|
(単位:千ドル)
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
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
|
3,307
|
21,161
|
16,601
|
11,879
|
8,815
|
5,127
|
3,000
|
5,500
|
24,000
|
2,472
|
2,669
|
2,364
|
7,055
|
10,746
|
16,276
|
9,565
|
5,454
|
3,728
|
5,836
|
45,604
|
33,671
|
19,106
|
38,594
|
40,625
|
71,897
|
54,863
|
38,796
|
11,490
|
17,177
|
13,318
|
16,881
|
6,453
|
10,312
|
7,547
|
110,312
|
93,557
|
82,030
|
134,696
|
125,239
|
|
現金 + 有価証券
|
3,307
|
21,161
|
16,601
|
11,879
|
8,815
|
5,127
|
3,000
|
5,500
|
24,000
|
2,472
|
2,669
|
2,364
|
7,055
|
10,746
|
16,276
|
9,565
|
5,454
|
3,728
|
5,836
|
45,604
|
33,671
|
19,106
|
38,594
|
40,625
|
71,897
|
54,863
|
38,796
|
11,490
|
17,177
|
13,318
|
16,881
|
6,453
|
10,312
|
7,547
|
110,312
|
93,557
|
82,030
|
134,696
|
125,239
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
38
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
382
|
3,440
|
1,540
|
1,064
|
1,110
|
1,046
|
617
|
402
|
21
|
16
|
12
|
9
|
3
|
-
|
20
|
16
|
38
|
25
|
23
|
22
|
20
|
19
|
18
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
3,413
|
21,622
|
16,892
|
13,130
|
9,492
|
5,662
|
3,458
|
5,951
|
28,106
|
10,991
|
13,392
|
11,838
|
18,473
|
21,931
|
26,744
|
13,899
|
12,589
|
17,724
|
25,485
|
50,244
|
41,032
|
26,005
|
46,096
|
47,364
|
77,006
|
61,845
|
43,659
|
15,021
|
19,450
|
16,416
|
19,253
|
7,519
|
12,659
|
8,395
|
111,213
|
95,894
|
86,148
|
138,890
|
126,941
|
|
有形固定資産
|
41
|
35
|
37
|
40
|
40
|
43
|
39
|
33
|
34
|
44
|
58
|
58
|
92
|
586
|
1,477
|
1,525
|
1,496
|
-
|
1,416
|
1,740
|
1,707
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
2,038
|
35
|
37
|
40
|
90
|
106
|
102
|
96
|
97
|
32,132
|
51,968
|
50,306
|
49,139
|
48,318
|
48,125
|
45,721
|
44,604
|
18,384
|
18,634
|
18,960
|
18,154
|
17,749
|
17,249
|
16,721
|
18,350
|
18,369
|
18,240
|
17,203
|
17,097
|
16,951
|
16,982
|
16,716
|
16,611
|
12,598
|
12,515
|
12,413
|
12,307
|
11,842
|
11,582
|
|
総資産
|
5,451
|
21,657
|
16,929
|
13,171
|
9,582
|
5,768
|
3,560
|
6,047
|
28,203
|
43,124
|
65,360
|
62,145
|
67,612
|
70,250
|
74,870
|
59,620
|
57,193
|
36,108
|
44,119
|
69,204
|
59,187
|
43,755
|
63,345
|
64,085
|
95,356
|
80,214
|
61,899
|
32,224
|
36,547
|
33,367
|
36,235
|
24,235
|
29,270
|
20,993
|
123,728
|
108,307
|
98,455
|
150,732
|
138,523
|
|
買掛金
|
1,951
|
678
|
591
|
756
|
809
|
1,010
|
595
|
327
|
312
|
1,298
|
3,165
|
2,939
|
1,535
|
1,446
|
1,249
|
1,445
|
826
|
2,077
|
2,725
|
2,557
|
1,926
|
2,573
|
11,913
|
3,965
|
3,568
|
3,369
|
3,757
|
2,164
|
1,447
|
2,882
|
5,565
|
751
|
789
|
446
|
916
|
654
|
1,811
|
283
|
681
|
|
一年内返済予定の長期借入金
|
3,128
|
3,208
|
3,304
|
3,390
|
3,189
|
2,353
|
1,492
|
607
|
0
|
0
|
787
|
1,050
|
1,050
|
1,050
|
1,050
|
1,050
|
1,050
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
6,654
|
5,849
|
6,172
|
6,585
|
7,495
|
4,311
|
2,736
|
1,662
|
4,833
|
11,406
