|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
6,115
|
4,728
|
2,549
|
13,685
|
4,208
|
12,378
|
11,460
|
8,130
|
8,164
|
13,793
|
30,527
|
12,254
|
24,141
|
25,013
|
12,249
|
24,225
|
21,012
|
10,711
|
20,532
|
22,949
|
26,120
|
18,580
|
18,176
|
12,272
|
12,353
|
29,091
|
13,855
|
15,051
|
32,376
|
15,531
|
12,631
|
23,186
|
19,865
|
12,937
|
17,662
|
16,432
|
10,864
|
18,324
|
-
|
-
|
-
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
売上原価
|
4,364
|
3,204
|
1,747
|
12,101
|
5,677
|
10,071
|
9,082
|
6,482
|
6,850
|
11,832
|
23,410
|
10,280
|
20,109
|
19,500
|
10,306
|
19,005
|
15,208
|
8,376
|
15,860
|
16,303
|
20,657
|
13,897
|
13,388
|
9,199
|
10,160
|
22,667
|
12,074
|
13,013
|
26,206
|
12,405
|
10,971
|
20,481
|
15,361
|
10,188
|
13,231
|
11,421
|
7,575
|
3,295
|
-
|
-
|
-
|
|
売上総利益
|
1,751
|
1,523
|
801
|
1,584
|
-1,469
|
2,307
|
2,377
|
1,648
|
1,313
|
1,961
|
7,117
|
1,974
|
4,031
|
5,513
|
1,943
|
5,220
|
5,803
|
2,335
|
4,672
|
6,645
|
5,463
|
4,683
|
4,787
|
3,072
|
2,192
|
6,424
|
1,780
|
2,038
|
6,170
|
3,126
|
1,660
|
2,705
|
4,504
|
2,749
|
4,430
|
5,011
|
3,289
|
5,029
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
研究開発費
|
92
|
61
|
44
|
102
|
69
|
233
|
246
|
167
|
223
|
208
|
611
|
690
|
732
|
626
|
741
|
748
|
714
|
741
|
855
|
1,065
|
992
|
1,373
|
1,824
|
1,588
|
1,671
|
2,041
|
2,016
|
2,109
|
2,357
|
1,995
|
2,110
|
1,904
|
1,515
|
1,503
|
1,208
|
1,086
|
994
|
936
|
-
|
-
|
-
|
|
販売管理費
|
707
|
761
|
633
|
1,065
|
1,280
|
1,594
|
1,471
|
1,722
|
1,788
|
3,000
|
2,260
|
2,473
|
2,306
|
2,459
|
2,455
|
2,592
|
2,720
|
2,914
|
2,446
|
2,676
|
2,887
|
4,342
|
4,610
|
4,648
|
5,119
|
5,895
|
4,684
|
5,920
|
5,797
|
5,587
|
7,091
|
5,582
|
5,056
|
6,241
|
5,990
|
5,786
|
5,892
|
5,636
|
-
|
-
|
-
|
|
営業費用
|
871
|
888
|
742
|
1,317
|
1,504
|
2,142
|
2,034
|
2,204
|
2,331
|
3,519
|
3,477
|
3,953
|
3,829
|
3,879
|
4,031
|
4,183
|
4,559
|
4,477
|
4,157
|
4,580
|
4,734
|
6,755
|
7,508
|
7,289
|
8,135
|
9,139
|
8,078
|
9,400
|
8,180
|
8,895
|
10,557
|
8,916
|
7,904
|
8,998
|
8,343
|
7,909
|
7,894
|
7,659
|
-
|
-
|
-
|
|
営業利益
|
879
|
634
|
59
|
266
|
-2,974
|
165
|
343
|
-557
|
-1,018
|
-1,559
|
3,640
|
-1,979
|
201
|
1,633
|
-2,089
|
1,037
|
1,243
|
-2,143
|
514
|
2,065
|
