|
(単位:千ドル)
|
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
|
16,275
|
16,475
|
17,528
|
17,678
|
17,105
|
17,600
|
17,582
|
18,570
|
19,241
|
19,374
|
20,752
|
23,281
|
26,072
|
27,847
|
31,615
|
35,946
|
37,144
|
45,180
|
48,493
|
53,013
|
55,065
|
66,066
|
68,032
|
71,315
|
74,184
|
73,969
|
76,264
|
76,053
|
78,716
|
80,227
|
79,549
|
77,056
|
74,497
|
74,121
|
70,736
|
69,339
|
66,692
|
63,655
|
53,383
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
5,793
|
5,987
|
6,640
|
6,573
|
6,448
|
7,010
|
6,850
|
6,740
|
6,792
|
7,183
|
7,028
|
8,003
|
9,113
|
9,503
|
10,645
|
10,849
|
12,083
|
15,012
|
14,788
|
16,583
|
16,673
|
21,073
|
22,201
|
23,672
|
25,583
|
24,427
|
25,012
|
24,816
|
24,755
|
26,553
|
25,726
|
25,536
|
24,178
|
22,938
|
21,049
|
20,474
|
19,705
|
18,048
|
13,435
|
|
売上総利益
|
10,482
|
10,488
|
10,888
|
11,105
|
10,657
|
10,590
|
10,732
|
11,830
|
12,449
|
12,191
|
13,724
|
15,278
|
16,959
|
18,344
|
20,970
|
25,097
|
25,061
|
30,168
|
33,705
|
36,430
|
38,392
|
44,993
|
45,831
|
47,643
|
48,601
|
49,542
|
51,252
|
51,237
|
53,961
|
53,674
|
53,823
|
51,520
|
50,319
|
51,183
|
49,687
|
48,865
|
46,987
|
45,607
|
39,948
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
研究開発費
|
3,793
|
3,979
|
3,926
|
4,152
|
3,852
|
3,848
|
3,910
|
4,054
|
3,737
|
3,218
|
3,477
|
4,003
|
4,092
|
4,223
|
4,891
|
5,286
|
5,400
|
5,743
|
6,398
|
7,008
|
7,434
|
8,548
|
9,420
|
10,488
|
10,400
|
10,940
|
11,113
|
10,441
|
12,067
|
11,676
|
11,645
|
12,530
|
12,443
|
12,740
|
12,455
|
12,185
|
11,432
|
11,542
|
9,781
|
|
営業費用
|
12,152
|
14,058
|
14,015
|
13,613
|
12,466
|
13,369
|
14,893
|
14,294
|
13,758
|
12,781
|
17,340
|
18,081
|
19,286
|
20,734
|
21,429
|
25,788
|
24,714
|
34,959
|
36,270
|
41,962
|
42,090
|
57,504
|
61,154
|
54,587
|
51,282
|
67,070
|
60,415
|
56,979
|
68,738
|
64,562
|
54,377
|
188,951
|
59,706
|
58,902
|
141,328
|
54,236
|
50,298
|
46,659
|
46,983
|
|
営業利益
|
-1,670
|
-3,570
|
-3,127
|
-2,508
|
-1,809
|
-2,779
|
-4,161
|
-2,464
|
-1,309
|
-590
|
-3,616
|
-2,803
|
-2,327
|
-2,390
|
-459
|
-691
|
347
|
-4,791
|
-2,565
|
-5,532
|
-3,698
|
-12,511
|
-15,323
|
-6,944
|
-2,681
|
-17,528
|
-9,163
|
-5,742
|
-14,777
|
-10,888
|
-554
|
-137,431
|
-9,387
|
-7,719
|
-91,641
|
-5,371
|
-3,311
|
-1,052
|
-7,035
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-2,007
|
-3,881
|
-3,986
|
-3,096
|
-2,134
|
-3,409
|
-5,470
|
-3,419
|
-2,082
|
-1,012
|
-4,663
|
-5,615
|
-3,100
|
-4,051
|
-2,650
|
-4,358
|
-3,515
|
-10,125
|
-8,442
|
-11,470
|
-11,760
|
-20,504
|
-24,368
|
-14,832
|
-10,161
|
-25,078
|
-17,504
|
-14,363
|
-22,957
|
-16,865
|
-7,569
|
-141,467
|
-15,380
|
-10,141
|
-96,677
|
-10,229
|
-1,203
|
-27,193
|
-13,200
|
|
経常(税引前)利益率(%)
|
-12.33
|
-23.56
|
-22.74
|
-17.51
|
-12.48
|
-19.37
|
-31.11
|
-18.41
|
-10.82
|
-5.22
|
-22.47
|
-24.12
|
-11.89
|
-14.55
|
-8.38
|
-12.12
|
-9.46
|
-22.41
|
-17.41
|
-21.64
|
-21.36
|
-31.04
|
-35.82
|
-20.8
|
-13.7
|
-33.9
|
-22.95
|
-18.89
|
-29.16
|
-21.02
|
-9.51
|
-183.59
|
-20.65
|
-13.68
|
-136.67
|
-14.75
|
-1.8
|
-42.72
|
-24.73
|
|
法人税等合計
|
438
|
-1,206
|
-243
|
238
|
190
|
854
|
103
|
158
|
308
|
961
|
951
|
196
|
406
|
-257
|
511
|
872
|
735
|
-11,927
|
-612
|
-6,100
|
500
|
-639
|
-4,300
|
-700
|
1,100
|
-4,400
|
1,500
|
-3,300
|
-100
|
-500
|
-1,100
|
-1,400
|
-200
|
-1,500
|
-500
|
1,200
|
500
|
-1,300
|
-200
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-2,445
|
-2,675
|
-3,743
|
-3,334
|
-2,324
|
-4,263
|
-5,573
|
-3,577
|
-2,390
|
-1,973
|
-5,614
|
-5,811
|
-3,506
|
-3,794
|
-3,161
|
-5,230
|
-4,250
|
1,802
|
-7,830
|
-5,369
|
-12,307
|
-19,865
|
-20,081
|
-14,159
|
-11,310
|
-20,684
|
-19,042
|
-11,015
|
-22,831
|
-16,393
|
-6,513
|
-140,045
|
-15,147
|
-8,670
|
-96,130
|
-11,439
|
-1,733
|
-25,848
|
-13,029
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.63
|
-0.36
|
-0.73
|
-0.52
|
-0.22
|
-4.38
|
-0.51
|
-0.31
|
-3.37
|
-0.47
|
-0.12
|
-0.97
|
-0.51
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0.63
|
-0.36
|
-0.73
|
-0.52
|
-0.22
|
-4.38
|
-0.51
|
-0.31
|
-3.37
|
-0.47
|
-0.12
|
-0.97
|
-0.51
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|