|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
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
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
17,215
|
13,101
|
13,235
|
16,970
|
23,296
|
28,080
|
37,406
|
37,343
|
40,036
|
42,144
|
41,306
|
43,864
|
50,935
|
55,136
|
69,804
|
78,341
|
94,713
|
94,290
|
94,558
|
100,841
|
132,515
|
152,773
|
171,494
|
160,954
|
181,035
|
184,101
|
197,057
|
202,672
|
262,390
|
278,421
|
310,605
|
255,187
|
283,084
|
184,326
|
220,251
|
272,750
|
270,014
|
297,450
|
283,178
|
261,923
|
237,836
|
200,508
|
182,453
|
155,188
|
167,768
|
210,140
|
260,789
|
239,728
|
250,116
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
1,522
|
1,001
|
796
|
803
|
1,231
|
1,356
|
1,950
|
1,733
|
1,665
|
1,895
|
2,110
|
-
|
1,975
|
1,991
|
2,436
|
-
|
3,473
|
3,464
|
3,392
|
-
|
3,591
|
4,164
|
4,388
|
-
|
5,696
|
6,043
|
10,838
|
-
|
17,670
|
16,310
|
17,671
|
-
|
14,252
|
13,464
|
13,220
|
13,895
|
13,934
|
15,020
|
15,561
|
14,574
|
14,105
|
13,760
|
9,302
|
7,570
|
8,545
|
8,411
|
9,372
|
9,908
|
10,029
|
|
売上総利益
|
15,693
|
12,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
研究開発費
|
861
|
681
|
774
|
756
|
853
|
1,205
|
1,492
|
1,217
|
1,932
|
1,826
|
1,658
|
-
|
2,173
|
2,390
|
2,675
|
-
|
3,885
|
3,781
|
3,718
|
-
|
3,623
|
4,064
|
4,805
|
-
|
6,260
|
5,967
|
6,608
|
-
|
10,166
|
10,175
|
10,200
|
-
|
10,963
|
10,812
|
11,477
|
12,468
|
13,290
|
13,384
|
14,052
|
14,318
|
14,043
|
14,655
|
10,601
|
10,840
|
11,857
|
10,374
|
11,190
|
11,904
|
11,473
|
|
営業費用
|
24,055
|
15,860
|
18,514
|
19,730
|
22,489
|
28,326
|
39,451
|
37,121
|
45,871
|
39,544
|
40,752
|
-
|
45,217
|
48,361
|
62,031
|
-
|
82,868
|
81,575
|
80,408
|
-
|
125,631
|
143,804
|
154,039
|
-
|
165,685
|
165,978
|
176,767
|
-
|
264,192
|
266,105
|
279,412
|
-
|
262,335
|
191,874
|
236,368
|
274,657
|
259,466
|
290,031
|
286,112
|
265,817
|
256,412
|
213,519
|
175,840
|
189,180
|
160,589
|
200,553
|
250,869
|
246,837
|
229,192
|
|
営業利益
|
-8,362
|
-3,760
|
-5,279
|
-2,760
|
807
|
-246
|
-2,045
|
222
|
-5,835
|
2,600
|
554
|
1,712
|
5,718
|
6,775
|
7,773
|
8,248
|
11,845
|
12,715
|
14,150
|
13,402
|
6,884
|
8,969
|
17,455
|
-175
|
15,350
|
18,123
|
20,290
|
2,428
|
-1,802
|
12,316
|
31,193
|
9,021
|
20,749
|
-7,548
|
-16,117
|
-1,907
|
10,548
|
7,419
|
-2,934
|
-3,894
