|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
-
|
-
|
1,029
|
1,397
|
1,545
|
1,025
|
1,240
|
1,470
|
1,376
|
1,901
|
2,486
|
2,081
|
2,479
|
3,052
|
2,445
|
2,799
|
3,344
|
3,073
|
3,502
|
4,734
|
3,620
|
4,438
|
5,125
|
3,954
|
4,888
|
6,232
|
3,912
|
4,416
|
6,197
|
4,440
|
5,141
|
6,545
|
6,156
|
5,331
|
7,265
|
5,267
|
6,126
|
7,011
|
5,582
|
6,395
|
7,107
|
5,273
|
6,562
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
458
|
641
|
742
|
491
|
581
|
755
|
818
|
1,016
|
1,307
|
1,118
|
1,280
|
1,579
|
1,238
|
1,482
|
1,742
|
1,611
|
1,911
|
2,443
|
1,889
|
2,426
|
2,888
|
2,288
|
2,799
|
3,645
|
2,302
|
2,316
|
3,435
|
2,578
|
3,132
|
3,617
|
3,759
|
3,201
|
4,085
|
3,124
|
3,620
|
4,145
|
3,253
|
3,737
|
4,333
|
3,078
|
4,102
|
|
売上総利益
|
-
|
-
|
570
|
755
|
802
|
533
|
659
|
714
|
557
|
884
|
1,179
|
963
|
1,199
|
1,473
|
1,207
|
1,317
|
1,601
|
1,462
|
1,590
|
2,291
|
1,731
|
2,011
|
2,236
|
1,665
|
2,088
|
2,587
|
1,610
|
2,100
|
2,762
|
1,862
|
2,009
|
2,928
|
2,397
|
2,130
|
3,180
|
2,143
|
2,506
|
2,866
|
2,329
|
2,658
|
2,774
|
2,195
|
2,460
|
|
売上総利益率(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
-
|
-
|
488
|
581
|
686
|
625
|
564
|
715
|
831
|
798
|
775
|
950
|
996
|
1,171
|
1,103
|
1,069
|
1,239
|
1,470
|
1,711
|
1,841
|
1,704
|
1,770
|
1,819
|
1,966
|
1,685
|
1,973
|
1,964
|
1,631
|
1,806
|
1,773
|
1,727
|
1,790
|
1,774
|
1,817
|
2,106
|
1,988
|
1,833
|
1,920
|
2,068
|
2,075
|
2,166
|
2,053
|
1,911
|
|
営業利益
|
-
|
-
|
82
|
174
|
116
|
-92
|
94
|
-1
|
-274
|
86
|
404
|
12
|
202
|
302
|
103
|
248
|
361
|
-9
|
-121
|
449
|
26
|
241
|
417
|
-301
|
403
|
613
|
-354
|
469
|
956
|
89
|
282
|
1,138
|
623
|
313
|
1,074
|
155
|
673
|
946
|
261
|
583
|
608
|
142
|
549
|
|
営業利益率 (%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
-
|
77
|
172
|
120
|
-99
|
89
|
-19
|
-276
|
83
|
401
|
8
|
203
|
304
|
105
|
249
|
359
|
-8
|
-114
|
451
|
28
|
245
|
519
|
-270
|
433
|
643
|
-321
|
496
|
1,001
|
1,161
|
306
|
1,165
|
660
|
340
|
1,083
|
211
|
736
|
1,009
|
265
|
687
|
673
|
69
|
772
|
|
経常(税引前)利益率(%)
|
-
|
-
|
7.54
|
12.31
|
7.8
|
-9.56
|
7.24
|
-1.25
|
-20.03
|
4.39
|
16.16
|
0.42
|
8.21
|
9.96
|
4.32
|
8.92
|
10.76
|
-0.23
|
-3.23
|
9.53
|
0.79
|
5.52
|
10.14
|
-6.83
|
8.87
|
10.33
|
-8.21
|
11.23
|
16.15
|
26.15
|
5.95
|
17.8
|
10.72
|
6.38
|
14.91
|
4.01
|
12.01
|
14.39
|
4.75
|
10.74
|
9.47
|
1.31
|
11.76
|
|
法人税等合計
|
-
|
-
|
-283
|
-128
|
46
|
-35
|
33
|
-12
|
-79
|
31
|
143
|
35
|
81
|
92
|
49
|
80
|
135
|
3
|
-52
|
199
|
8
|
80
|
169
|
-83
|
129
|
184
|
-80
|
145
|
271
|
-11
|
104
|
298
|
163
|
118
|
298
|
90
|
204
|
286
|
87
|
198
|
181
|
38
|
210
|
|
実効税率(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
276
|
203
|
362
|
304
|
73
|
-59
|
56
|
4
|
-134
|
53
|
257
|
54
|
144
|
212
|
87
|
169
|
224
|
115
|
62
|
290
|
35
|
176
|
377
|
-144
|
361
|
540
|
-241
|
351
|
730
|
1,150
|
202
|
867
|
497
|
222
|
785
|
121
|
532
|
723
|
178
|
489
|
492
|
31
|
562
|
|
純利益率(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
-
|
-
|
0.02
|
0.01
|
-
|
-
|
-
|
-
|
-0.01
|
-
|
0.01
|
-
|
0.01
|
0.01
|
-
|
0.01
|
0.01
|
-
|
-
|
0.01
|
-
|
0.01
|
0.02
|
-
|
0.01
|
0.02
|
-
|
0.01
|
0.03
|
0.19
|
0.03
|
0.14
|
0.08
|
0.04
|
0.13
|
0.02
|
0.09
|
0.13
|
0.03
|
0.09
|
0.09
|
0.01
|
0.11
|
|
希薄化後一株あたり利益
|
-
|
-
|
0.02
|
0.01
|
-
|
-
|
-
|
-
|
-0.01
|
-
|
0.01
|
-
|
0.01
|
0.01
|
-
|
0.01
|
0.01
|
-
|
-
|
0.01
|
-
|
0.01
|
0.02
|
-
|
0.01
|
0.02
|
-
|
0.01
|
0.03
|
0.19
|
0.03
|
0.14
|
0.08
|
0.04
|
0.13
|
0.02
|
0.09
|
0.13
|
0.03
|
0.09
|
0.09
|
0.01
|
0.11
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|