|
(単位:千ドル)
|
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
|
4,177
|
5,856
|
5,005
|
5,475
|
4,818
|
6,658
|
5,394
|
2,931
|
3,307
|
98,774
|
14,508
|
16,996
|
20,680
|
25,830
|
22,597
|
25,828
|
24,563
|
-
|
26,406
|
27,266
|
21,539
|
24,286
|
20,531
|
20,075
|
17,616
|
18,132
|
17,479
|
16,582
|
15,007
|
15,765
|
13,643
|
15,692
|
13,776
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-14.8
|
-13.1
|
-22.0
|
-5.4
|
-8.2
|
|
売上原価
|
2,474
|
3,097
|
3,185
|
2,514
|
2,663
|
4,088
|
2,457
|
1,711
|
2,297
|
27,288
|
5,228
|
5,099
|
7,177
|
9,119
|
7,363
|
7,111
|
7,257
|
-
|
8,643
|
8,220
|
8,166
|
8,497
|
6,832
|
5,855
|
5,431
|
6,069
|
5,832
|
4,733
|
5,086
|
4,876
|
4,888
|
6,261
|
4,959
|
|
売上総利益
|
1,703
|
2,759
|
1,820
|
2,961
|
2,155
|
2,570
|
2,937
|
1,220
|
1,010
|
71,486
|
9,280
|
11,897
|
13,503
|
16,711
|
15,234
|
18,717
|
17,306
|
22,837
|
17,763
|
19,046
|
13,373
|
15,789
|
13,699
|
14,220
|
12,185
|
12,063
|
11,647
|
11,849
|
9,921
|
10,889
|
8,755
|
9,431
|
8,817
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
66.1
|
69.1
|
64.2
|
60.1
|
64.0
|
|
研究開発費
|
1,737
|
1,556
|
2,125
|
2,153
|
2,008
|
2,088
|
1,488
|
1,481
|
1,604
|
3,461
|
2,624
|
1,570
|
1,849
|
1,711
|
2,051
|
2,024
|
1,930
|
2,253
|
2,202
|
2,436
|
2,576
|
3,739
|
2,637
|
1,965
|
1,925
|
1,670
|
1,785
|
1,737
|
1,692
|
1,474
|
1,556
|
1,354
|
1,280
|
|
営業費用
|
6,309
|
6,565
|
8,860
|
8,135
|
8,597
|
9,820
|
9,551
|
8,278
|
9,232
|
79,870
|
52,861
|
21,090
|
18,797
|
26,541
|
22,070
|
17,191
|
22,695
|
26,905
|
25,199
|
26,172
|
24,798
|
24,678
|
21,854
|
19,978
|
18,947
|
19,697
|
19,407
|
17,445
|
17,078
|
17,560
|
18,283
|
18,472
|
18,313
|
|
営業利益
|
-4,606
|
-3,806
|
-7,040
|
-5,174
|
-6,442
|
-7,250
|
-6,614
|
-7,058
|
-8,222
|
-8,384
|
-43,581
|
-9,193
|
-5,294
|
-9,830
|
-6,836
|
1,526
|
-5,389
|
-4,068
|
-7,436
|
-7,126
|
-11,425
|
-8,889
|
-8,155
|
-5,758
|
-6,762
|
-7,634
|
-7,760
|
-5,596
|
-7,157
|
-6,671
|
-9,528
|
-9,041
|
-9,496
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-47.7
|
-42.3
|
-69.8
|
-57.6
|
-68.9
|
|
経常(税引前)利益
|
-6,571
|
-1,057
|
-7,418
|
-6,233
|
-7,061
|
-7,967
|
-7,426
|
-7,882
|
-9,207
|
-15,923
|
-50,114
|
-10,398
|
-8,287
|
-12,838
|
-9,435
|
235
|
-8,222
|
-5,426
|
-8,364
|
-10,530
|
-14,658
|
-10,754
|
-9,388
|
-7,132
|
-9,277
|
-11,324
|
-9,752
|
-19,723
|
-9,333
|
-8,774
|
-12,028
|
-11,528
|
-22,018
|
|
経常(税引前)利益率(%)
|
-157.3
|
-18.0
|
-148.2
|
-113.8
|
-146.6
|
-119.7
|
-137.7
|
-268.9
|
-278.4
|
-16.1
|
-345.4
|
-61.2
|
-40.1
|
-49.7
|
-41.8
|
0.9
|
-33.5
|
-
|
-31.7
|
-38.6
|
-68.1
|
-44.3
|
-45.7
|
-35.5
|
-52.7
|
-62.5
|
-55.8
|
-118.9
|
-62.2
|
-55.7
|
-88.2
|
-73.5
|
-159.8
|
|
法人税等合計
|
25
|
6
|
13
|
11
|
8
|
15
|
14
|
10
|
9
|
1,824
|
589
|
-633
|
-966
|
2,191
|
-
|
-7
|
616
|
-1,316
|
272
|
-18
|
-162
|
-814
|
235
|
189
|
-321
|
-174
|
37
|
141
|
-31
|
-758
|
338
|
214
|
531
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3
|
8.6
|
-2.8
|
-1.9
|
-2.4
|
|
純利益
|
-6,596
|
-1,064
|
-7,431
|
-6,244
|
-
|
-7,981
|
-7,440
|
-7,892
|
-9,216
|
-17,747
|
-50,190
|
-9,765
|
-7,321
|
-15,029
|
-9,435
|
242
|
-8,838
|
-4,110
|
-8,636
|
-10,512
|
-14,496
|
-9,940
|
-9,623
|
-7,321
|
-8,956
|
-11,150
|
-9,789
|
-19,864
|
-9,302
|
-8,016
|
-12,366
|
-11,742
|
-22,549
|
|
純利益率(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-62.0
|
-50.8
|
-90.6
|
-74.8
|
-163.7
|
|
一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1.68
|
-0.39
|
-0.18
|
-0.29
|
-0.17
|
0.01
|
-0.18
|
-0.07
|
-0.13
|
-0.16
|
-0.22
|
-0.14
|
-1.85
|
-1.35
|
-1.64
|
-2.01
|
-1.68
|
-3.05
|
-1.28
|
-65.25
|
-17.44
|
-8.03
|
-12.14
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1.68
|
-0.39
|
-0.18
|
-0.29
|
-0.17
|
0.01
|
-0.18
|
-0.07
|
-0.13
|
-0.16
|
-0.22
|
-0.14
|
-1.85
|
-1.35
|
-1.64
|
-2.01
|
-1.68
|
-3.05
|
-1.28
|
-65.25
|
-17.44
|
-8.03
|
-12.14
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6,185
|
-5,706
|
-8,578
|
-8,087
|
-8,519
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
-41.2
|
-36.2
|
-62.9
|
-51.5
|
-61.8
|