|
(単位:千ドル)
|
2Q11
|
3Q11
|
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
|
|
売上高
|
-
|
-
|
3,257
|
3,206
|
3,919
|
3,055
|
3,566
|
6,184
|
5,613
|
5,344
|
6,591
|
6,321
|
7,336
|
7,473
|
8,392
|
9,116
|
8,331
|
6,915
|
8,430
|
8,370
|
7,890
|
7,016
|
8,766
|
8,487
|
8,267
|
9,946
|
10,301
|
9,138
|
10,932
|
11,356
|
9,527
|
5,050
|
7,391
|
7,480
|
7,809
|
10,764
|
11,261
|
8,098
|
8,747
|
8,467
|
4,501
|
4,066
|
6,050
|
6,781
|
2,637
|
2,287
|
2,184
|
2,954
|
1,912
|
1,209
|
1,332
|
1,321
|
1,118
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-27.5
|
-47.1
|
-39.0
|
-55.3
|
-41.5
|
|
売上原価
|
-
|
-
|
-
|
13
|
61
|
19
|
33
|
79
|
242
|
-281
|
45
|
35
|
51
|
136
|
70
|
36
|
41
|
49
|
-
|
-
|
-
|
-
|
180
|
229
|
231
|
-
|
1,832
|
1,767
|
2,950
|
3,723
|
2,400
|
253
|
1,270
|
1,533
|
1,835
|
3,063
|
2,865
|
2,904
|
1,680
|
2,570
|
1,465
|
2,265
|
2,693
|
3,800
|
225
|
200
|
-
|
38
|
407
|
0
|
-
|
-
|
-
|
|
売上総利益
|
-
|
-
|
-
|
3,193
|
3,858
|
3,036
|
3,533
|
6,105
|
5,371
|
5,625
|
6,546
|
6,286
|
7,285
|
7,337
|
8,322
|
9,080
|
8,290
|
6,866
|
-
|
-
|
-
|
-
|
8,586
|
8,258
|
8,036
|
7,884
|
8,469
|
7,371
|
7,982
|
7,633
|
7,127
|
4,797
|
6,121
|
5,947
|
5,974
|
7,701
|
8,396
|
5,194
|
7,067
|
5,897
|
3,036
|
1,801
|
3,357
|
2,981
|
2,412
|
2,087
|
2,184
|
2,916
|
1,505
|
1,209
|
-
|
1,321
|
1,118
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78.7
|
100
|
-
|
100
|
100
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,134
|
1,188
|
1,097
|
1,293
|
1,117
|
1,281
|
1,520
|
1,590
|
1,173
|
1,356
|
1,538
|
1,737
|
1,627
|
1,642
|
1,540
|
3,038
|
3,090
|
3,463
|
4,773
|
3,392
|
3,803
|
3,567
|
4,624
|
3,493
|
2,943
|
3,482
|
3,443
|
2,029
|
1,490
|
1,618
|
1,705
|
1,197
|
912
|
1,214
|
|
営業費用
|
19
|
1,482
|
2,649
|
4,656
|
4,950
|
2,935
|
4,822
|
5,733
|
5,057
|
4,187
|
5,648
|
5,842
|
6,758
|
6,029
|
7,983
|
8,848
|
7,454
|
6,816
|
7,995
|
7,252
|
6,633
|
19,048
|
7,374
|
6,972
|
6,638
|
7,850
|
7,788
|
6,953
|
7,610
|
14,567
|
8,223
|
5,406
|
6,468
|
20,351
|
8,460
|
9,418
|
9,702
|
12,241
|
10,097
|
11,336
|
8,734
|
10,178
|
6,958
|
5,184
|
5,623
|
5,506
|
3,962
|
3,120
|
2,826
|
2,850
|
2,283
|
1,896
|
2,170
|
|
営業利益
|
-20
|
-1,435
|
539
|
-1,463
|
2,657
|
123
|
-1,289
|
972
|
314
|
1,438
|
287
|
2,684
|
527
|
1,308
|
339
|
232
|
836
|
3,459
|
435
|
1,118
|
1,257
|
-12,032
|
1,212
|
1,286
|
1,398
|
34
|
681
|
3,268
|
372
|
-6,934
|
-1,096
|
-609
|
-301
|
-14,404
|
-2,486
|
-1,717
|
-1,306
|
-7,047
|
-3,030
|
15,169
|
-5,975
|
-8,424
|
-5,913
|
-3,708
|
-5,403
|
-5,620
|
-6,195
|
307
|
-9,078
|
-6,443
|
-2,187
|
-1,654
|
-7,442
|
|
営業利益率 (%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-474.8
|
-532.9
|
-164.2
|
-125.2
|
-665.7
|
|
経常(税引前)利益
|
40
