12,312
|
11,792
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.5
|
4.5
|
2.5
|
2.2
|
-1.0
|
|
売上原価
|
10,310
|
7,743
|
7,385
|
11,223
|
8,387
|
8,952
|
6,572
|
7,402
|
6,585
|
7,644
|
6,053
|
6,421
|
7,131
|
6,117
|
6,472
|
7,718
|
6,959
|
6,712
|
6,129
|
6,932
|
6,914
|
-
|
4,998
|
5,087
|
5,363
|
-
|
5,004
|
5,000
|
5,198
|
5,246
|
5,278
|
5,256
|
5,508
|
5,298
|
5,058
|
5,637
|
5,475
|
5,082
|
5,034
|
5,518
|
5,278
|
5,335
|
5,312
|
6,315
|
6,039
|
6,029
|
5,829
|
6,633
|
6,490
|
6,278
|
6,093
|
6,394
|
6,096
|
6,086
|
5,615
|
|
売上総利益
|
1,779
|
2,242
|
2,156
|
2,758
|
2,259
|
2,375
|
2,004
|
2,220
|
2,056
|
2,064
|
1,499
|
1,509
|
1,703
|
1,463
|
1,554
|
1,596
|
1,765
|
1,585
|
1,529
|
1,598
|
1,729
|
1,247
|
1,749
|
1,735
|
1,918
|
1,945
|
1,947
|
1,988
|
2,179
|
2,227
|
2,316
|
2,273
|
2,539
|
2,449
|
2,391
|
2,702
|
2,742
|
2,660
|
2,837
|
3,238
|
3,283
|
3,349
|
3,403
|
4,027
|
3,920
|
4,031
|
4,483
|
5,481
|
5,642
|
5,765
|
5,821
|
6,267
|
6,341
|
6,225
|
6,176
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48.9
|
49.5
|
51.0
|
50.6
|
52.4
|
|
販売管理費
|
3,003
|
2,037
|
1,990
|
2,414
|
2,355
|
2,079
|
2,011
|
2,521
|
2,581
|
2,503
|
1,415
|
1,511
|
1,659
|
1,873
|
1,704
|
1,874
|
1,665
|
1,586
|
1,897
|
2,401
|
2,334
|
2,421
|
2,537
|
2,391
|
2,156
|
2,061
|
2,170
|
2,643
|
2,343
|
2,402
|
2,435
|
2,976
|
2,544
|
2,428
|
2,649
|
2,650
|
2,828
|
3,023
|
3,315
|
3,573
|
3,721
|
3,163
|
3,726
|
3,875
|
3,643
|
5,070
|
4,748
|
5,084
|
4,670
|
4,807
|
5,422
|
5,398
|
4,822
|
4,947
|
5,121
|
|
営業費用
|
3,483
|
4,687
|
2,177
|
2,549
|
2,728
|
1,731
|
2,128
|
2,642
|
2,708
|
2,645
|
1,487
|
1,572
|
1,684
|
1,890
|
1,719
|
1,890
|
1,695
|
1,615
|
1,928
|
2,434
|
2,368
|
2,458
|
2,577
|
2,438
|
2,188
|
2,094
|
2,181
|
2,652
|
2,352
|
2,411
|
2,443
|
2,982
|
2,550
|
2,432
|
2,652
|
2,652
|
2,831
|
3,026
|
3,319
|
3,578
|
3,726
|
3,169
|
3,733
|
3,894
|
3,665
|
5,130
|
4,903
|
5,394
|
4,981
|
5,119
|
5,728
|
5,710
|
5,137
|
5,263
|
5,437
|
|
営業利益
|
-1,705
|
-2,445
|
-21
|
209
|
-469
|
644
|
-124
|
-422
|
-653
|
-582
|
12
|
-63
|
19
|
-428
|
-166
|
-295
|
69
|
-31
|
-399
|
-837
|
-640
|
-1,211
|
-829
|
-703
|
-271
|
-150
|
-234
|
-665
|
-174
|
-184
|
-127
|
-710
|
-12
|
16
|
-262
|
50
|
-90
|
-367
|
-482
|
-340
|
-444
|
179
|
-330
|
133
|
255
|
-1,099
|
-420
|
87
|
661
|
646
|
92
|
556
|
1,204
|
961
|
739
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.8
|
4.4
|
9.7
|
7.8
