|
(単位:千ドル)
|
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
|
|
現金同等物
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
51
|
1,687
|
1,080
|
2,144
|
1,494
|
1,409
|
783
|
408
|
1,562
|
1,960
|
1,276
|
679
|
6,090
|
5,741
|
4,089
|
2,804
|
3,463
|
1,972
|
1,785
|
2,130
|
10,295
|
9,095
|
25,836
|
24,751
|
21,953
|
18,966
|
11,962
|
9,251
|
7,823
|
6,904
|
5,543
|
4,317
|
3,274
|
9,236
|
7,040
|
5,086
|
5,478
|
5,651
|
8,265
|
|
有価証券
|
30
|
21
|
21
|
12
|
0
|
-
|
60
|
48
|
3
|
13
|
13
|
13
|
3
|
3
|
2
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
65
|
1,690
|
1,084
|
2,146
|
1,498
|
1,410
|
784
|
410
|
1,563
|
1,961
|
1,277
|
681
|
6,091
|
5,742
|
4,090
|
2,804
|
3,464
|
1,972
|
1,785
|
2,130
|
10,295
|
9,095
|
25,836
|
24,751
|
21,953
|
18,966
|
11,962
|
9,251
|
7,823
|
6,904
|
5,543
|
4,317
|
3,274
|
9,236
|
7,040
|
5,086
|
5,478
|
5,651
|
8,265
|
|
売掛金
|
16
|
13
|
13
|
120
|
569
|
1,295
|
645
|
695
|
261
|
23
|
17
|
49
|
22
|
19
|
26
|
20
|
44
|
57
|
253
|
72
|
105
|
137
|
257
|
231
|
172
|
288
|
632
|
1,362
|
3,118
|
2,505
|
4,024
|
3,457
|
5,096
|
3,923
|
3,762
|
3,798
|
5,311
|
4,984
|
5,148
|
5,057
|
5,418
|
4,567
|
4,680
|
4,409
|
4,828
|
5,084
|
5,420
|
4,876
|
5,932
|
6,333
|
|
流動資産合計
|
246
|
143
|
262
|
294
|
2,498
|
1,920
|
4,291
|
8,112
|
3,274
|
997
|
1,349
|
298
|
1,804
|
1,194
|
2,264
|
1,626
|
1,474
|
856
|
688
|
1,668
|
2,134
|
1,507
|
1,069
|
6,483
|
6,140
|
4,686
|
3,772
|
5,391
|
5,608
|
5,270
|
6,565
|
14,184
|
14,631
|
30,420
|
29,108
|
26,465
|
24,831
|
17,736
|
15,152
|
13,795
|
12,966
|
10,747
|
9,528
|
8,343
|
14,776
|
12,962
|
11,556
|
11,396
|
12,120
|
15,373
|
|
有形固定資産
|
7
|
6
|
5
|
4
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
5
|
14
|
19
|
34
|
41
|
94
|
102
|
108
|
114
|
166
|
167
|
156
|
138
|
141
|
121
|
91
|
66
|
153
|
173
|
196
|
183
|
160
|
178
|
161
|
147
|
216
|
241
|
218
|
238
|
222
|
228
|
215
|
209
|
|
固定資産合計
|
7
|
4,068
|
3,953
|
3,866
|
3,778
|
4,534
|
4,601
|
5,897
|
3,798
|
3,694
|
3,560
|
3,490
|
3,541
|
3,438
|
3,303
|
3,154
|
3,013
|
2,924
|
2,787
|
2,834
|
2,899
|
2,915
|
2,939
|
2,992
|
2,963
|
3,394
|
3,763
|
3,613
|
3,543
|
3,407
|
3,398
|
3,526
|
3,623
|
3,570
|
3,911
|
3,899
|
4,482
|
13,015
|
12,573
|
11,802
|
11,462
|
11,156
|
11,071
|
10,911
|
10,719
|
10,599
|
10,448
|
17,994
|
17,646
|
17,747
|
|
総資産
|
253
|
4,211
|
4,216
|
4,161
|
6,276
|
6,455
|
8,892
|
14,010
|
7,072
|
4,691
|
4,910
|
3,788
|
5,346
|
4,633
|
5,568
|
4,781
|
4,488
|
3,781
|
3,476
|
4,503
|
5,034
|
4,423
|
4,009
|
9,475
|
9,104
|
8,081
|
7,535
|
9,005
|
9,152
|
8,677
|
9,963
|
17,710
|
18,254
|
33,990
|
33,019
|
30,364
|
29,313
|
30,751
|
27,725
|
25,597
|
24,428
|
21,903
|
20,599
|
19,254
|
25,495
|
23,561
|
22,004
|
29,390
|
29,766
|
33,120
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
219
|
438
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,719
|
524
|
321
|
688
|
832
|
1,421
|
1,312
|
558
|
1,156
|
562
|
608
|
355
|
891
|
4,433
|
4,686
|
4,368
|
4,166
|
3,934
|
5,335
|
4,419
|
4,333
|
1,448
|
1,819
|
2,813
|
2,769
|
3,119
|
3,902
|
5,050
|
6,727
|
7,737
|
8,458
|
7,455
|
9,015
|
9,717
|
9,456
|
9,514
|
11,216
|
12,764
|
11,831
|
11,351
|
11,062
|
9,781
|
11,699
|
11,016
|
11,529
|
11,421
|
9,949
|
13,610
