|
(単位:千ドル)
|
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
|
25,472
|
7,991
|
4,700
|
492
|
6,800
|
3,518
|
1,030
|
2,990
|
7,630
|
10,400
|
6,412
|
2,798
|
14,749
|
10,021
|
39,500
|
96,251
|
211,399
|
132,845
|
118,679
|
89,454
|
76,509
|
119,888
|
128,008
|
102,638
|
73,800
|
43,800
|
17,800
|
9,203
|
3,600
|
728
|
500
|
230
|
1,400
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
71,693
|
79,632
|
101,773
|
103,365
|
29,354
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
25,472
|
7,991
|
4,700
|
492
|
6,800
|
3,518
|
1,030
|
2,990
|
7,630
|
10,400
|
6,412
|
2,798
|
14,749
|
10,021
|
39,500
|
96,251
|
211,399
|
204,539
|
198,311
|
191,228
|
179,874
|
149,243
|
128,008
|
102,638
|
73,800
|
43,800
|
17,800
|
9,203
|
3,600
|
728
|
500
|
230
|
1,400
|
|
商品及び製品
|
101
|
78
|
78
|
172
|
125
|
82
|
72
|
76
|
159
|
210
|
477
|
1,232
|
1,833
|
2,489
|
2,869
|
1,525
|
2,106
|
2,655
|
1,222
|
1,259
|
1,675
|
1,918
|
2,104
|
2,276
|
2,376
|
2,353
|
1,942
|
1,733
|
472
|
124
|
466
|
-
|
-
|
|
流動資産合計
|
25,941
|
8,596
|
5,274
|
1,389
|
7,352
|
4,109
|
1,513
|
3,510
|
8,200
|
11,289
|
7,367
|
4,477
|
17,031
|
13,264
|
42,741
|
97,681
|
213,476
|
207,979
|
200,231
|
193,025
|
182,245
|
154,609
|
133,153
|
106,048
|
77,443
|
48,571
|
22,427
|
11,637
|
4,327
|
36,737
|
37,342
|
11,342
|
6,721
|
|
有形固定資産
|
2,199
|
17,906
|
19,478
|
21,802
|
23,599
|
23,617
|
24,001
|
23,716
|
23,934
|
24,621
|
24,780
|
25,065
|
23,708
|
24,562
|
25,699
|
26,930
|
27,904
|
29,159
|
30,008
|
33,815
|
37,828
|
63,978
|
88,002
|
106,286
|
127,357
|
160,174
|
168,657
|
174,381
|
170,336
|
90,233
|
80,188
|
22,668
|
22,668
|
|
固定資産合計
|
2,608
|
18,311
|
20,021
|
22,341
|
24,135
|
24,149
|
24,529
|
24,160
|
24,829
|
25,484
|
25,591
|
25,756
|
24,382
|
25,230
|
26,855
|
28,094
|
29,059
|
30,293
|
31,121
|
35,410
|
39,401
|
65,530
|
89,531
|
107,792
|
128,844
|
161,644
|
170,118
|
175,913
|
171,856
|
90,699
|
80,442
|
22,719
|
22,712
|
|
総資産
|
28,549
|
26,907
|
25,295
|
23,731
|
31,487
|
28,259
|
26,043
|
27,671
|
33,029
|
36,774
|
32,959
|
30,233
|
41,414
|
38,495
|
69,596
|
125,776
|
242,535
|
238,272
|
231,353
|
228,435
|
221,647
|
220,139
|
222,685
|
213,840
|
206,287
|
210,215
|
192,546
|
187,551
|
176,184
|
127,437
|
117,785
|
34,061
|
29,434
|
|
一年内返済予定の長期借入金
|
18
|
53
|
55
|
49
|
59
|
58
|
59
|
71
|
90
|
139
|
149
|
163
|
150
|
140
|
152
|
259
|
378
|
501
|
619
|
627
|
657
|
688
|
709
|
2,387
|
2,377
|
2,406
|
756
|
795
|
3,024
|
5,330
|
349
|
1,261
|
1,092
|
|
流動負債合計
|
802
|
1,002
|
1,657
|
2,716
|
2,152
|
1,227
|
1,543
|
916
|
1,132
|
2,184
|
1,313
|
1,688
|
2,048
|
1,968
|
2,332
|
2,082
|
1,996
|
2,545
|
2,638
|
5,885
|
4,150
|
8,407
|
17,055
|
15,430
|
13,923
|
24,229
|
11,384
|
14,572
|
16,793
|
18,697
|
12,384
