|
(単位:千ドル)
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
|
売上高
|
7,090
|
6,185
|
5,928
|
7,757
|
6,219
|
6,552
|
6,430
|
8,013
|
6,761
|
7,206
|
8,878
|
11,267
|
8,479
|
8,741
|
8,106
|
10,556
|
9,056
|
9,091
|
9,612
|
9,817
|
9,455
|
9,307
|
8,560
|
9,833
|
8,300
|
8,895
|
8,460
|
8,699
|
8,490
|
7,502
|
7,997
|
10,068
|
9,212
|
8,015
|
8,666
|
7,917
|
9,165
|
8,711
|
8,661
|
7,253
|
7,243
|
6,465
|
5,014
|
5,738
|
5,782
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-16.85
|
-25.36
|
-30.87
|
-20.78
|
-10.56
|
|
売上原価
|
2,162
|
1,678
|
1,644
|
2,202
|
-
|
1,685
|
1,740
|
2,402
|
-
|
1,810
|
2,379
|
3,478
|
-
|
2,671
|
1,890
|
3,468
|
-
|
2,711
|
2,339
|
2,582
|
-
|
2,598
|
2,496
|
2,586
|
-
|
2,425
|
2,531
|
2,304
|
-
|
1,842
|
2,004
|
2,681
|
-
|
2,179
|
2,405
|
2,170
|
2,411
|
2,575
|
2,622
|
2,105
|
2,079
|
1,907
|
1,970
|
2,462
|
2,475
|
|
売上総利益
|
4,928
|
4,507
|
4,284
|
5,555
|
4,497
|
4,867
|
4,690
|
5,611
|
4,892
|
5,396
|
6,499
|
7,789
|
5,871
|
6,070
|
6,216
|
7,088
|
6,450
|
6,380
|
7,273
|
7,235
|
7,102
|
6,709
|
6,064
|
7,247
|
6,113
|
6,470
|
5,929
|
6,395
|
6,095
|
5,660
|
5,993
|
7,387
|
6,461
|
5,836
|
6,261
|
5,747
|
6,754
|
6,136
|
6,039
|
5,148
|
5,164
|
4,558
|
3,044
|
3,276
|
3,307
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71.3
|
70.5
|
60.71
|
57.09
|
57.19
|
|
研究開発費
|
863
|
982
|
962
|
1,089
|
-
|
1,176
|
868
|
1,071
|
-
|
1,236
|
1,382
|
1,449
|
-
|
1,533
|
1,544
|
1,645
|
-
|
1,614
|
1,644
|
1,741
|
-
|
1,951
|
1,862
|
1,768
|
-
|
1,753
|
1,812
|
1,796
|
-
|
1,833
|
1,935
|
1,849
|
-
|
1,590
|
1,499
|
1,511
|
1,741
|
1,731
|
1,883
|
1,774
|
1,918
|
1,924
|
2,788
|
2,377
|
3,058
|
|
営業費用
|
4,567
|
4,579
|
4,316
|
5,156
|
-
|
4,998
|
4,724
|
5,502
|
-
|
6,022
|
7,521
|
7,866
|
-
|
7,297
|
7,288
|
7,973
|
-
|
7,497
|
7,487
|
7,687
|
-
|
8,211
|
7,338
|
7,618
|
-
|
7,436
|
7,188
|
7,309
|
-
|
7,314
|
7,116
|
7,243
|
-
|
6,427
|
5,732
|
5,521
|
5,949
|
5,681
|
5,846
|
6,663
|
6,419
|
6,228
|
7,336
|
6,058
|
10,544
|
|
営業利益
|
361
|
-72
|
-32
|
399
|
-186
|
-131
|
-34
|
109
|
-582
|
-626
|
-1,022
|
-77
|
-1,357
|
-1,227
|
-1,072
|
-885
|
-908
|
-1,117
|
-214
|
-452
|
-493
|
-1,502
|
-1,274
|
-371
|
-1,411
|
-966
|
-1,259
|
-914
|
-12,900
|
-1,654
|
-1,123
|
144
|
125
|
-591
|
529
|
226
|
805
|
455
|
193
|
-1,515
|
-1,255
|
-1,670
|
-4,292
|
-2,782
|
-7,237
