|
(単位:千ドル)
|
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
|
|
現金同等物
|
3,892
|
3,126
|
2,975
|
2,073
|
1,901
|
1,192
|
1,381
|
2,324
|
2,435
|
2,494
|
1,846
|
1,809
|
2,075
|
3,596
|
2,274
|
5,527
|
3,653
|
1,955
|
2,472
|
939
|
2,342
|
5,154
|
2,039
|
17,803
|
13,993
|
9,959
|
9,077
|
16,848
|
15,864
|
14,002
|
12,300
|
5,428
|
5,346
|
5,382
|
5,138
|
5,513
|
6,393
|
3,529
|
4,818
|
4,662
|
6,610
|
35,111
|
32,100
|
31,564
|
36,227
|
18,954
|
17,338
|
30,204
|
51,105
|
50,664
|
47,731
|
49,309
|
40,780
|
35,168
|
31,361
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,969
|
5,986
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
3,892
|
3,126
|
2,975
|
2,073
|
1,901
|
1,192
|
1,381
|
2,324
|
2,435
|
2,494
|
1,846
|
1,809
|
2,075
|
3,596
|
2,274
|
5,527
|
3,653
|
1,955
|
2,472
|
939
|
2,342
|
5,154
|
2,039
|
17,803
|
13,993
|
15,928
|
15,063
|
16,848
|
15,864
|
14,002
|
12,300
|
5,428
|
5,346
|
5,382
|
5,138
|
5,513
|
6,393
|
3,529
|
4,818
|
4,662
|
6,610
|
35,111
|
32,100
|
31,564
|
36,227
|
18,954
|
17,338
|
30,204
|
51,105
|
50,664
|
47,731
|
49,309
|
40,780
|
35,168
|
31,361
|
|
売掛金
|
2,633
|
2,101
|
825
|
2,588
|
2,558
|
2,899
|
1,570
|
2,632
|
2,860
|
2,735
|
3,378
|
3,390
|
2,098
|
1,352
|
597
|
1,383
|
2,628
|
2,503
|
1,947
|
522
|
1,774
|
1,429
|
1,596
|
4,010
|
5,301
|
3,490
|
4,673
|
2,856
|
2,272
|
3,868
|
1,944
|
4,859
|
3,287
|
5,231
|
3,511
|
3,717
|
1,116
|
1,429
|
2,721
|
5,202
|
4,264
|
7,391
|
8,543
|
12,859
|
5,116
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
5,169
|
5,579
|
5,650
|
6,070
|
6,710
|
6,444
|
5,722
|
5,369
|
5,369
|
5,650
|
5,931
|
6,148
|
6,304
|
6,035
|
6,854
|
7,123
|
7,258
|
7,419
|
7,378
|
7,033
|
6,031
|
6,069
|
7,207
|
6,604
|
9,020
|
8,225
|
9,368
|
9,049
|
9,585
|
9,983
|
9,189
|
9,061
|
9,217
|
9,800
|
9,330
|
7,989
|
8,102
|
9,057
|
8,339
|
8,849
|
10,146
|
13,033
|
14,152
|
15,051
|
17,233
|
17,972
|
21,619
|
23,908
|
31,557
|
33,817
|
38,085
|
37,470
|
42,973
|
43,776
|
42,329
|
|
流動資産合計
|
11,941
|
11,024
|
9,697
|
10,928
|
11,495
|
10,925
|
8,878
|
10,522
|
11,120
|
11,299
|
11,554
|
11,673
|
10,828
|
11,342
|
10,153
|
14,295
|
14,004
|
12,279
|
12,094
|
8,748
|
10,452
|
13,042
|
11,196
|
29,378
|
30,364
|
29,741
|
30,443
|
29,456
|
28,448
|
28,541
|
24,220
|
20,034
|
18,293
|
20,867
|
18,485
|
17,651
|
15,970
|
14,368
|
16,369
|
19,184
|
21,699
|
56,077
|
55,274
|
60,007
|
59,329
|
65,535
|
76,581
|
89,030
|
96,213
|
91,765
|
92,349
|
97,848
|
92,919
|
88,521
|
91,699
|
|
有形固定資産
|
827
|
707
|
587
|
510
|
439
|
358
|
378
|
301
|
246
|
249
|
311
|
474
|
492
|
538
|
502
|
478
|
465
|
576
|
1,251
|
1,204
|
789
|
793
|
861
|
1,419
|
1,140
|
1,166
|
1,205
|
1,203
|
1,174
|
1,074
|
975
|
1,045
|
1,000
|
860
|
783
|
663
|
