|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
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
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
43,555
|
36,006
|
31,369
|
27,501
|
18,706
|
26,181
|
29,269
|
21,019
|
17,279
|
20,361
|
20,176
|
15,285
|
15,199
|
-
|
-
|
19,177
|
18,955
|
19,044
|
-
|
20,833
|
20,371
|
19,631
|
21,625
|
22,035
|
19,939
|
21,047
|
22,509
|
23,069
|
22,864
|
20,330
|
20,927
|
18,882
|
29,397
|
27,493
|
31,023
|
25,814
|
28,560
|
24,362
|
28,976
|
25,973
|
26,770
|
21,761
|
23,763
|
30,373
|
32,126
|
33,234
|
36,107
|
31,916
|
42,692
|
39,488
|
44,548
|
41,927
|
42,983
|
35,694
|
43,852
|
50,746
|
48,561
|
43,371
|
48,481
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.6
|
21.0
|
13.0
|
21.5
|
10.6
|
|
売上原価
|
31,758
|
26,367
|
21,950
|
20,908
|
14,239
|
17,962
|
19,818
|
14,640
|
12,757
|
14,234
|
14,583
|
10,950
|
10,987
|
-
|
-
|
13,170
|
13,096
|
13,144
|
-
|
14,428
|
14,471
|
13,634
|
14,819
|
15,145
|
13,718
|
14,792
|
15,643
|
15,787
|
16,314
|
14,289
|
15,217
|
13,798
|
20,532
|
19,632
|
21,668
|
18,480
|
20,597
|
17,851
|
21,625
|
18,995
|
19,503
|
16,653
|
18,474
|
23,415
|
24,480
|
26,519
|
28,026
|
24,480
|
32,104
|
29,714
|
33,146
|
30,457
|
31,420
|
27,012
|
33,253
|
38,001
|
36,960
|
33,752
|
36,425
|
|
売上総利益
|
11,797
|
9,639
|
9,419
|
6,593
|
4,467
|
8,219
|
9,451
|
6,379
|
4,522
|
6,127
|
5,593
|
4,335
|
4,212
|
-
|
-
|
6,007
|
5,859
|
5,900
|
5,550
|
6,405
|
5,900
|
5,997
|
6,806
|
6,890
|
6,221
|
6,255
|
6,866
|
7,282
|
6,550
|
6,041
|
5,710
|
5,084
|
8,865
|
7,861
|
9,355
|
7,334
|
7,963
|
6,511
|
7,351
|
6,978
|
7,267
|
5,108
|
5,289
|
6,958
|
7,646
|
6,715
|
8,081
|
7,436
|
10,588
|
9,774
|
11,402
|
11,470
|
11,563
|
8,682
|
10,599
|
12,745
|
11,601
|
9,619
|
12,056
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.2
|
25.1
|
23.9
|
22.2
|
24.9
|
|
研究開発費
|
2,114
|
2,294
|
1,680
|
2,139
|
1,970
|
1,596
|
1,510
|
1,369
|
1,669
|
1,418
|
1,403
|
1,436
|
1,560
|
-
|
-
|
1,359
|
1,334
|
1,224
|
1,686
|
1,656
|
1,425
|
1,357
|
1,508
|
1,138
|
1,185
|
1,355
|
1,059
|
1,101
|
1,218
|
1,099
|
1,091
|
1,036
|
1,587
|
2,029
|
2,153
|
1,548
|
1,275
|
1,606
|
1,518