|
-18,576
|
-13,011
|
6,613
|
-33,992
|
7,179
|
9,587
|
9,920
|
-7,109
|
20,924
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-8,438
|
-3,870
|
-5,400
|
-2,896
|
458
|
-253
|
-2,052
|
218
|
-5,835
|
2,600
|
553
|
-
|
5,720
|
6,711
|
7,772
|
-
|
11,703
|
12,574
|
14,009
|
-
|
6,719
|
7,903
|
14,423
|
-
|
12,396
|
15,128
|
17,828
|
-
|
-7,202
|
7,292
|
26,352
|
-
|
15,915
|
-12,496
|
-32,734
|
27,950
|
708
|
-4,407
|
-10,440
|
-10,375
|
-22,773
|
13,852
|
112
|
-151,999
|
1,575
|
9,438
|
-57,531
|
-14,805
|
10,770
|
|
経常(税引前)利益率(%)
|
-49.02
|
-29.54
|
-40.8
|
-17.07
|
1.97
|
-0.9
|
-5.49
|
0.58
|
-14.57
|
6.17
|
1.34
|
-
|
11.23
|
12.17
|
11.13
|
-
|
12.36
|
13.34
|
14.82
|
-
|
5.07
|
5.17
|
8.41
|
-
|
6.85
|
8.22
|
9.05
|
-
|
-2.74
|
2.62
|
8.48
|
-
|
5.62
|
-6.78
|
-14.86
|
10.25
|
0.26
|
-1.48
|
-3.69
|
-3.96
|
-9.58
|
6.91
|
0.06
|
-97.95
|
0.94
|
4.49
|
-22.06
|
-6.18
|
4.31
|
|
法人税等合計
|
37
|
-185
|
-2,131
|
-1,142
|
188
|
20
|
-19
|
-98
|
-1
|
-83
|
-2
|
-
|
307
|
272
|
389
|
-
|
4,798
|
3,572
|
6,729
|
-
|
-1,079
|
-104
|
4,292
|
-
|
-23,461
|
-29,721
|
-10,534
|
-
|
-7,752
|
-5,689
|
1,889
|
-
|
-3,061
|
-3,880
|
-7,925
|
8,638
|
-9,092
|
-1
|
383
|
-2,337
|
135,910
|
395
|
227
|
-3,534
|
559
|
1,686
|
447
|
-2,430
|
1,908
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-17,818
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-8,038
|
-158,684
|
13,457
|
-115
|
-148,465
|
1,016
|
7,752
|
-57,978
|
-12,375
|
8,862
|
|
純利益率(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-1.62
|
1.14
|
1.27
|
2.28
|
0.38
|
-0.25
|
0.64
|
-0.02
|
-0.58
|
-0.02
|
0.03
|
1.39
|
0.46
|
0.41
|
0.53
|
2.69
|
0.48
|
0.67
|
0.56
|
0.62
|
0.58
|
0.61
|
0.76
|
-0.64
|
2.61
|
3.43
|
2.01
|
-0.26
|
-0.04
|
0.95
|
0.33
|
0.14
|
1.11
|
-2.29
|
-1.89
|
1.46
|
0.5
|
-0.34
|
-0.84
|
-0.63
|
-12.44
|
1.05
|
-0.01
|
-11.43
|
0.08
|
0.58
|
-4.34
|
-0.92
|
0.65
|
|
希薄化後一株あたり利益
|
-1.62
|
1.13
|
1.24
|
2.28
|
0.37
|
-0.25
|
0.64
|
-0.02
|
-0.58
|
-0.02
|
0.03
|
1.3
|
0.43
|
0.38
|
0.49
|
2.47
|
0.44
|
0.62
|
0.52
|
0.57
|
0.51
|
0.54
|
0.66
|
-0.64
|
2.12
|
3.01
|
1.86
|
-0.24
|
-0.04
|
0.82
|
0.29
|
0.13
|
1.02
|
-2.29
|
-1.89
|
1.35
|
0.48
|
-0.34
|
-0.84
|
-0.63
|
-12.44
|
1.04
|
-0.01
|
-11.43
|
0.08
|
0.58
|
-4.34
|
-0.92
|
0.65
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|