|
(単位:千ドル)
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
56,626
|
41,018
|
43,672
|
30,775
|
33,060
|
48,373
|
32,244
|
27,877
|
22,604
|
24,029
|
23,896
|
27,792
|
25,558
|
26,479
|
28,871
|
|
現金 + 有価証券
|
56,626
|
41,018
|
43,672
|
30,775
|
33,060
|
48,373
|
32,244
|
27,877
|
22,604
|
24,029
|
23,896
|
27,792
|
25,558
|
26,479
|
28,871
|
|
売掛金
|
4,004
|
2,663
|
3,510
|
3,030
|
3,870
|
3,231
|
3,309
|
2,604
|
3,312
|
4,796
|
4,084
|
5,778
|
6,690
|
8,107
|
13,402
|
|
商品及び製品
|
95,768
|
115,783
|
120,598
|
143,853
|
136,931
|
126,533
|
112,496
|
106,695
|
99,950
|
91,024
|
91,489
|
106,687
|
106,030
|
95,750
|
94,401
|
|
流動資産合計
|
176,590
|
184,332
|
197,010
|
208,800
|
200,414
|
197,604
|
168,729
|
161,021
|
154,163
|
135,695
|
133,611
|
155,067
|
156,277
|
144,769
|
148,844
|
|
有形固定資産
|
12,591
|
14,657
|
17,336
|
18,450
|
26,263
|
28,958
|
27,638
|
27,862
|
27,680
|
27,154
|
25,076
|
25,754
|
29,382
|
31,262
|
32,636
|
|
固定資産合計
|
458,600
|
503,514
|
530,617
|
490,271
|
469,844
|
312,034
|
306,737
|
303,175
|
224,242
|
226,026
|
222,143
|
233,737
|
247,824
|
240,435
|
247,725
|
|
総資産
|
635,190
|
687,846
|
727,627
|
699,071
|
670,258
|
509,638
|
475,466
|
464,196
|
378,405
|
361,721
|
355,754
|
388,804
|
404,101
|
385,204
|
396,569
|
|
買掛金
|
22,535
|
25,088
|
17,295
|
28,457
|
33,745
|
20,903
|
16,544
|
20,718
|
27,480
|
28,279
|
23,454
|
32,773
|
30,598
|
30,299
|
27,409
|
|
一年内返済予定の長期借入金
|
5,000
|
5,600
|
5,600
|
5,600
|
5,600
|
5,600
|
6,300
|
7,000
|
7,700
|
3,300
|
4,725
|
6,300
|
6,300
|
6,300
|
7,000
|
|
流動負債合計
|
87,517
|
108,015
|
90,002
|
108,932
|
108,814
|
88,341
|
75,774
|
81,674
|
88,148
|
85,961
|
82,489
|
99,843
|
98,830
|
97,038
|
97,982
|
|
長期借入金
|
93,211
|
103,182
|
126,901
|
125,618
|
124,334
|
138,049
|
126,062
|
112,974
|
98,985
|
90,094
|
98,826
|
100,607
|
105,610
|
105,411
|
112,910
|
|
固定負債合計
|
138,764
|
128,805
|
169,301
|
163,596
|
161,745
|
174,220
|
164,200
|
152,409
|
136,039
|
127,142
|
137,755
|
152,390
|
168,339
|
170,532
|
187,108
|
|
総負債
|
226,281
|
236,820
|
259,303
|
272,528
|
270,559
|
262,561
|
239,974
|
234,083
|
224,187
|
213,103
|
220,244
|
252,233
|
267,169
|
267,570
|
285,090
|
|
資本金及び資本剰余金
|
415,468
|
453,936
|
455,304
|
456,766
|
458,299
|
460,789
|
462,682
|
464,273
|
465,340
|
466,300
|
467,105
|
468,854
|
470,322
|
471,886
|
473,439
|
|
利益剰余金
|
8,147
|
8,170
|
9,695
|
5,483
|
5,369
|
-168,527
|
-178,080
|
-183,120
|
-253,530
|
-267,413
|
-276,346
|
-278,607
|
-284,046
|
-293,403
|
-301,753
|
|
株主資本
|
408,909
|
451,026
|
468,324
|
426,543
|
399,699
|
247,077
|
235,492
|
230,113
|
154,218
|
148,618
|
135,510
|
136,571
|
136,932
|
117,634
|
111,479
|
|
有利子負債合計
|
98,211
|
108,782
|
132,501
|
131,218
|
129,934
|
143,649
|
132,362
|
119,974
|
106,685
|
93,394
|
103,551
|
106,907
|
111,910
|
111,711
|
119,910
|
|
純有利子負債
|
41,585
|
67,764
|
88,829
|
100,443
|
96,874
|
95,276
|
100,118
|
92,097
|
84,081
|
69,365
|
79,655
|
79,115
|
86,352
|
85,232
|
91,039
|
|
DEレシオ(%)
|
24.02
|
24.12
|
28.29
|
30.76
|
32.51
|
58.14
|
56.21
|
52.14
|
69.18
|
62.84
|
76.42
|
78.28
|
81.73
|
94.96
|
107.56
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|