|
-1,015
|
21
|
-1,983
|
2,272
|
-180
|
-1,527
|
563
|
-100
|
-12
|
-224
|
2,251
|
95
|
880
|
-96
|
-298
|
374
|
3,038
|
57
|
770
|
943
|
-12,339
|
926
|
1,020
|
1,140
|
-167
|
202
|
2,920
|
42
|
-7,251
|
-1,390
|
-908
|
-605
|
-14,700
|
-2,766
|
-3,160
|
-1,894
|
-8,315
|
-3,739
|
12,367
|
-5,969
|
-8,446
|
-5,938
|
-3,701
|
-5,403
|
-5,983
|
-6,345
|
161
|
-9,220
|
-6,936
|
-2,747
|
-3,991
|
-7,964
|
|
経常(税引前)利益率(%)
|
-
|
-
|
0.6
|
-61.9
|
58.0
|
-5.9
|
-42.8
|
9.1
|
-1.8
|
-0.2
|
-3.4
|
35.6
|
1.3
|
11.8
|
-1.1
|
-3.3
|
4.5
|
43.9
|
0.7
|
9.2
|
12.0
|
-175.9
|
10.6
|
12.0
|
13.8
|
-1.7
|
2.0
|
32.0
|
0.4
|
-63.9
|
-14.6
|
-18.0
|
-8.2
|
-196.5
|
-35.4
|
-29.4
|
-16.8
|
-102.7
|
-42.7
|
146.1
|
-132.6
|
-207.7
|
-98.1
|
-54.6
|
-204.9
|
-261.6
|
-290.5
|
5.5
|
-482.2
|
-573.7
|
-206.2
|
-302.1
|
-712.3
|
|
法人税等合計
|
-
|
1
|
8
|
-787
|
-847
|
224
|
-572
|
154
|
-166
|
487
|
-106
|
90
|
51
|
121
|
-51
|
-208
|
256
|
318
|
456
|
557
|
691
|
-2,151
|
426
|
1,133
|
158
|
114
|
75
|
1,070
|
137
|
-1,922
|
-552
|
428
|
-145
|
-4,248
|
-138
|
-1,350
|
-540
|
-1,086
|
0
|
3,180
|
-1,539
|
-2,070
|
-
|
0
|
0
|
-
|
0
|
0
|
0
|
-
|
50
|
0
|
30
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
0.0
|
-
|
-1.8
|
0.0
|
-0.4
|
|
純利益
|
40
|
-1,016
|
13
|
-1,196
|
3,119
|
-404
|
-955
|
409
|
66
|
-552
|
-331
|
2,107
|
30
|
768
|
-45
|
-90
|
118
|
2,754
|
-399
|
213
|
252
|
-10,188
|
500
|
-113
|
982
|
-281
|
127
|
1,852
|
-95
|
-5,310
|
-805
|
-1,300
|
-434
|
-10,397
|
-2,547
|
-1,558
|
-1,136
|
-6,943
|
-3,487
|
9,490
|
-4,042
|
-5,979
|
-5,643
|
-3,468
|
-5,144
|
-6,797
|
-6,294
|
195
|
-9,213
|
-7,083
|
-2,797
|
-3,988
|
-7,899
|
|
純利益率(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-481.9
|
-585.9
|
-210.0
|
-301.9
|
-706.5
|
|
一株あたり利益
|
0
|
-
|
0
|
-
|
0.31
|
-0.05
|
-0.09
|
0.03
|
0.01
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.01
|
0.01
|
-
|
0.03
|
-0.01
|
0.05
|
-0.01
|
0.01
|
0.1
|
-0.01
|
-0.28
|
-0.04
|
-0.07
|
-0.02
|
-0.55
|
-0.13
|
-0.08
|
-0.06
|
-0.36
|
-0.18
|
0.48
|
-0.21
|
-0.3
|
-0.29
|
-0.18
|
-0.26
|
-0.35
|
-0.31
|
0.01
|
-0.39
|
-9.16
|
-1.18
|
-1.66
|
-2.02
|
|
希薄化後一株あたり利益
|
0
|
-
|
0
|
-
|
0.29
|
-0.04
|
-0.09
|
0.03
|
0.01
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.01
|
0.01
|
-
|
0.03
|
-0.01
|
0.05
|
-0.01
|
0.01
|
0.1
|
-0.01
|
-0.28
|
-0.04
|
-0.07
|
-0.02
|
-0.55
|
-0.13
|
-0.08
|
-0.06
|
-0.36
|
-0.18
|
0.48
|
-0.21
|
-0.3
|
-0.29
|
-0.18
|
-0.26
|
-0.35
|
-0.31
|
0.01
|
-0.39
|
-9.16
|
-1.18
|
-1.66
|
-2.02
|
|
EBITDA
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-8,168
|
-5,540
|
-1,287
|
-755
|
-6,546
|
|
EBITDAマージン(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-427.2
|
-458.2
|
-96.6
|
-57.2
|
-585.5
|