|
11,571
|
11,788
|
|
長期借入金
|
97
|
91
|
85
|
79
|
79
|
69
|
65
|
57
|
51
|
43
|
35
|
29
|
1,923
|
1,963
|
11
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,302
|
1,302
|
1,083
|
864
|
-
|
-
|
-
|
-
|
-
|
-
|
1,952
|
-
|
-
|
-
|
6,727
|
6,750
|
6,773
|
6,796
|
6,820
|
11,524
|
|
固定負債合計
|
107
|
101
|
85
|
79
|
114
|
69
|
65
|
57
|
51
|
43
|
35
|
29
|
1,923
|
1,963
|
11
|
5
|
14
|
11
|
15
|
21
|
5
|
9
|
48
|
52
|
459
|
737
|
1,053
|
963
|
860
|
782
|
2,051
|
1,921
|
1,605
|
1,314
|
409
|
317
|
500
|
2,886
|
2,905
|
2,712
|
2,777
|
2,684
|
556
|
475
|
7,259
|
7,225
|
7,198
|
8,428
|
8,759
|
13,386
|
|
総負債
|
1,827
|
626
|
406
|
768
|
947
|
1,490
|
1,378
|
616
|
1,208
|
606
|
644
|
385
|
2,814
|
6,397
|
4,698
|
4,374
|
4,181
|
3,945
|
5,351
|
4,440
|
4,338
|
1,458
|
1,868
|
2,865
|
3,229
|
3,856
|
4,956
|
6,013
|
7,587
|
8,519
|
10,509
|
9,376
|
10,620
|
11,031
|
9,865
|
9,831
|
11,716
|
15,650
|
14,736
|
14,063
|
13,839
|
12,465
|
12,255
|
11,491
|
18,788
|
18,646
|
17,147
|
22,038
|
20,330
|
25,174
|
|
資本金及び資本剰余金
|
5,640
|
4,491
|
9,132
|
9,586
|
13,231
|
14,275
|
15,824
|
20,400
|
23,517
|
24,760
|
27,800
|
27,516
|
26,771
|
27,609
|
33,755
|
33,998
|
34,125
|
34,456
|
34,964
|
35,269
|
40,121
|
41,250
|
41,521
|
47,323
|
48,018
|
48,509
|
48,883
|
51,491
|
51,491
|
51,747
|
52,450
|
62,410
|
64,717
|
82,807
|
84,787
|
86,823
|
88,890
|
90,010
|
90,918
|
92,092
|
93,071
|
93,931
|
94,810
|
95,584
|
96,183
|
96,906
|
97,913
|
101,610
|
105,182
|
105,161
|
|
利益剰余金
|
-4,092
|
-907
|
-5,323
|
-6,194
|
-7,280
|
-8,689
|
-7,687
|
-6,385
|
-17,031
|
-20,053
|
-22,913
|
-23,491
|
-24,240
|
-28,751
|
-32,262
|
-32,970
|
-33,819
|
-34,622
|
-36,841
|
-36,657
|
-39,426
|
-38,286
|
-39,381
|
-40,714
|
-42,144
|
-44,285
|
-46,305
|
-48,500
|
-49,927
|
-51,590
|
-52,997
|
-54,077
|
-57,084
|
-59,849
|
-61,633
|
-66,290
|
-71,293
|
-74,909
|
-77,929
|
-80,558
|
-82,482
|
-84,493
|
-86,466
|
-87,821
|
-89,476
|
-91,991
|
-93,056
|
-94,258
|
-95,746
|
-97,215
|
|
株主資本
|
-1,574
|
3,585
|
3,809
|
3,392
|
5,329
|
4,964
|
7,514
|
13,393
|
5,863
|
4,085
|
4,265
|
3,403
|
2,531
|
-1,764
|
870
|
406
|
307
|
-165
|
-1,876
|
62
|
696
|
2,964
|
2,141
|
6,609
|
5,874
|
4,224
|
2,579
|
2,991
|
1,564
|
158
|
-546
|
8,334
|
7,634
|
22,959
|
23,154
|
20,533
|
17,597
|
15,101
|
12,989
|
11,534
|
10,589
|
9,438
|
8,344
|
7,763
|
6,707
|
4,915
|
4,857
|
7,352
|
9,436
|
7,946
|
|
有利子負債合計
|
97
|
91
|
85
|
79
|
79
|
69
|
65
|
57
|
51
|
43
|
35
|
29
|
1,923
|
1,963
|
11
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,302
|
1,302
|
1,302
|
1,302
|
-
|
-
|
-
|
-
|
-
|
-
|
1,952
|
-
|
-
|
-
|
6,727
|
6,750
|
6,773
|
6,796
|
6,820
|
11,524
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-36
|
232
|
879
|
-2,136
|
-1,493
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-828
|
-8,993
|
-7,793
|
-24,534
|
-
|
-
|
-
|
-
|
-
|
-
|
-4,952
|
-
|
-
|
-
|
-2,509
|
-290
|
1,687
|
1,318
|
1,169
|
3,259
|
|
DEレシオ(%)
|
-6.22
|
2.56
|
2.25
|
2.35
|
1.5
|
1.41
|
0.88
|
0.43
|
0.88
|
1.07
|
0.84
|
0.88
|
75.98
|
-111.35
|
1.36
|
1.43
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-238.46
|
15.62
|
17.06
|
5.67
|
-
|
-
|
-
|
-
|
-
|
-
|
18.43
|
-
|
-
|
-
|
100.3
|
137.33
|
139.45
|
92.44
|
72.28
|
145.03
|