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-17.33
|
-25.83
|
-85.6
|
-48.48
|
-125.16
|
|
経常(税引前)利益
|
272
|
-124
|
-55
|
619
|
-
|
-79
|
33
|
100
|
-
|
-620
|
300
|
-136
|
-
|
-1,122
|
-1,142
|
-1,006
|
-
|
-1,201
|
-429
|
-570
|
-
|
-1,640
|
-1,479
|
-467
|
-
|
-1,067
|
-1,343
|
-1,092
|
-
|
-1,800
|
-1,361
|
-195
|
-
|
-839
|
253
|
-20
|
787
|
394
|
2,547
|
-1,529
|
-1,282
|
-1,840
|
-4,251
|
-3,267
|
-7,885
|
|
経常(税引前)利益率(%)
|
3.84
|
-2.0
|
-0.93
|
7.98
|
-
|
-1.21
|
0.51
|
1.25
|
-
|
-8.6
|
3.38
|
-1.21
|
-
|
-12.84
|
-14.09
|
-9.53
|
-
|
-13.21
|
-4.46
|
-5.81
|
-
|
-17.62
|
-17.28
|
-4.75
|
-
|
-12.0
|
-15.87
|
-12.55
|
-
|
-23.99
|
-17.02
|
-1.94
|
-
|
-10.47
|
2.92
|
-0.25
|
8.59
|
4.52
|
29.41
|
-21.08
|
-17.7
|
-28.46
|
-84.78
|
-56.94
|
-136.37
|
|
法人税等合計
|
60
|
60
|
60
|
60
|
-
|
60
|
60
|
-
|
-
|
70
|
1,171
|
-169
|
-
|
-90
|
208
|
-85
|
-
|
6
|
282
|
-18
|
-
|
-131
|
-23
|
22
|
-
|
-1,387
|
106
|
-72
|
-
|
-12
|
125
|
-36
|
-
|
-19
|
158
|
-127
|
155
|
137
|
-99
|
-1
|
54
|
-337
|
137
|
112
|
-20
|
|
実効税率(%)
|
|
|
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
212
|
-184
|
-115
|
559
|
-103
|
-139
|
-27
|
40
|
-666
|
-690
|
-871
|
33
|
-1,288
|
-1,032
|
-1,350
|
-921
|
-1,222
|
-1,207
|
-711
|
-552
|
-847
|
-1,509
|
-1,456
|
-489
|
-1,585
|
320
|
-1,449
|
-1,020
|
-10,018
|
-1,788
|
-1,486
|
-159
|
-179
|
-820
|
95
|
107
|
632
|
257
|
2,646
|
-1,528
|
-1,336
|
-1,503
|
-4,388
|
-3,379
|
-7,865
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-18.45
|
-23.25
|
-87.51
|
-58.89
|
-136.03
|
|
一株あたり利益
|
0.06
|
-0.05
|
-0.03
|
0.14
|
-
|
-0.04
|
-0.01
|
0.01
|
-
|
-0.17
|
-0.21
|
0.01
|
-
|
-0.24
|
-0.31
|
-0.21
|
-
|
-0.28
|
-0.16
|
-0.13
|
-
|
-0.34
|
-0.33
|
-0.13
|
-
|
0.06
|
-0.34
|
-0.23
|
-
|
-0.36
|
-0.29
|
-0.03
|
-
|
-0.12
|
0.01
|
0.01
|
0.08
|
0.03
|
0.33
|
-0.17
|
-0.15
|
-0.14
|
-0.38
|
-0.28
|
-0.65
|
|
希薄化後一株あたり利益
|
0.05
|
-0.05
|
-0.03
|
0.14
|
-
|
-0.04
|
-0.01
|
0.01
|
-
|
-0.17
|
-0.21
|
0.01
|
-
|
-0.24
|
-0.31
|
-0.21
|
-
|
-0.28
|
-0.16
|
-0.13
|
-
|
-0.34
|
-0.33
|
-0.13
|
-
|
0.06
|
-0.34
|
-0.23
|
-
|
-0.36
|
-0.29
|
-0.03
|
-
|
-0.12
|
0.01
|
0.01
|
0.08
|
0.03
|
0.31
|
-0.17
|
-0.15
|
-0.14
|
-0.38
|
-0.28
|
-0.65
|
|
EBITDA
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-3,812
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-76.03
|
-
|
-
|