|
(単位:千ドル)
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
|
現金同等物
|
24,445
|
58,452
|
25,384
|
8,781
|
7,277
|
58,642
|
24,221
|
12,469
|
50,717
|
32,153
|
31,348
|
29,877
|
30,057
|
31,115
|
26,200
|
18,459
|
13,327
|
12,595
|
14,019
|
|
有価証券
|
5,037
|
99,742
|
211,678
|
86,888
|
73,894
|
71,962
|
153,404
|
62,292
|
42,400
|
38,299
|
89,726
|
46,839
|
31,461
|
14,375
|
3,233
|
1,495
|
-
|
-
|
-
|
|
現金 + 有価証券
|
29,482
|
158,194
|
237,062
|
95,669
|
81,171
|
130,604
|
177,625
|
74,761
|
93,117
|
70,452
|
121,074
|
76,716
|
61,518
|
45,490
|
29,433
|
19,954
|
13,327
|
12,595
|
14,019
|
|
売掛金
|
860
|
1,893
|
2,160
|
2,477
|
3,359
|
4,190
|
3,633
|
2,978
|
2,596
|
3,213
|
21,085
|
5,340
|
7,670
|
8,952
|
11,353
|
7,750
|
9,235
|
9,970
|
7,878
|
|
商品及び製品
|
12,266
|
10,932
|
12,958
|
13,837
|
14,663
|
14,962
|
16,408
|
17,620
|
15,307
|
14,596
|
13,327
|
14,938
|
15,671
|
15,728
|
4,278
|
5,888
|
5,213
|
4,191
|
1,790
|
|
流動資産合計
|
46,437
|
175,654
|
151,388
|
116,107
|
102,052
|
155,801
|
126,290
|
104,423
|
116,050
|
93,894
|
117,867
|
101,788
|
87,303
|
72,637
|
46,252
|
34,404
|
28,457
|
27,159
|
25,578
|
|
有形固定資産
|
7,584
|
9,940
|
12,356
|
14,648
|
15,335
|
14,595
|
13,670
|
12,962
|
11,366
|
10,087
|
9,221
|
8,145
|
7,245
|
6,611
|
825
|
844
|
808
|
736
|
517
|
|
投資有価証券
|
-
|
8,789
|
8,726
|
11,225
|
-
|
4,061
|
7,120
|
4,014
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
25,592
|
36,855
|
41,147
|
45,839
|
38,541
|
41,623
|
43,502
|
27,219
|
22,280
|
20,733
|
15,573
|
14,208
|
12,992
|
12,091
|
7,708
|
7,264
|
7,017
|
5,008
|
3,070
|
|
総資産
|
72,029
|
212,509
|
192,535
|
161,946
|
140,593
|
197,424
|
169,792
|
131,642
|
138,330
|
114,627
|
133,440
|
115,996
|
100,295
|
84,728
|
53,960
|
41,668
|
35,474
|
32,167
|
28,648
|
|
買掛金
|
9,084
|
4,723
|
8,266
|
6,108
|
5,794
|
6,417
|
7,519
|
4,781
|
7,975
|
4,638
|
4,721
|
5,569
|
5,492
|
4,754
|
2,761
|
3,165
|
1,683
|
1,711
|
1,276
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,864
|
1,819
|
7,055
|
7,084
|
7,005
|
|
流動負債合計
|
31,293
|
16,130
|
21,907
|
18,471
|
17,856
|
18,181
|
18,510
|
17,314
|
22,729
|
18,322
|
19,872
|
17,110
|
18,221
|
14,767
|
18,942
|
9,874
|
12,378
|
14,665
|
12,438
|
|
長期借入金
|
38,558
|
38,762
|
39,011
|
39,339
|
39,683
|
40,043
|
40,415
|
40,793
|
34,199
|
34,310
|
34,434
|
34,526
|
34,634
|
34,761
|
32,654
|
32,805
|
25,130
|
25,269
|
25,564
|
|
固定負債合計
|
44,152
|
43,735
|
44,045
|
43,214
|
46,881
|
45,556
|
45,556
|
45,566
|
38,950
|
38,524
|
38,549
|
38,420
|
38,333
|
38,255
|
35,897
|
35,814
|
27,901
|
27,801
|
27,802
|
|
総負債
|
75,445
|
59,865
|
65,952
|
61,685
|
64,737
|
63,737
|
64,066
|
62,880
|
61,679
|
56,846
|
58,421
|
55,530
|
56,554
|
53,022
|
54,839
|
45,688
|
40,279
|
42,466
|
40,240
|
|
資本金及び資本剰余金
|
36,356
|
484,190
|
487,318
|
490,397
|
494,623
|
581,161
|
584,641
|
587,917
|
590,457
|
592,324
|
594,202
|
595,893
|
597,607
|
598,871
|
599,964
|
598,443
|
598,572
|
598,700
|
598,700
|
|
利益剰余金
|
-300,300
|
-331,613
|
-361,015
|
-390,200
|
-418,923
|
-447,400
|
-478,700
|
-518,700
|
-513,000
|
-533,400
|
-518,300
|
-534,600
|
-553,000
|
-566,200
|
-600,000
|
-601,600
|
-602,500
|
-608,100
|
-609,500
|
|
株主資本
|
-263,971
|
152,644
|
126,583
|
100,261
|
75,856
|
133,687
|
105,726
|
68,762
|
76,651
|
57,781
|
75,019
|
60,466
|
43,741
|
31,706
|
-879
|
-4,020
|
-4,805
|
-10,299
|
-11,592
|
|
有利子負債合計
|
38,558
|
38,762
|
39,011
|
39,339
|
39,683
|
40,043
|
40,415
|
40,793
|
34,199
|
34,310
|
34,434
|
34,526
|
34,634
|
34,761
|
34,518
|
34,624
|
32,185
|
32,353
|
32,569
|
|
純有利子負債
|
9,076
|
-119,432
|
-198,051
|
-56,330
|
-41,488
|
-90,561
|
-137,210
|
-33,968
|
-58,918
|
-36,142
|
-86,640
|
-42,190
|
-26,884
|
-10,729
|
5,085
|
14,670
|
18,858
|
19,758
|
18,550
|
|
DEレシオ(%)
|
-14.61
|
25.39
|
30.82
|
39.24
|
52.31
|
29.95
|
38.23
|
59.32
|
44.62
|
59.38
|
45.9
|
57.1
|
79.18
|
109.64
|
-3926.96
|
-861.29
|
-669.82
|
-314.14
|
-280.96
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|