728
|
-2,072
|
-2,721
|
-4,217
|
-5,944
|
-2,715
|
-6,298
|
-7,363
|
-2,011
|
-5,770
|
-8,898
|
-6,211
|
-3,400
|
-6,250
|
-3,913
|
-2,898
|
-4,606
|
-2,631
|
-
|
-
|
-
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
経常(税引前)利益
|
875
|
604
|
56
|
252
|
-2,983
|
62
|
196
|
-689
|
-1,313
|
-2,282
|
-225
|
-3,125
|
-168
|
573
|
-4,321
|
1,265
|
1,790
|
-1,767
|
-252
|
1,529
|
30
|
-2,750
|
-3,447
|
-5,024
|
-6,593
|
-3,337
|
-7,185
|
-8,353
|
-2,107
|
-6,581
|
-9,524
|
-6,940
|
-4,617
|
-6,273
|
32,020
|
-5,094
|
-6,575
|
-4,990
|
-5,388
|
-5,528
|
-1,539
|
|
経常(税引前)利益率(%)
|
14.31
|
12.78
|
2.23
|
1.85
|
-70.86
|
0.5
|
1.71
|
-8.46
|
-16.07
|
-16.54
|
-0.74
|
-25.49
|
-0.69
|
2.29
|
-35.27
|
5.22
|
8.52
|
-16.49
|
-1.22
|
6.66
|
0.12
|
-14.8
|
-18.96
|
-40.93
|
-53.37
|
-11.47
|
-51.85
|
-55.5
|
-6.51
|
-42.37
|
-75.4
|
-29.93
|
-23.24
|
-48.48
|
181.29
|
-31.0
|
-60.51
|
-27.23
|
-
|
-
|
-
|
|
法人税等合計
|
352
|
161
|
36
|
106
|
-1,110
|
21
|
85
|
-290
|
-438
|
-739
|
244
|
-1,250
|
-1,530
|
5
|
-1,104
|
106
|
463
|
51
|
148
|
-249
|
9
|
-5
|
-83
|
1
|
23
|
-8
|
1
|
42
|
-258
|
-166
|
257
|
322
|
-102
|
-283
|
-501
|
1
|
-757
|
-99
|
-
|
-
|
-
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
純利益
|
522
|
443
|
20
|
146
|
-1,873
|
41
|
110
|
-399
|
-875
|
-1,543
|
-470
|
-1,875
|
1,361
|
567
|
-3,218
|
1,158
|
1,327
|
-1,818
|
-400
|
1,778
|
20
|
-2,767
|
-3,342
|
-4,926
|
-6,616
|
-3,282
|
-7,173
|
-8,396
|
-1,848
|
-6,400
|
-9,782
|
-7,263
|
-4,500
|
-5,987
|
32,119
|
-5,950
|
-6,469
|
-5,478
|
-
|
-
|
-
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
一株あたり利益
|
0.09
|
0.08
|
0
|
0.02
|
-0.21
|
0
|
0.01
|
-0.03
|
-0.08
|
-0.13
|
-0.04
|
-0.14
|
0.1
|
0.04
|
-0.19
|
0.07
|
0.07
|
-0.09
|
-0.02
|
0.07
|
0
|
-0.09
|
-0.1
|
-0.15
|
-0.2
|
-0.1
|
-0.21
|
-0.25
|
-0.05
|
-0.17
|
-0.25
|
-0.19
|
-0.11
|
-0.14
|
0.75
|
-0.14
|
-0.15
|
-0.13
|
-
|
-
|
-
|
|
希薄化後一株あたり利益
|
0.09
|
0.08
|
0
|
0.02
|
-0.21
|
0
|
0.01
|
-0.03
|
-0.08
|
-0.13
|
-0.04
|
-0.14
|
0.1
|
0.04
|
-0.19
|
0.01
|
0.02
|
-0.09
|
-0.02
|
0.07
|
0
|
-0.09
|
-0.1
|
-0.15
|
-0.2
|
-0.1
|
-0.21
|
-0.25
|
-0.05
|
-0.17
|
-0.25
|
-0.19
|
-0.11
|
-0.14
|
0.74
|
-0.14
|
-0.15
|
-0.13
|
-
|
-
|
-
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|