|
(単位:千ドル)
|
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
|
10,894
|
9,676
|
14,014
|
22,269
|
75,830
|
7,095
|
23,473
|
20,075
|
28,447
|
30,635
|
37,011
|
20,957
|
17,683
|
12,448
|
12,258
|
7,599
|
24,942
|
39,979
|
57,524
|
60,394
|
52,118
|
45,044
|
34,991
|
29,431
|
22,150
|
22,635
|
25,328
|
21,006
|
19,110
|
16,904
|
10,250
|
8,066
|
7,753
|
8,714
|
2,139
|
|
有価証券
|
49,785
|
44,849
|
46,877
|
25,958
|
20,946
|
147,376
|
49,824
|
37,503
|
9,192
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
60,679
|
54,525
|
60,891
|
48,227
|
96,776
|
154,471
|
73,297
|
57,578
|
37,639
|
30,635
|
37,011
|
20,957
|
17,683
|
12,448
|
12,258
|
7,599
|
24,942
|
39,979
|
57,524
|
60,394
|
52,118
|
45,044
|
34,991
|
29,431
|
22,150
|
22,635
|
25,328
|
21,006
|
19,110
|
16,904
|
10,250
|
8,066
|
7,753
|
8,714
|
2,139
|
|
売掛金
|
2,958
|
4,284
|
1,926
|
4,715
|
528
|
2,141
|
3,098
|
6,145
|
6,202
|
5,220
|
5,801
|
7,378
|
7,918
|
7,022
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
11,574
|
6,639
|
8,063
|
7,984
|
1,237
|
1,028
|
1,285
|
2,970
|
3,969
|
1,785
|
4,346
|
6,967
|
7,482
|
6,139
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
79,429
|
71,414
|
77,396
|
67,193
|
115,322
|
95,084
|
77,160
|
66,247
|
60,395
|
48,689
|
57,642
|
43,672
|
36,789
|
29,995
|
14,825
|
10,488
|
30,653
|
47,264
|
62,850
|
65,765
|
58,873
|
52,570
|
41,672
|
31,400
|
24,618
|
27,450
|
28,485
|
22,680
|
21,126
|
19,066
|
12,074
|
9,579
|
10,012
|
10,659
|
3,607
|
|
有形固定資産
|
6,139
|
5,910
|
6,384
|
6,205
|
6,163
|
5,843
|
5,936
|
5,638
|
5,608
|
5,202
|
4,978
|
4,610
|
4,271
|
3,946
|
3,629
|
3,320
|
3,020
|
2,815
|
2,712
|
2,804
|
2,521
|
2,379
|
2,138
|
1,887
|
1,669
|
1,462
|
1,284
|
1,134
|
1,011
|
895
|
789
|
697
|
614
|
543
|
482
|
|
固定資産合計
|
21,194
|
20,444
|
20,397
|
19,698
|
15,700
|
21,923
|
23,052
|
23,750
|
18,539
|
18,805
|
23,199
|
22,455
|
23,767
|
23,413
|
10,419
|
8,021
|
6,767
|
6,283
|
5,903
|
5,709
|
5,132
|
4,031
|
3,512
|
7,399
|
7,077
|
6,765
|
6,484
|
6,232
|
6,003
|
5,776
|
5,555
|
5,342
|
5,134
|
4,932
|
4,735
|
|
総資産
|
100,623
|
91,858
|
97,793
|
86,891
|
131,022
|
117,007
|
100,212
|
89,997
|
78,934
|
67,494
|
80,841
|
66,127
|
60,556
|
53,408
|
25,244
|
18,509
|
37,420
|
53,547
|
68,753
|
71,474
|
64,005
|
56,601
|
45,184
|
38,799
|
31,695
|
34,215
|
34,969
|
28,912
|
27,129
|
24,842
|
17,629
|
14,921
|
15,146
|
15,591
|
8,342
|
|
買掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,043
|
11,904
|
12,073
|
-
|
-
|
4,662
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
3,333
|
5,333
|
4,167
|
-
|
-
|
-
|
-
|
-
|
19,863
|
-
|
-
|
-
|
5,000
|
10,167
|
10,667
|
11,167
|
11,667
|
2,000
|
2,000
|
2,000
|
2,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
15,233
|
19,544
|
14,459
|
11,883
|
14,870
|
18,510
|
17,273
|
18,102
|