|
6.3
|
|
経常(税引前)利益
|
-1,758
|
-2,480
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2
|
-93
|
15
|
-434
|
-168
|
-293
|
37
|
-48
|
-398
|
-834
|
-632
|
-1,211
|
-819
|
-695
|
-255
|
-129
|
-211
|
-641
|
-146
|
-152
|
-102
|
-683
|
12
|
17
|
-261
|
50
|
-89
|
-367
|
-482
|
-340
|
-438
|
218
|
-255
|
237
|
375
|
-959
|
-44
|
118
|
-2,791
|
715
|
-1,966
|
229
|
2,368
|
770
|
555
|
|
経常(税引前)利益率(%)
|
-14.5
|
-24.8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0
|
-1.2
|
0.2
|
-5.7
|
-2.1
|
-3.1
|
0.4
|
-0.6
|
-5.2
|
-9.8
|
-7.3
|
-
|
-12.1
|
-10.2
|
-3.5
|
-
|
-3.0
|
-9.2
|
-2.0
|
-2.0
|
-1.3
|
-9.1
|
0.2
|
0.2
|
-3.5
|
0.6
|
-1.1
|
-4.7
|
-6.1
|
-3.9
|
-5.1
|
2.5
|
-2.9
|
2.3
|
3.8
|
-9.5
|
-0.4
|
1.0
|
-23.0
|
5.9
|
-16.5
|
1.8
|
19.0
|
6.3
|
4.7
|
|
法人税等合計
|
19
|
-350
|
-1
|
1
|
-9
|
5
|
7
|
2
|
4
|
2
|
5
|
1
|
17
|
5
|
11
|
6
|
5
|
5
|
13
|
9
|
5
|
7
|
11
|
9
|
10
|
7
|
9
|
7
|
5
|
4
|
6
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
1
|
4
|
0
|
0
|
0
|
29
|
10
|
42
|
31
|
46
|
15
|
13
|
7
|
21
|
8
|
|
実効税率(%)
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.8
|
5.8
|
0.3
|
2.8
|
1.6
|
|
純利益
|
-1,778
|
-2,130
|
-55
|
178
|
-476
|
543
|
-143
|
-447
|
-677
|
-601
|
1,146
|
-95
|
-2
|
-276
|
-179
|
-299
|
32
|
-53
|
-411
|
-843
|
-638
|
-403
|
-773
|
-625
|
-196
|
-86
|
-178
|
-593
|
-118
|
-72
|
-82
|
-593
|
11
|
14
|
-261
|
49
|
-89
|
-373
|
-482
|
-341
|
-439
|
214
|
-256
|
236
|
375
|
-989
|
-54
|
76
|
-2,822
|
669
|
-1,981
|
216
|
2,360
|
749
|
546
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-16.6
|
1.7
|
19.0
|
6.1
|
4.6
|
|
一株あたり利益
|
-
|
-
|
-
|
0.01
|
-
|
-
|
-
|
-0.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.01
|
-0.02
|
0
|
0
|
-
|
-
|
-0.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
0
|
-
|
-0.01
|
-0.02
|
-0.01
|
-
|
0.01
|
-0.01
|
0.01
|
0.01
|
-0.04
|
0
|
0.01
|
-0.1
|
0.02
|
-0.07
|
0.01
|
0.08
|
0.02
|
0.02
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
0.01
|
-
|
-
|
-
|
-0.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.01
|
-0.02
|
0
|
0
|
-
|
-
|
-0.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
0
|
-
|
-0.01
|
-0.02
|
-0.01
|
-
|
0.01
|
-0.01
|
0.01
|
0.01
|
-0.04
|
0
|
0.01
|
-0.1
|
0.02
|
-0.07
|
0.01
|
0.08
|
0.02
|
0.02
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
399
|
868
|
1,519
|
1,277
|
1,055
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.3
|
6.9
|
12.2
|
10.4
|
9.0
|