|
(単位:千ドル)
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
102,591
|
124,918
|
124,026
|
118,570
|
125,062
|
152,525
|
153,428
|
153,026
|
157,850
|
184,641
|
173,431
|
160,904
|
166,304
|
185,583
|
172,393
|
155,194
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
5.2
|
5.4
|
0.5
|
-0.6
|
-3.6
|
|
売上原価
|
89,292
|
101,870
|
104,203
|
105,453
|
108,125
|
121,436
|
124,315
|
128,245
|
129,313
|
143,122
|
138,490
|
132,952
|
136,617
|
150,458
|
149,879
|
138,989
|
|
営業費用
|
62,869
|
65,250
|
69,124
|
65,380
|
52,259
|
62,335
|
55,600
|
54,070
|
55,452
|
57,703
|
56,116
|
59,382
|
58,224
|
61,548
|
58,788
|
64,289
|
|
営業利益
|
-49,570
|
-42,202
|
-49,301
|
-52,263
|
-35,322
|
-31,246
|
-26,487
|
-29,289
|
-26,915
|
-16,184
|
-21,175
|
-31,430
|
-28,537
|
-26,423
|
-36,274
|
-48,084
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
-19.5
|
-17.2
|
-14.2
|
-21.0
|
-31.0
|
|
経常(税引前)利益
|
-49,180
|
-40,013
|
-47,377
|
-52,526
|
-33,339
|
-26,940
|
-24,737
|
-27,989
|
-25,977
|
-14,370
|
-20,726
|
-30,601
|
-24,949
|
-23,068
|
-36,056
|
-49,946
|
|
経常(税引前)利益率(%)
|
-47.9
|
-32.0
|
-38.2
|
-44.3
|
-26.7
|
-17.7
|
-16.1
|
-18.3
|
-16.5
|
-7.8
|
-12.0
|
-19.0
|
-15.0
|
-12.4
|
-20.9
|
-32.2
|
|
法人税等合計
|
20
|
20
|
20
|
1,285
|
300
|
300
|
300
|
-600
|
100
|
100
|
100
|
-1,601
|
100
|
100
|
100
|
-254
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
5.2
|
-0.4
|
-0.4
|
-0.3
|
0.5
|
|
純利益
|
-49,200
|
-40,033
|
-47,397
|
-53,811
|
-33,657
|
-27,258
|
-25,055
|
-27,414
|
-26,067
|
-14,460
|
-20,816
|
-29,030
|
-25,039
|
-23,158
|
-36,146
|
-49,722
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
-18.0
|
-15.1
|
-12.5
|
-21.0
|
-32.0
|
|
一株あたり利益
|
-0.45
|
-0.36
|
-0.43
|
-0.49
|
-0.3
|
-0.24
|
-0.22
|
-0.24
|
-0.23
|
-0.13
|
-0.18
|
-0.25
|
-0.21
|
-0.2
|
-0.31
|
-0.42
|
|
希薄化後一株あたり利益
|
-0.45
|
-0.36
|
-0.43
|
-0.49
|
-0.3
|
-0.24
|
-0.22
|
-0.24
|
-0.23
|
-0.13
|
-0.18
|
-0.25
|
-0.21
|
-0.2
|
-0.31
|
-0.42
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
-14,153
|
-11,431
|
-8,427
|
-17,970
|
-29,953
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-8.8
|
-6.9
|
-4.5
|
-10.4
|
-19.3
|