|
(単位:千ドル)
|
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
|
59,403
|
34,737
|
20,786
|
61,033
|
54,428
|
58,726
|
36,810
|
61,389
|
52,264
|
64,826
|
64,941
|
68,603
|
70,175
|
76,888
|
73,441
|
80,743
|
44,735
|
37,981
|
50,588
|
35,004
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43,644
|
50,598
|
49,466
|
52,321
|
|
現金 + 有価証券
|
59,403
|
34,737
|
20,786
|
61,033
|
54,428
|
58,726
|
36,810
|
61,389
|
52,264
|
64,826
|
64,941
|
68,603
|
70,175
|
76,888
|
73,441
|
80,743
|
88,379
|
88,579
|
100,054
|
87,325
|
|
売掛金
|
34,753
|
39,223
|
44,350
|
39,241
|
45,468
|
36,145
|
44,361
|
48,923
|
48,537
|
44,680
|
45,357
|
46,466
|
41,608
|
62,467
|
47,663
|
42,610
|
39,913
|
44,944
|
54,120
|
66,292
|
|
商品及び製品
|
25,398
|
13,469
|
11,712
|
8,930
|
6,617
|
5,481
|
7,489
|
9,480
|
12,259
|
14,268
|
13,696
|
16,226
|
18,817
|
42,710
|
37,686
|
38,602
|
39,080
|
39,788
|
38,308
|
39,403
|
|
流動資産合計
|
135,463
|
104,492
|
94,254
|
124,069
|
119,348
|
112,545
|
103,498
|
125,115
|
116,692
|
126,494
|
132,262
|
137,849
|
133,549
|
184,960
|
171,062
|
172,474
|
177,852
|
181,156
|
202,549
|
213,550
|
|
有形固定資産
|
7,349
|
3,773
|
2,437
|
2,172
|
1,915
|
1,678
|
1,527
|
1,329
|
1,133
|
935
|
744
|
544
|
877
|
804
|
770
|
704
|
664
|
624
|
586
|
550
|
|
投資有価証券
|
1,579
|
-
|
1,579
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
210,261
|
228,305
|
209,020
|
201,355
|
192,668
|
186,760
|
223,049
|
214,020
|
205,284
|
196,850
|
281,651
|
276,425
|
271,630
|
195,068
|
115,357
|
109,491
|
101,591
|
94,843
|
82,183
|
72,876
|
|
総資産
|
345,724
|
332,797
|
303,274
|
325,424
|
312,016
|
299,305
|
326,547
|
339,135
|
321,976
|
323,344
|
413,913
|
414,274
|
405,179
|
380,028
|
286,419
|
281,965
|
279,443
|
275,999
|
284,732
|
286,426
|
|
買掛金
|
28,535
|
22,981
|
14,808
|
10,609
|
16,483
|
7,666
|
6,685
|
8,523
|
9,415
|
8,374
|
5,991
|
6,173
|
11,182
|
19,004
|
13,439
|
15,650
|
15,271
|
13,153
|
14,736
|
8,896
|
|
一年内返済予定の長期借入金
|
7,374
|
11,010
|
11,942
|
12,338
|
12,222
|
12,257
|
12,174
|
12,271
|
11,662
|
2,175
|
470
|
470
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
134,372
|
131,374
|
132,686
|
109,090
|
116,914
|
100,480
|
135,019
|
138,527
|
116,150
|
92,296
|
95,316
|
94,545
|
79,478
|
114,289
|
93,443
|
92,444
|
92,184
|
90,104
|
114,688
|
128,832
|
|
長期借入金
|
91,834
|
77,235
|
72,160
|
71,834
|
66,751
|
66,410
|
61,319
|
61,250
|
49,500
|
65,982
|
66,403
|
38,151
|
38,251
|
38,866
|
38,514
|
38,621
|
38,729
|
38,840
|
38,813
|
38,929
|
|
固定負債合計
|
126,374
|
125,473
|
115,074
|
111,031
|
102,837
|
101,965
|
89,114
|
88,746
|
77,457
|
96,133
|
92,872
|
69,065
|
71,430
|
72,866
|
54,973
|
55,027
|
55,106
|
55,377
|
48,963
|
49,064
|
|
総負債
|
260,746
|
256,847
|
247,760
|
220,121
|
219,751
|
202,445
|
224,133
|
227,273
|
193,607
|
188,429
|
188,188
|
163,610
|
150,908
|
187,155
|
148,416
|
147,471
|
147,290
|
145,481
|
163,651
|
177,896
|
|
資本金及び資本剰余金
|
478,048
|
479,542
|
483,459
|
528,704
|
529,835
|
530,693
|
531,640
|
532,024
|
540,697
|
543,069
|
545,326
|
573,749
|
568,886
|
787,032
|
789,546
|
790,547
|
791,880
|
793,166
|
794,205
|
795,195
|
|
利益剰余金
|
-393,070
|
-403,592
|
-427,945
|
-423,401
|
-437,570
|
-433,833
|
-429,226
|
-420,162
|
-412,328
|
-408,154
|
-319,601
|
-323,085
|
-314,615
|
-594,159
|
-651,543
|
-656,053
|
-659,727
|
-662,648
|
-673,124
|
-686,665
|
|
株主資本
|
84,978
|
75,950
|
55,514
|
105,303
|
92,265
|
96,860
|
102,414
|
111,862
|
128,369
|
134,915
|
225,725
|
250,664
|
254,271
|
192,873
|
138,003
|
134,494
|
132,153
|
130,518
|
121,081
|
108,530
|
|
有利子負債合計
|
99,208
|
88,245
|
84,102
|
84,172
|
78,973
|
78,667
|
73,493
|
73,521
|
61,162
|
68,157
|
66,873
|
38,621
|
38,251
|
38,866
|
38,514
|
38,621
|
38,729
|
38,840
|
38,813
|
38,929
|
|
純有利子負債
|
39,805
|
53,508
|
63,316
|
23,139
|
24,545
|
19,941
|
36,683
|
12,132
|
8,898
|
3,331
|
1,932
|
-29,982
|
-31,924
|
-38,022
|
-34,927
|
-42,122
|
-49,650
|
-49,739
|
-61,241
|
-48,396
|
|
DEレシオ(%)
|
116.75
|
116.19
|
151.5
|
79.93
|
85.59
|
81.22
|
71.76
|
65.72
|
47.65
|
50.52
|
29.63
|
15.41
|
15.04
|
20.15
|
27.91
|
28.72
|
29.31
|
29.76
|
32.06
|
35.87
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|