15,442
|
17,610
|
18,290
|
16,598
|
37,252
|
38,239
|
6,993
|
7,002
|
7,417
|
14,539
|
29,344
|
30,864
|
32,380
|
34,757
|
23,857
|
7,003
|
7,786
|
8,706
|
5,797
|
6,911
|
6,836
|
7,224
|
6,298
|
5,419
|
5,882
|
6,207
|
5,393
|
|
長期借入金
|
18,111
|
18,383
|
18,435
|
18,745
|
17,484
|
15,728
|
13,975
|
15,400
|
19,143
|
19,278
|
19,415
|
19,558
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,910
|
1,456
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
21,640
|
21,748
|
21,848
|
23,588
|
25,842
|
16,462
|
14,575
|
15,865
|
19,492
|
19,478
|
23,421
|
23,330
|
3,559
|
3,327
|
3,099
|
2,857
|
27,801
|
22,414
|
28,905
|
26,729
|
24,333
|
20,628
|
27,211
|
8,749
|
8,147
|
7,535
|
5,916
|
5,748
|
5,575
|
5,397
|
5,228
|
5,039
|
4,844
|
4,629
|
4,422
|
|
総負債
|
36,873
|
41,292
|
36,307
|
35,471
|
40,712
|
34,972
|
31,848
|
33,967
|
34,934
|
37,088
|
41,711
|
39,928
|
40,811
|
41,566
|
10,092
|
9,859
|
35,218
|
36,953
|
58,249
|
57,593
|
56,713
|
55,385
|
51,068
|
15,752
|
15,933
|
16,241
|
11,713
|
12,659
|
12,411
|
12,621
|
11,526
|
10,458
|
10,726
|
10,836
|
9,815
|
|
資本金及び資本剰余金
|
20
|
20
|
21
|
21
|
21
|
22
|
22
|
23
|
23
|
23
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
46
|
46
|
47
|
47
|
47
|
47
|
47
|
47
|
48
|
49
|
49
|
56
|
61
|
66
|
69
|
82
|
84
|
84
|
|
利益剰余金
|
-65,746
|
-80,692
|
-90,637
|
-101,826
|
-63,958
|
-73,719
|
-87,573
|
-100,717
|
-113,279
|
-127,408
|
-139,426
|
-152,758
|
-159,682
|
-167,856
|
-164,959
|
-171,762
|
-178,553
|
-185,606
|
-192,862
|
-200,800
|
-207,791
|
-214,063
|
-221,760
|
-193,750
|
-201,394
|
-206,036
|
-203,263
|
-211,211
|
-217,545
|
-223,447
|
-230,281
|
-236,164
|
-241,265
|
-247,577
|
-253,985
|
|
株主資本
|
63,750
|
50,566
|
61,486
|
51,420
|
90,310
|
82,035
|
68,364
|
56,030
|
44,000
|
30,406
|
39,130
|
26,199
|
19,745
|
11,842
|
15,152
|
8,650
|
2,202
|
16,594
|
10,504
|
13,881
|
7,292
|
1,216
|
-5,884
|
23,047
|
15,762
|
17,974
|
23,256
|
16,253
|
14,718
|
12,221
|
6,103
|
4,463
|
4,420
|
4,755
|
-1,473
|
|
有利子負債合計
|
18,111
|
18,383
|
18,435
|
18,745
|
17,484
|
19,061
|
19,308
|
19,567
|
19,143
|
19,278
|
19,415
|
19,558
|
-
|
19,863
|
-
|
-
|
-
|
5,000
|
10,167
|
10,667
|
11,167
|
15,374
|
2,000
|
2,000
|
3,910
|
3,456
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-42,568
|
-36,142
|
-42,456
|
-29,482
|
-79,292
|
-135,410
|
-53,989
|
-38,011
|
-18,496
|
-11,357
|
-17,596
|
-1,399
|
-
|
7,415
|
-
|
-
|
-
|
-34,979
|
-47,357
|
-49,727
|
-40,951
|
-29,670
|
-32,991
|
-27,431
|
-18,240
|
-19,179
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
28.41
|
36.35
|
29.98
|
36.45
|
19.36
|
23.24
|
28.24
|
34.92
|
43.51
|
63.4
|
49.62
|
74.65
|
-
|
167.73
|
-
|
-
|
-
|
30.13
|
96.79
|
76.85
|
153.14
|
1264.31
|
-33.99
|
8.68
|
24.81
|
19.23
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|