622
|
683
|
617
|
677
|
676
|
661
|
776
|
1,203
|
1,322
|
1,263
|
1,281
|
2,759
|
3,083
|
3,185
|
3,150
|
3,253
|
3,503
|
4,306
|
7,028
|
|
固定資産合計
|
1,005
|
884
|
759
|
685
|
613
|
527
|
537
|
453
|
324
|
327
|
389
|
552
|
587
|
632
|
596
|
573
|
559
|
669
|
1,345
|
1,298
|
884
|
888
|
957
|
1,514
|
1,235
|
1,260
|
1,529
|
1,499
|
1,440
|
1,360
|
1,231
|
1,273
|
3,732
|
3,433
|
3,203
|
2,923
|
2,721
|
2,743
|
2,522
|
2,481
|
2,302
|
2,108
|
2,081
|
2,321
|
2,249
|
2,008
|
7,815
|
9,113
|
9,256
|
9,410
|
9,247
|
30,064
|
52,943
|
53,759
|
53,908
|
|
総資産
|
12,946
|
11,908
|
10,456
|
11,613
|
12,108
|
11,452
|
9,415
|
10,975
|
11,444
|
11,626
|
11,943
|
12,225
|
11,415
|
11,974
|
10,749
|
14,868
|
14,563
|
12,948
|
13,439
|
10,046
|
11,336
|
13,930
|
12,153
|
30,892
|
31,599
|
31,001
|
31,972
|
30,955
|
29,888
|
29,901
|
25,451
|
21,307
|
22,025
|
24,300
|
21,688
|
20,574
|
18,691
|
17,111
|
18,891
|
21,665
|
24,001
|
58,185
|
57,355
|
62,328
|
61,578
|
67,543
|
84,396
|
98,143
|
105,469
|
101,175
|
101,596
|
127,912
|
145,862
|
142,280
|
145,607
|
|
買掛金
|
1,473
|
1,494
|
960
|
1,507
|
2,001
|
1,461
|
1,517
|
1,188
|
1,403
|
1,892
|
2,265
|
1,892
|
1,586
|
1,790
|
1,631
|
724
|
1,848
|
1,390
|
1,883
|
1,413
|
1,906
|
1,770
|
1,821
|
2,808
|
3,473
|
1,789
|
2,638
|
1,762
|
1,317
|
1,953
|
557
|
1,933
|
1,742
|
2,320
|
925
|
945
|
809
|
1,155
|
1,086
|
2,893
|
2,753
|
3,386
|
3,307
|
4,195
|
3,387
|
3,949
|
4,988
|
9,206
|
8,328
|
4,183
|
4,979
|
5,332
|
5,571
|
4,854
|
6,961
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,110
|
6,110
|
6,110
|
6,110
|
0
|
-
|
-
|
-
|
653
|
933
|
1,213
|
1,492
|
1,679
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
3,133
|
3,318
|
3,082
|
4,855
|
5,426
|
5,351
|
4,524
|
5,701
|
6,200
|
5,651
|
5,463
|
5,117
|
4,782
|
4,472
|
4,833
|
6,519
|
5,224
|
4,181
|
7,367
|
4,680
|
6,002
|
4,191
|
4,730
|
7,884
|
8,079
|
6,538
|
6,591
|
11,148
|
11,264
|
11,618
|
10,019
|
5,512
|
4,540
|
6,344
|
3,327
|
3,865
|
4,173
|
4,483
|
6,911
|
9,061
|
8,760
|
16,545
|
12,817
|
11,014
|
9,899
|
10,746
|
9,388
|
16,308
|
19,253
|
7,959
|
9,180
|
10,508
|
15,420
|
11,717
|
16,064
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,791
|
3,828
|
3,873
|
3,917
|
5,962
|
6,006
|
6,051
|
6,095
|
6,110
|
6,110
|
6,110
|
6,110
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,026
|
746
|
466
|
187
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
389
|
337
|
324
|
304
|
273
|
256
|
359
|
280
|
192
|
152
|
117
|
79
|
8
|
8
|
8
|
3,799
|
3,955
|
4,000
|
4,044
|
6,089
|
6,069
|
6,098
|
6,127
|
6,214
|
6,207
|
6,361
|
6,607
|
522
|
504
|
399
|
391
|
342
|
2,199
|
1,988
|
1,806
|
2,653
|
2,197
|
1,836
|
1,495
|
1,155
|
1,009
|
778
|
550
|
325
|
161
|
130
|
6,374
|
6,235
