|
(単位:千ドル)
|
2013/12
|
2014/12
|
2015/12
|
2016/12
|
2017/12
|
2018/12
|
2019/12
|
2020/12
|
2021/12
|
2023/1
|
2023/12
|
2024/12
|
|
現金同等物
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
112
|
-
|
-
|
353
|
|
現金 + 有価証券
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
112
|
-
|
-
|
353
|
|
売掛金
|
23,347
|
22,030
|
32,324
|
33,328
|
36,707
|
37,606
|
39,423
|
41,493
|
48,132
|
66,284
|
56,776
|
40,194
|
|
流動資産合計
|
25,249
|
23,273
|
33,319
|
34,434
|
37,990
|
38,613
|
40,737
|
43,648
|
60,170
|
76,161
|
66,911
|
45,347
|
|
有形固定資産
|
523
|
667
|
1,489
|
1,910
|
2,039
|
2,556
|
3,545
|
3,723
|
4,331
|
2,081
|
1,217
|
1,137
|
|
固定資産合計
|
33,372
|
30,499
|
51,079
|
46,779
|
66,642
|
61,655
|
74,848
|
86,629
|
88,123
|
118,511
|
111,606
|
104,764
|
|
総資産
|
58,622
|
53,772
|
84,399
|
81,214
|
104,632
|
100,268
|
115,586
|
130,278
|
148,293
|
194,673
|
178,517
|
150,111
|
|
買掛金
|
1,933
|
1,114
|
1,572
|
951
|
1,909
|
146
|
479
|
219
|
401
|
586
|
95
|
80
|
|
一年内返済予定の長期借入金
|
2,378
|
2,250
|
0
|
-
|
2,923
|
4,242
|
375
|
2,625
|
3,562
|
4,000
|
34,000
|
3,801
|
|
流動負債合計
|
16,858
|
14,650
|
23,303
|
15,249
|
21,670
|
18,059
|
13,706
|
18,264
|
28,383
|
28,206
|
85,055
|
25,920
|
|
長期借入金
|
2,378
|
14,937
|
14,607
|
0
|
20,578
|
5,767
|
7,125
|
26,300
|
23,300
|
36,000
|
-
|
32,527
|
|
固定負債合計
|
33,660
|
22,759
|
35,167
|
25,476
|
43,828
|
16,507
|
33,422
|
46,556
|
43,318
|
65,729
|
7,926
|
41,922
|
|
総負債
|
50,519
|
37,409
|
58,471
|
40,725
|
65,498
|
34,566
|
47,129
|
64,820
|
71,701
|
93,936
|
92,981
|
67,842
|
|
資本金及び資本剰余金
|
1,121
|
10,800
|
20,520
|
36,229
|
37,762
|
57,702
|
59,693
|
60,530
|
61,941
|
67,073
|
68,603
|
70,313
|
|
利益剰余金
|
6,981
|
5,562
|
5,407
|
4,259
|
1,371
|
7,999
|
8,763
|
5,049
|
14,592
|
33,663
|
16,933
|
11,956
|
|
株主資本
|
8,102
|
16,363
|
25,928
|
40,488
|
39,134
|
65,702
|
68,456
|
65,457
|
76,592
|
100,736
|
85,536
|
82,269
|
|
有利子負債合計
|
4,756
|
16,891
|
14,607
|
0
|
23,502
|
10,010
|
7,500
|
28,925
|
26,862
|
40,000
|
34,000
|
36,328
|
|
純有利子負債
|
4,756
|
16,891
|
14,607
|
0
|
23,502
|
10,010
|
-
|
-
|
26,750
|
-
|
-
|
35,975
|
|
DEレシオ(%)
|
58.7
|
103.23
|
56.34
|
0
|
60.06
|
15.24
|
10.96
|
44.19
|
35.07
|
39.71
|
39.75
|
44.16
|