|
16,201
|
12,448
|
|
長期借入金
|
2,786
|
2,952
|
3,059
|
3,034
|
3,001
|
2,932
|
2,970
|
3,519
|
3,941
|
4,487
|
4,397
|
4,432
|
4,032
|
4,423
|
8,425
|
8,528
|
8,622
|
8,766
|
8,678
|
8,523
|
8,419
|
8,114
|
7,617
|
6,286
|
6,526
|
6,441
|
7,772
|
7,711
|
5,300
|
5,161
|
5,298
|
1,996
|
-
|
|
固定負債合計
|
2,786
|
2,952
|
3,059
|
3,034
|
3,001
|
2,932
|
2,970
|
3,519
|
4,340
|
4,871
|
4,766
|
4,784
|
4,369
|
4,744
|
8,731
|
8,818
|
8,896
|
9,024
|
8,919
|
8,747
|
8,626
|
8,320
|
7,821
|
6,489
|
6,728
|
6,642
|
7,972
|
7,962
|
5,542
|
5,395
|
5,329
|
2,019
|
15
|
|
総負債
|
3,589
|
3,955
|
4,717
|
5,751
|
5,154
|
4,159
|
4,514
|
4,436
|
5,473
|
7,056
|
6,079
|
6,473
|
6,418
|
6,713
|
11,063
|
10,901
|
10,893
|
11,570
|
11,558
|
14,633
|
12,776
|
16,727
|
24,876
|
21,919
|
20,651
|
30,871
|
19,357
|
22,534
|
22,336
|
24,092
|
17,713
|
18,221
|
12,464
|
|
資本金及び資本剰余金
|
126,589
|
126,653
|
126,690
|
126,727
|
137,641
|
138,275
|
138,346
|
142,723
|
149,721
|
155,825
|
156,044
|
156,262
|
170,990
|
171,134
|
201,447
|
263,684
|
384,530
|
384,745
|
384,834
|
384,923
|
385,134
|
385,243
|
385,350
|
385,459
|
385,656
|
385,762
|
385,883
|
386,002
|
386,107
|
386,176
|
386,241
|
386,301
|
386,341
|
|
利益剰余金
|
-101,330
|
-103,424
|
-105,870
|
-108,533
|
-110,983
|
-113,764
|
-116,491
|
-118,915
|
-121,679
|
-125,706
|
-128,724
|
-132,143
|
-135,000
|
-138,800
|
-142,400
|
-148,543
|
-152,702
|
-157,932
|
-164,797
|
-170,865
|
-175,977
|
-181,513
|
-186,953
|
-193,022
|
-199,509
|
-206,017
|
-212,155
|
-220,580
|
-231,739
|
-282,253
|
-285,657
|
-369,773
|
-369,372
|
|
株主資本
|
24,959
|
22,952
|
20,577
|
17,980
|
26,333
|
24,099
|
21,529
|
23,234
|
27,556
|
29,718
|
26,880
|
23,760
|
34,996
|
31,782
|
58,532
|
114,875
|
231,642
|
226,701
|
219,795
|
213,802
|
208,871
|
203,412
|
197,808
|
191,921
|
185,636
|
179,344
|
173,189
|
165,016
|
153,847
|
103,344
|
100,071
|
15,840
|
16,970
|
|
有利子負債合計
|
2,805
|
3,005
|
3,115
|
3,084
|
3,061
|
2,990
|
3,030
|
3,591
|
4,031
|
4,626
|
4,546
|
4,595
|
4,183
|
4,563
|
8,578
|
8,788
|
9,001
|
9,268
|
9,298
|
9,150
|
9,077
|
8,803
|
8,326
|
8,673
|
8,903
|
8,847
|
8,529
|
5,020
|
8,325
|
10,491
|
5,648
|
3,257
|
1,092
|
|
純有利子負債
|
-22,668
|
-4,986
|
-1,585
|
2,591
|
-3,739
|
-528
|
1,999
|
601
|
-3,600
|
-5,775
|
-1,867
|
1,796
|
-10,567
|
-5,459
|
-30,922
|
-87,463
|
-202,399
|
-195,271
|
-189,014
|
-182,079
|
-170,798
|
-140,441
|
-119,682
|
-93,966
|
-64,897
|
-34,953
|
-9,271
|
-4,184
|
4,725
|
9,763
|
5,147
|
3,027
|
-308
|
|
DEレシオ(%)
|
11.24
|
13.1
|
15.14
|
17.15
|
11.62
|
12.41
|
14.08
|
15.46
|
14.63
|
15.57
|
16.91
|
19.34
|
11.95
|
14.36
|
14.66
|
7.65
|
3.89
|
4.09
|
4.23
|
4.28
|
4.35
|
4.33
|
4.21
|
4.52
|
4.8
|
4.93
|
4.92
|
3.04
|
5.41
|
10.15
|
5.64
|
20.56
|
6.44
|