|
6,071
|
6,062
|
5,919
|
5,811
|
7,959
|
7,382
|
5,333
|
|
総負債
|
3,522
|
3,655
|
3,406
|
5,159
|
5,699
|
5,607
|
4,883
|
5,981
|
6,392
|
5,803
|
5,580
|
5,196
|
4,790
|
4,480
|
4,841
|
10,318
|
9,179
|
8,181
|
11,411
|
10,769
|
12,071
|
10,289
|
10,857
|
14,098
|
14,286
|
12,899
|
13,198
|
11,670
|
11,768
|
12,017
|
10,410
|
5,854
|
6,739
|
8,332
|
5,133
|
6,518
|
6,370
|
6,319
|
8,406
|
10,216
|
9,769
|
17,323
|
13,367
|
11,339
|
10,060
|
10,876
|
15,762
|
22,543
|
25,324
|
14,021
|
15,099
|
16,319
|
23,379
|
19,099
|
21,397
|
|
資本金及び資本剰余金
|
89
|
91
|
91
|
91
|
92
|
94
|
94
|
106
|
107
|
109
|
110
|
112
|
115
|
127
|
127
|
129
|
130
|
132
|
132
|
132
|
136
|
167
|
168
|
213
|
215
|
218
|
219
|
221
|
222
|
224
|
226
|
227
|
227
|
229
|
230
|
231
|
233
|
235
|
236
|
87,790
|
89,913
|
268
|
269
|
117,957
|
274
|
277
|
283
|
128,061
|
127,918
|
128,831
|
129,655
|
130,901
|
141,107
|
142,890
|
144,552
|
|
利益剰余金
|
-41,204
|
-42,577
|
-43,938
|
-44,717
|
-44,991
|
-45,802
|
-47,261
|
-48,114
|
-48,280
|
-48,143
|
-47,931
|
-47,692
|
-48,599
|
-50,713
|
-52,439
|
-54,339
|
-54,045
|
-55,093
|
-58,068
|
-61,124
|
-61,879
|
-63,331
|
-65,982
|
-66,777
|
-66,767
|
-66,707
|
-66,440
|
-66,249
|
-67,764
|
-68,393
|
-71,594
|
-71,484
|
-71,897
|
-71,646
|
-71,401
|
-74,286
|
-74,201
|
-76,167
|
-76,880
|
-76,313
|
-75,617
|
-74,900
|
-72,657
|
-66,863
|
-66,274
|
-62,549
|
-58,417
|
-52,306
|
-47,632
|
-41,543
|
-43,014
|
-19,150
|
-18,490
|
-19,518
|
-20,161
|
|
株主資本
|
9,424
|
8,253
|
7,050
|
6,454
|
6,431
|
5,867
|
4,553
|
5,014
|
5,073
|
5,844
|
6,384
|
7,050
|
6,645
|
7,512
|
5,926
|
4,568
|
5,402
|
4,785
|
2,047
|
-703
|
-714
|
3,660
|
1,315
|
16,813
|
17,332
|
18,121
|
18,794
|
19,305
|
18,139
|
17,902
|
15,060
|
15,472
|
15,306
|
15,988
|
16,575
|
14,077
|
12,321
|
10,792
|
10,485
|
11,449
|
14,232
|
40,862
|
43,988
|
50,989
|
51,518
|
56,667
|
68,634
|
75,600
|
80,145
|
87,154
|
86,497
|
111,593
|
122,483
|
123,181
|
124,210
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,791
|
3,828
|
3,873
|
3,917
|
5,962
|
6,006
|
6,051
|
6,095
|
6,110
|
6,110
|
6,110
|
6,110
|
6,110
|
6,110
|
6,110
|
6,110
|
0
|
-
|
-
|
-
|
1,679
|
1,679
|
1,679
|
1,679
|
1,679
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,736
|
175
|
1,918
|
1,445
|
5,023
|
3,664
|
897
|
4,056
|
-11,693
|
-7,883
|
-9,818
|
-8,953
|
-10,738
|
-9,754
|
-7,892
|
-6,190
|
-5,428
|
-
|
-
|
-
|
-3,834
|
-4,714
|
-1,850
|
-3,139
|
-2,983
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
82.99
|
70.86
|
80.94
|
191.35
|
-848.08
|
-841.18
|
165.33
|
463.5
|
36.34
|
35.25
|
33.72
|
32.51
|
31.65
|
33.68
|
34.13
|
40.57
|
0
|
-
|
-
|
-
|
11.93
|
13.63
|
15.56
|
16.01
|
14.67
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|