|
14,788
|
19,045
|
24,911
|
26,216
|
28,134
|
18,765
|
17,262
|
12,160
|
15,329
|
14,595
|
16,571
|
15,224
|
26,360
|
21,674
|
19,038
|
19,888
|
17,893
|
15,395
|
18,149
|
22,114
|
23,245
|
22,454
|
6,005
|
4,618
|
215,700
|
96,397
|
60,674
|
6,960
|
5,615
|
|
長期借入金
|
3,195
|
2,353
|
1,487
|
611
|
-
|
0
|
-
|
-
|
-
|
-
|
14,590
|
14,376
|
14,352
|
14,327
|
14,303
|
14,279
|
14,254
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
3,302
|
2,724
|
1,876
|
1,015
|
1,500
|
1,250
|
1,250
|
1,250
|
1,250
|
3,858
|
25,989
|
23,880
|
23,192
|
23,126
|
23,614
|
23,159
|
21,710
|
2,952
|
3,201
|
4,031
|
4,048
|
3,968
|
3,830
|
20,823
|
36,009
|
37,244
|
37,663
|
22,780
|
20,426
|
22,168
|
19,257
|
8,750
|
8,570
|
9,071
|
9,113
|
14,061
|
15,047
|
10,740
|
10,293
|
|
総負債
|
9,956
|
8,573
|
8,048
|
7,600
|
8,995
|
5,561
|
3,986
|
2,912
|
6,083
|
15,264
|
40,777
|
42,925
|
48,104
|
49,342
|
51,749
|
41,924
|
38,972
|
15,113
|
18,530
|
18,626
|
20,620
|
19,193
|
30,190
|
42,497
|
55,047
|
57,132
|
55,556
|
38,175
|
38,575
|
44,282
|
42,502
|
31,204
|
14,575
|
13,689
|
224,813
|
110,458
|
75,721
|
17,700
|
15,908
|
|
資本金及び資本剰余金
|
17,063
|
66,647
|
67,584
|
67,798
|
68,983
|
70,242
|
71,569
|
76,929
|
77,193
|
83,369
|
83,975
|
87,274
|
112,167
|
119,122
|
128,789
|
129,588
|
134,130
|
135,283
|
160,995
|
199,265
|
200,713
|
202,351
|
241,624
|
247,163
|
283,279
|
285,248
|
290,560
|
291,253
|
291,984
|
292,918
|
307,512
|
314,769
|
341,661
|
342,438
|
343,882
|
344,353
|
356,000
|
503,295
|
506,027
|
|
利益剰余金
|
-49,915
|
-53,564
|
-58,704
|
-62,228
|
-68,397
|
-70,036
|
-71,996
|
-73,795
|
-55,100
|
-58,166
|
-62,000
|
-68,056
|
-92,660
|
-98,200
|
-105,700
|
-111,900
|
-115,900
|
-114,291
|
-135,408
|
-148,690
|
-162,100
|
-177,800
|
-208,500
|
-225,600
|
-243,000
|
-262,200
|
-284,200
|
-297,200
|
-294,000
|
-303,800
|
-313,800
|
-321,738
|
-326,966
|
-335,134
|
-456,424
|
-357,961
|
-334,924
|
-370,263
|
-383,412
|
|
株主資本
|
-32,851
|
13,083
|
8,881
|
5,570
|
586
|
207
|
-426
|
3,135
|
22,120
|
27,859
|
24,582
|
19,219
|
19,507
|
20,907
|
23,120
|
17,696
|
18,221
|
20,995
|
25,588
|
50,578
|
38,567
|
24,561
|
33,155
|
21,588
|
40,309
|
23,082
|
6,343
|
-5,951
|
-2,028
|
-10,915
|
-6,267
|
-6,969
|
14,695
|
7,304
|
-112,542
|
-13,608
|
21,076
|
133,032
|
122,615
|
|
有利子負債合計
|
6,324
|
5,561
|
4,791
|
4,002
|
3,189
|
2,353
|
1,492
|
607
|
0
|
0
|
15,377
|
15,426
|
15,402
|
15,377
|
15,353
|
15,329
|
15,304
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
3,016
|
-15,601
|
-11,810
|
-7,878
|
-5,626
|
-2,775
|
-1,508
|
-4,893
|
-24,000
|
-2,473
|
12,708
|
13,062
|
8,347
|
4,631
|
-923
|
5,763
|
9,850
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-19.25
|
42.51
|
53.95
|
71.84
|
543.57
|
1137.03
|
-350.52
|
19.38
|
0
|
0
|
62.55
|
80.27
|
78.95
|
73.55
|
66.41
|
86.62
|
83.99
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|