|
1,647
|
1,853
|
1,723
|
1,603
|
1,857
|
1,672
|
1,896
|
1,656
|
2,032
|
1,778
|
1,869
|
1,852
|
1,756
|
1,997
|
2,101
|
2,414
|
2,404
|
2,318
|
2,855
|
2,821
|
|
販売管理費
|
6,820
|
5,761
|
5,591
|
5,743
|
5,429
|
4,869
|
5,587
|
4,635
|
4,727
|
4,057
|
3,967
|
3,995
|
3,976
|
-
|
-
|
3,826
|
3,708
|
3,503
|
3,196
|
4,267
|
3,976
|
3,502
|
3,654
|
3,911
|
3,714
|
3,637
|
3,757
|
3,825
|
3,700
|
3,442
|
3,552
|
3,500
|
4,236
|
4,526
|
4,730
|
4,301
|
4,394
|
4,198
|
4,618
|
4,379
|
4,323
|
4,164
|
4,915
|
5,396
|
5,181
|
5,405
|
6,208
|
5,378
|
5,145
|
5,770
|
5,901
|
5,651
|
5,649
|
6,070
|
6,711
|
6,942
|
7,027
|
7,715
|
7,660
|
|
営業費用
|
8,934
|
8,055
|
7,271
|
7,882
|
7,399
|
6,465
|
7,097
|
6,004
|
6,396
|
5,475
|
5,370
|
5,431
|
5,536
|
-
|
-
|
5,185
|
5,042
|
4,727
|
5,032
|
5,923
|
5,401
|
4,859
|
5,162
|
5,049
|
4,899
|
4,992
|
4,816
|
4,926
|
4,918
|
4,541
|
4,643
|
4,536
|
5,823
|
6,555
|
6,883
|
5,849
|
5,669
|
5,804
|
6,136
|
6,026
|
6,176
|
5,887
|
6,518
|
7,253
|
6,853
|
7,301
|
7,864
|
7,410
|
6,923
|
7,639
|
7,753
|
7,407
|
7,646
|
8,171
|
9,125
|
9,346
|
9,345
|
10,570
|
22,662
|
|
営業利益
|
2,863
|
1,584
|
2,148
|
-1,289
|
-2,932
|
1,754
|
2,354
|
375
|
-1,874
|
652
|
223
|
-1,096
|
-1,324
|
-
|
-
|
822
|
817
|
1,173
|
518
|
482
|
499
|
1,138
|
1,644
|
1,841
|
1,322
|
1,263
|
2,050
|
2,356
|
1,632
|
1,500
|
1,067
|
548
|
3,042
|
1,306
|
2,472
|
1,485
|
2,294
|
707
|
1,215
|
952
|
1,091
|
-779
|
-1,229
|
-295
|
793
|
-586
|
217
|
26
|
3,665
|
2,135
|
3,649
|
4,063
|
3,917
|
511
|
1,474
|
3,399
|
2,256
|
-951
|
-10,606
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.4
|
6.7
|
4.6
|
-2.2
|
-21.9
|
|
経常(税引前)利益
|
2,693
|
1,509
|
1,866
|
-1,340
|
-3,065
|
1,643
|
2,189
|
262
|
-1,903
|
591
|
201
|
-1,159
|
-1,319
|
-
|
-
|
634
|
845
|
1,178
|
494
|
369
|
475
|
1,108
|
1,628
|
1,748
|
1,273
|
1,205
|
2,069
|
2,223
|
1,718
|
1,521
|
1,152
|
490
|
2,959
|
1,146
|
2,176
|
1,393
|
2,177
|
654
|
2,799
|
896
|
1,070
|
-778
|
-1,339
|
-412
|
678
|
-332
|
-380
|
-468
|
4,723
|
1,749
|
3,113
|
3,607
|
3,846
|
353
|
495
|
2,446
|
1,113
|
-1,751
|
-10,206
|
|
経常(税引前)利益率(%)
|
6.2
|
4.2
|
5.9
|
-4.9
|
-16.4
|
6.3
|
7.5
|
1.2
|
-11.0
