|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
2Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
|
売上高
|
-
|
-
|
-
|
234
|
1,343
|
1,963
|
16,908
|
33,439
|
33,937
|
30,963
|
35,883
|
41,349
|
43,954
|
47,750
|
47,137
|
40,712
|
42,117
|
50,345
|
55,791
|
59,727
|
71,317
|
73,829
|
73,495
|
67,320
|
58,692
|
43,361
|
48,640
|
48,951
|
50,530
|
47,501
|
49,893
|
59,053
|
66,120
|
63,105
|
62,078
|
63,467
|
41,444
|
44,177
|
46,098
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
224
|
950
|
1,332
|
13,406
|
27,529
|
27,841
|
25,438
|
29,563
|
33,880
|
36,363
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
54,835
|
48,044
|
35,807
|
40,317
|
40,936
|
41,511
|
37,877
|
41,380
|
48,534
|
53,795
|
53,517
|
53,317
|
54,095
|
36,134
|
38,362
|
39,936
|
|
売上総利益
|
-
|
-
|
-
|
9
|
392
|
631
|
3,501
|
5,909
|
6,096
|
5,525
|
6,320
|
7,469
|
7,591
|
8,489
|
8,097
|
7,326
|
7,924
|
9,577
|
11,581
|
11,882
|
12,496
|
12,118
|
12,092
|
12,485
|
10,648
|
7,554
|
8,323
|
8,015
|
9,019
|
9,624
|
8,513
|
10,519
|
12,325
|
9,588
|
8,761
|
9,372
|
5,310
|
5,815
|
6,162
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,685
|
7,405
|
7,627
|
6,338
|
9,140
|
11,188
|
11,030
|
11,097
|
10,491
|
10,700
|
11,361
|
10,961
|
8,257
|
9,391
|
7,929
|
9,419
|
8,463
|
8,909
|
10,464
|
11,043
|
10,167
|
9,716
|
10,837
|
7,094
|
5,933
|
6,996
|
|
営業費用
|
-
|
-
|
-
|
215
|
806
|
1,861
|
4,555
|
7,339
|
8,652
|
6,462
|
6,979
|
9,210
|
8,242
|
8,443
|
8,166
|
8,387
|
7,098
|
9,930
|
11,986
|
11,742
|
11,838
|
11,368
|
11,577
|
12,228
|
14,715
|
9,016
|
10,159
|
8,660
|
10,122
|
9,151
|
9,564
|
11,162
|
11,830
|
10,942
|
10,367
|
11,719
|
7,575
|
6,405
|
7,470
|
|
営業利益
|
-
|
-
|
-
|
-206
|
-414
|
-1,231
|
-1,054
|
-1,430
|
-2,557
|
-938
|
-659
|
-1,741
|
-651
|
46
|
-69
|
-1,061
|
826
|
-353
|
-405
|
140
|
658
|
750
|
515
|
257
|
-4,067
|
-1,462
|
-1,836
|
-645
|
-1,103
|
473
|
-1,051
|
-643
|
495
|
-1,354
|
-1,606
|
-2,347
|
-2,265
|
-590
|
-1,308
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
-428
|
-1,424
|
-1,764
|
-4,727
|
-8,774
|
-151
|
-1,657
|
-3,222
|
-1,834
|
-1,225
|
-1,398
|
-3,448
|
-537
|
-5,156
|
-1,119
|
-2,077
|
-1,977
|
227
|
-1,793
|
-1,080
|
-7,173
|
-3,716
|
-2,759
|
-1,651
|
7,781
|
8,844
|
-2,318
|
-2,267
|
1,094
|
-2,815
|
-2,872
|
-4,234
|
-2,506
|
-1,920
|
-2,793
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
-31.82
|
-72.52
|
-10.43
|
-14.13
|
-25.85
|
-0.49
|
-4.62
|
-7.79
|
-4.17
|
-2.57
|
-2.97
|
-8.47
|
-1.28
|
-10.24
|
-2.01
|
-3.48
|
-2.77
|
0.31
|
-2.44
|
-1.6
|
-12.22
|
-8.57
|
-5.67
|
-3.37
|
15.4
|
18.62
|
-4.65
|
-3.84
|
1.65
|
-4.46
|
-4.63
|
-6.67
|
-6.05
|
-4.35
|
-6.06
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-63
|
-37
|
32
|
34
|
-42
|
8
|
69
|
28
|
5
|
2
|
206
|
152
|
-233
|
3
|
-2
|
-322
|
28
|
-176
|
47
|
-118
|
-37
|
-67
|
131
|
6
|
-3
|
62
|
40
|
6
|
21
|
50
|
50
|
51
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-12
|
-4
|
-17
|
-219
|
-428
|
-1,424
|
-1,764
|
-4,664
|
-8,738
|
-81
|
-1,677
|
-3,180
|
-1,629
|
-1,294
|
-1,426
|
-3,453
|
-539
|
-5,362
|
-1,271
|
-1,844
|
-1,980
|
229
|
-1,471
|
-1,108
|
-6,997
|
-3,763
|
-2,641
|
-1,688
|
7,848
|
8,713
|
-2,324
|
-2,264
|
1,032
|
-2,855
|
-2,878
|
-4,255
|
-2,556
|
-1,970
|
-2,844
|
|
純利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.04
|
-0.33
|
-0.32
|
-0.45
|
-0.42
|
-0.06
|
-0.25
|
-0.2
|
-0.9
|
-0.59
|
-0.39
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.77
|
-0.98
|
-5.69
|
-3.55
|
-3.22
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.04
|
-0.34
|
-0.33
|
-0.46
|
-0.43
|
-0.06
|
-0.25
|
-0.2
|
-0.9
|
-0.59
|
-0.39
|
-0.06
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.77
|
-0.98
|
-5.69
|
-3.55
|
-3.22
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|