|
(単位:千ドル)
|
3Q11
|
1Q12
|
3Q12
|
4Q12
|
1Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
133
|
104
|
360
|
439
|
374
|
472
|
463
|
682
|
544
|
679
|
726
|
1,013
|
745
|
905
|
707
|
1,095
|
1,257
|
1,409
|
1,745
|
1,605
|
1,452
|
1,549
|
1,697
|
1,961
|
2,262
|
1,566
|
47
|
2,486
|
3,017
|
3,524
|
2,967
|
4,306
|
4,789
|
5,009
|
6,277
|
5,823
|
7,033
|
7,811
|
9,670
|
13,044
|
15,316
|
15,521
|
15,753
|
16,024
|
17,689
|
18,536
|
20,158
|
21,671
|
26,305
|
23,434
|
25,830
|
26,333
|
27,545
|
|
売上成長率(%)
|
-
|
-
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48.7
|
26.4
|
28.1
|
21.5
|
4.7
|
|
売上原価
|
373
|
118
|
209
|
277
|
215
|
238
|
109
|
168
|
269
|
235
|
130
|
217
|
205
|
197
|
272
|
190
|
210
|
211
|
331
|
173
|
164
|
230
|
237
|
210
|
157
|
115
|
22
|
289
|
334
|
330
|
348
|
447
|
489
|
474
|
536
|
517
|
782
|
805
|
958
|
2,228
|
2,369
|
2,125
|
2,187
|
1,751
|
1,788
|
1,890
|
2,008
|
1,991
|
2,249
|
1,834
|
1,937
|
1,874
|
1,874
|
|
売上総利益
|
-240
|
-15
|
150
|
162
|
159
|
234
|
353
|
513
|
274
|
443
|
596
|
796
|
539
|
708
|
435
|
904
|
1,047
|
1,197
|
1,414
|
1,431
|
1,288
|
1,318
|
1,459
|
1,750
|
2,104
|
1,450
|
24
|
2,197
|
2,682
|
3,194
|
2,618
|
3,858
|
4,299
|
4,535
|
5,740
|
5,306
|
6,250
|
7,006
|
8,712
|
10,816
|
12,947
|
13,396
|
13,565
|
14,273
|
15,901
|
16,646
|
18,150
|
19,679
|
24,056
|
21,599
|
23,893
|
24,459
|
25,671
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
91.4
|
92.2
|
92.5
|
92.9
|
93.2
|
|
研究開発費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
118
|
103
|
35
|
300
|
204
|
1,067
|
1,061
|
1,034
|
1,317
|
1,177
|
986
|
651
|
946
|
985
|
1,359
|
2,411
|
1,114
|
1,257
|
1,029
|
2,035
|
|
販売管理費
|
394
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,375
|
10,428
|
12,062
|
14,110
|
12,969
|
13,811
|
13,877
|
16,336
|
16,192
|
18,957
|
18,993
|
22,416
|
21,440
|
21,553
|
19,877
|
20,075
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,373
|
1,169
|
1,347
|
1,487
|
1,684
|
2,073
|
1,582
|
492
|
2,354
|
3,005
|
4,990
|
3,698
|
5,165
|
5,151
|
5,618
|
6,766
|
7,160
|
9,663
|
9,783
|
11,907
|
13,938
|
15,958
|
14,612
|
15,431
|
15,180
|
16,127
|
18,178
|
21,034
|
21,603
|
24,431
|
23,679
|
23,924
|
21,518
|
24,620
|
|
営業利益
|
-752
|
-222
|
-1,740
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
138
|
-904
|
216
|
276
|
58
|
118
|
-29
|
-28
|
66
|
30
|
-132
|
-468
|
-158
|
-324
|
-1,796
|
-1,080
|
-1,307
|
-853
|
-1,084
|
-1,027
|
-1,855
|
-3,413
|
-2,777
|
-3,195
|
-3,123
|
-3,012
|
-1,217
|
-1,867
|
-907
|
-226
|
-1,532
|
-2,885
|
-1,925
|
-375
|
-2,081
|
-32
|
2,941
|
1,050
|
|
営業利益率 (%)
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.4
|
-8.9
|
-0.1
|
11.2
|
3.8
|
|
経常(税引前)利益
|
-1,067
|
287
|
-1,398
|
-706
|
-943
|
-
|
-
|
-546
|
-776
|
-672
|
-
|
-134
|
-583
|
-179
|
-
|
90
|
-923
|
181
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3,233
|
-4,164
|
-
|
-1,867
|
-1,095
|
-263
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
経常(税引前)利益率(%)
|
-796.5
|
276.1
|
-388.0
|
-160.5
|
-251.5
|
-
|
-
|
-80.0
|
-142.5
|
-98.8
|
-
|
-13.2
|
-78.2
|
-19.7
|
-
|
8.2
|
-73.3
|
12.9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-24.8
|
-27.2
|
-
|
-11.8
|
-6.8
|
-1.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,700
|
-45
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純利益
|
-1,067
|
287
|
-1,398
|
-706
|
-943
|
-1,688
|
-1,486
|
-597
|
-836
|
-736
|
-111
|
-197
|
-647
|
-250
|
-248
|
17
|
-988
|
181
|
234
|
53
|
79
|
-49
|
247
|
6
|
31
|
-152
|
-487
|
-163
|
-352
|
-1,837
|
-1,126
|
-1,148
|
-247
|
-1,182
|
-1,206
|
-2,048
|
-3,557
|
-3,157
|
-3,258
|
-1,530
|
-4,009
|
-1,178
|
-1,828
|
-1,061
|
-238
|
-1,765
|
-3,505
|
-2,858
|
-1,539
|
-3,528
|
-2,015
|
-30,412
|
-1,610
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5.8
|
-15.1
|
-7.8
|
-115.5
|
-5.8
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
-0.39
|
-0.15
|
-0.39
|
-0.18
|
-0.18
|
-0.04
|
-
|
-
|
-
|
-
|
-0.41
|
-0.42
|
-0.18
|
-0.51
|
-0.14
|
-0.22
|
-0.13
|
-0.03
|
-0.21
|
-0.41
|
-0.34
|
-0.18
|
-0.41
|
-0.23
|
-3.52
|
-0.18
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
0
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
-0.39
|
-0.15
|
-0.39
|
-0.18
|
-0.18
|
-0.04
|
-
|
-
|
-
|
-
|
-0.41
|
-0.42
|
-0.18
|
-0.51
|
-0.14
|
-0.22
|
-0.13
|
-0.03
|
-0.21
|
-0.41
|
-0.34
|
-0.18
|
-0.41
|
-0.23
|
-3.4
|
-0.32
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,718
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.2
|