|
(単位:千ドル)
|
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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
50,497
|
56,751
|
55,471
|
58,554
|
65,291
|
72,405
|
63,588
|
61,860
|
66,427
|
75,139
|
74,081
|
75,757
|
81,819
|
82,440
|
83,133
|
81,061
|
87,850
|
93,586
|
91,074
|
85,582
|
88,075
|
90,555
|
89,668
|
83,526
|
62,685
|
77,247
|
63,960
|
65,105
|
65,766
|
54,966
|
45,861
|
43,533
|
42,275
|
39,052
|
36,664
|
36,980
|
39,293
|
41,146
|
41,287
|
41,052
|
41,795
|
46,544
|
46,207
|
44,810
|
46,998
|
43,207
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.1
|
11.9
|
9.2
|
12.5
|
-7.2
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,859
|
4,664
|
5,146
|
5,458
|
5,746
|
5,715
|
5,320
|
4,946
|
3,817
|
3,880
|
3,570
|
3,846
|
3,931
|
3,813
|
4,266
|
4,261
|
5,484
|
7,736
|
8,907
|
8,890
|
11,149
|
8,804
|
|
営業費用
|
65,353
|
70,278
|
65,074
|
69,954
|
79,889
|
83,205
|
90,772
|
72,876
|
80,382
|
81,830
|
81,318
|
81,915
|
89,275
|
91,586
|
94,036
|
90,120
|
94,595
|
100,135
|
97,884
|
100,847
|
112,759
|
98,542
|
98,548
|
94,782
|
73,383
|
67,512
|
70,727
|
73,740
|
72,446
|
61,793
|
57,197
|
57,666
|
56,243
|
117,175
|
56,135
|
58,147
|
61,440
|
50,726
|
44,860
|
48,537
|
56,984
|
53,932
|
53,325
|
56,008
|
55,577
|
50,555
|
|
営業利益
|
-14,856
|
-13,527
|
-9,603
|
-11,400
|
-14,598
|
-10,800
|
-27,184
|
-11,016
|
-13,955
|
-6,691
|
-7,237
|
-6,158
|
-7,456
|
-9,146
|
-10,903
|
-9,059
|
-6,745
|
-6,549
|
-6,810
|
-15,265
|
-24,684
|
-7,987
|
-8,880
|
-11,256
|
-10,698
|
9,735
|
-6,767
|
-8,635
|
-6,680
|
-6,827
|
-11,336
|
-14,133
|
-13,968
|
-78,123
|
-19,471
|
-21,167
|
-22,147
|
-9,580
|
-3,573
|
-7,485
|
-15,189
|
-7,388
|
-7,118
|
-11,198
|
-8,579
|
-7,348
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-15.9
|
-15.4
|
-25.0
|
-18.3
|
-17.0
|
|
経常(税引前)利益
|
-14,967
|
-13,520
|
-9,631
|
-11,414
|
-14,689
|
-10,932
|
-27,270
|
-11,531
|
-14,485
|
-7,245
|
-7,792
|
-6,674
|
-7,859
|
-9,398
|
-11,082
|
-9,116
|
-6,657
|
-6,323
|
-6,402
|
-14,264
|
-23,991
|
-7,596
|
-8,750
|
-11,105
|
-11,133
|
9,627
|
-7,538
|
-8,324
|
-6,982
|
-7,082
|
-15,775
|
-12,357
|
-13,593
|
-77,244
|
-18,051
|
-19,559
|
-20,417
|
-7,874
|
-1,899
|
-5,841
|
-13,517
|
-5,828
|
-5,847
|
-10,130
|
-7,624
|
4,999
|
|
経常(税引前)利益率(%)
|
-29.6
|
-23.8
|
-17.4
|
-19.5
|
-22.5
|
-15.1
|
-42.9
|
-18.6
|
-21.8
|
-9.6
|
-10.5
|
-8.8
|
-9.6
|
-11.4
|
-13.3
|
-11.2
|
-7.6
|
-6.8
|
-7.0
|
-16.7
|
-27.2
|
-8.4
|
-9.8
|
-13.3
|
-17.8
|
12.5
|
-11.8
|
-12.8
|
-10.6
|
-12.9
|
-34.4
|
-28.4
|
-32.2
|
-197.8
|
-49.2
|
-52.9
|
-52.0
|
-19.1
|
-4.6
|
-14.2
|
-32.3
|
-12.5
|
-12.7
|
-22.6
|
-16.2
|
11.6
|
|
法人税等合計
|
67
|
120
|
203
|
209
|
50
|
173
|
174
|
136
|
170
|
191
|
158
|
121
|
201
|
121
|
-2,643
|
-61
|
-35
|
-72
|
-9
|
101
|
100
|
100
|
100
|
-400
|
109
|
38
|
94
|
100
|
100
|
-38
|
6
|
57
|
-2,574
|
-100
|
0
|
6
|
7
|
1
|
3
|
7
|
3
|
3
|
2
|
6
|
3
|
2
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.1
|
0.0
|
-0.1
|
0.0
|
0.0
|
|
純利益
|
-15,034
|
-13,640
|
-9,834
|
-11,623
|
-14,739
|
-11,105
|
-27,444
|
-11,667
|
-14,655
|
-7,436
|
-7,950
|
-6,795
|
-8,060
|
-9,519
|
-8,475
|
-9,055
|
-6,622
|
-6,251
|
-6,393
|
-14,365
|
-24,060
|
-7,652
|
-8,813
|
-10,669
|
-11,242
|
11,589
|
86,866
|
-8,418
|
-7,283
|
-6,836
|
-15,792
|
-12,414
|
-11,019
|
-77,113
|
-18,139
|
-19,565
|
-20,424
|
-7,875
|
-1,902
|
-5,848
|
-13,520
|
-5,831
|
-5,849
|
-10,136
|
-7,627
|
4,997
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-12.5
|
-12.7
|
-22.6
|
-16.2
|
11.6
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-2,980
|
-2,760
|
-7,300
|
-5,163
|
-4,779
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6.4
|
-6.0
|
-16.3
|
-11.0
|
-11.1
|