|
2.9
|
1.0
|
-7.6
|
-8.7
|
-
|
-
|
3.3
|
4.5
|
6.2
|
-
|
1.8
|
2.3
|
5.6
|
7.5
|
7.9
|
6.4
|
5.7
|
9.2
|
9.6
|
7.5
|
7.5
|
5.5
|
2.6
|
10.1
|
4.2
|
7.0
|
5.4
|
7.6
|
2.7
|
9.7
|
3.4
|
4.0
|
-3.6
|
-5.6
|
-1.4
|
2.1
|
-1.0
|
-1.1
|
-1.5
|
11.1
|
4.4
|
7.0
|
8.6
|
8.9
|
1.0
|
1.1
|
4.8
|
2.3
|
-4.0
|
-21.1
|
|
法人税等合計
|
130
|
132
|
196
|
91
|
-
|
-
|
-
|
-
|
53
|
-16
|
104
|
60
|
57
|
-
|
-
|
111
|
71
|
130
|
-2
|
88
|
33
|
92
|
-115
|
87
|
179
|
104
|
-1,739
|
55
|
78
|
86
|
-18,605
|
41
|
676
|
225
|
515
|
319
|
499
|
192
|
682
|
217
|
248
|
-175
|
-211
|
-251
|
170
|
-90
|
-155
|
-133
|
1,375
|
446
|
263
|
703
|
853
|
74
|
262
|
567
|
243
|
-504
|
-2,753
|
|
実効税率(%)
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52.9
|
23.2
|
21.8
|
28.8
|
27.0
|
|
純利益
|
439
|
1,388
|
1,783
|
-1,502
|
-3,167
|
1,679
|
1,393
|
434
|
-2,073
|
644
|
69
|
-1,280
|
-1,360
|
-326
|
851
|
533
|
788
|
1,048
|
502
|
299
|
446
|
1,019
|
1,745
|
1,661
|
1,094
|
1,101
|
3,808
|
2,168
|
1,640
|
1,435
|
19,757
|
449
|
2,283
|
921
|
1,661
|
1,074
|
1,678
|
462
|
2,117
|
679
|
822
|
-585
|
-1,128
|
-161
|
512
|
-239
|
-224
|
-335
|
3,348
|
1,330
|
2,873
|
2,904
|
2,993
|
279
|
233
|
1,879
|
879
|
-1,220
|
-7,422
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5
|
3.7
|
1.8
|
-2.8
|
-15.3
|
|
一株あたり利益
|
0.03
|
0.08
|
0.1
|
-0.09
|
-0.18
|
0.1
|
0.08
|
0.02
|
-0.12
|
0.04
|
0.01
|
-0.07
|
-0.08
|
-
|
-
|
0.03
|
0.05
|
0.07
|
0.04
|
0.02
|
0.03
|
0.07
|
0.11
|
0.11
|
0.07
|
0.07
|
0.24
|
0.14
|
0.1
|
0.09
|
1.24
|
0.03
|
0.14
|
0.06
|
0.1
|
0.07
|
10
|
3
|
13
|
4
|
5
|
-4
|
-6.01
|
-1
|
0.03
|
0.03
|
0.01
|
-0.02
|
0.21
|
0.21
|
-0.16
|
0.21
|
0.21
|
0.02
|
0.01
|
0.02
|
0.05
|
-0.07
|
-35.09
|
|
希薄化後一株あたり利益
|
0.03
|
0.08
|
0.1
|
-0.09
|
-0.18
|
0.1
|
0.08
|
0.02
|
-0.12
|
0.04
|
0.01
|
-0.07
|
-0.08
|
-
|
-
|
0.03
|
0.05
|
0.07
|
0.04
|
0.02
|
0.03
|
0.07
|
0.12
|
0.11
|
0.07
|
0.07
|
0.24
|
0.13
|
0.1
|
0.09
|
1.21
|
0.03
|
0.14
|
0.06
|
0.1
|
0.07
|
10
|
3
|
14
|
4
|
5
|
-4
|
-6.01
|
-1
|
0.03
|
0.03
|
0.01
|
-0.02
|
0.21
|
0.21
|
-0.16
|
0.21
|
0.21
|
0.02
|
0.01
|
0.02
|
0.05
|
-0.07
|
-35.09
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|