|
(単位:千ドル)
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
99,793
|
103,653
|
107,108
|
118,948
|
113,593
|
116,123
|
117,534
|
120,654
|
126,161
|
128,778
|
133,060
|
-
|
132,842
|
136,605
|
141,332
|
-
|
141,181
|
138,476
|
141,641
|
139,736
|
139,463
|
134,172
|
133,699
|
121,015
|
116,182
|
110,942
|
94,395
|
92,966
|
89,364
|
85,652
|
82,182
|
82,733
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
49,849
|
52,907
|
53,637
|
-
|
53,942
|
56,325
|
55,726
|
-
|
60,530
|
62,548
|
62,133
|
-
|
62,841
|
63,595
|
61,568
|
-
|
62,909
|
59,900
|
59,613
|
-
|
57,207
|
56,483
|
52,890
|
49,435
|
49,579
|
45,580
|
42,786
|
40,057
|
34,615
|
27,876
|
27,445
|
26,667
|
|
売上総利益
|
49,944
|
50,746
|
53,471
|
62,742
|
59,651
|
59,798
|
61,808
|
59,929
|
65,631
|
66,230
|
70,927
|
69,804
|
70,001
|
73,010
|
79,764
|
77,194
|
78,272
|
78,576
|
82,028
|
79,991
|
82,256
|
77,689
|
80,809
|
71,580
|
66,603
|
65,362
|
51,609
|
52,909
|
54,749
|
57,776
|
54,737
|
56,066
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
13,596
|
12,848
|
12,181
|
-
|
19,479
|
19,693
|
19,501
|
-
|
22,354
|
22,453
|
21,114
|
-
|
22,642
|
24,863
|
24,095
|
-
|
24,073
|
24,109
|
27,608
|
-
|
28,152
|
30,417
|
32,767
|
33,331
|
33,638
|
35,263
|
31,172
|
28,236
|
26,358
|
24,548
|
22,804
|
24,344
|
|
営業費用
|
68,944
|
70,793
|
68,314
|
-
|
80,052
|
78,451
|
79,693
|
-
|
83,221
|
80,393
|
77,506
|
-
|
84,473
|
88,056
|
89,899
|
-
|
89,041
|
81,533
|
86,926
|
-
|
90,112
|
91,590
|
96,179
|
97,936
|
98,852
|
101,368
|
87,961
|
94,071
|
74,002
|
68,443
|
67,868
|
78,224
|
|
営業利益
|
-19,000
|
-20,047
|
-14,843
|
-
|
-20,401
|
-18,653
|
-17,885
|
-
|
-17,590
|
-14,163
|
-6,579
|
-
|
-14,472
|
-15,046
|
-10,135
|
-
|
-10,769
|
-2,957
|
-4,898
|
-
|
-7,856
|
-13,901
|
-15,370
|
-26,356
|
-32,249
|
-36,006
|
-36,352
|
-41,162
|
-19,253
|
-10,667
|
-13,131
|
-22,158
|
|
営業利益率 (%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-18,635
|
-19,196
|
-13,736
|
-
|
-21,050
|
-19,078
|
-17,764
|
-
|
-17,085
|
-13,160
|
-5,505
|
-
|
-14,204
|
-13,096
|
-11,392
|
-
|
-9,776
|
-2,927
|
-4,977
|
-
|
-8,763
|
-14,502
|
-16,132
|
-27,053
|
-32,118
|
-36,667
|
-38,098
|
-41,798
|
-18,569
|
-9,871
|
-14,005
|
-22,641
|
|
経常(税引前)利益率(%)
|
-18.67
|
-18.52
|
-12.82
|
-
|
-18.53
|
-16.43
|
-15.11
|
-
|
-13.54
|
-10.22
|
-4.14
|
-
|
-10.69
|
-9.59
|
-8.06
|
-
|
-6.92
|
-2.11
|
-3.51
|
-
|
-6.28
|
-10.81
|
-12.07
|
-22.36
|
-27.64
|
-33.05
|
-40.36
|
-44.96
|
-20.78
|
-11.52
|
-17.04
|
-27.37
|
|
法人税等合計
|
-7,008
|
-7,145
|
-6,018
|
-
|
-6,814
|
-6,960
|
-6,163
|
-
|
-3,266
|
-3,391
|
-1,770
|
-
|
-5,934
|
-2,836
|
-3,484
|
-
|
-2,240
|
-1,700
|
-1,369
|
-
|
-2,373
|
-2,739
|
-3,269
|
-5,455
|
-7,399
|
-8,521
|
-7,128
|
-9,439
|
-4,148
|
26,205
|
724
|
4,860
|
|
実効税率(%)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-11,627
|
-12,051
|
-7,718
|
-6,817
|
-14,236
|
-12,118
|
-11,601
|
9,878
|
-13,819
|
-9,769
|
-3,735
|
-11,778
|
-8,270
|
-10,260
|
-7,908
|
-5,228
|
-7,536
|
-1,227
|
-3,608
|
-9,531
|
-6,390
|
-11,763
|
-12,863
|
-21,598
|
-24,719
|
-28,146
|
-30,970
|
-32,359
|
-14,421
|
-36,076
|
-14,729
|
-27,501
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.29
|
-0.33
|
-0.36
|
-0.38
|
-0.17
|
-0.41
|
-0.17
|
-0.31
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.29
|
-0.33
|
-0.36
|
-0.38
|
-0.17
|
-0.41
|
-0.17
|
-0.31
|
|
EBITDA
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|