|
(単位:千ドル)
|
1Q12
|
2Q12
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,487
|
-
|
-
|
-
|
-
|
9,180
|
7,449
|
5,696
|
3,548
|
1,304
|
2,391
|
853
|
316
|
1,041
|
2,907
|
2,268
|
1,318
|
999
|
16
|
3,029
|
2,374
|
1,816
|
1,969
|
6,821
|
6,261
|
5,532
|
4,284
|
3,533
|
2,837
|
2,808
|
1,566
|
952
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,487
|
-
|
-
|
-
|
-
|
9,180
|
7,449
|
5,696
|
3,548
|
1,304
|
2,391
|
853
|
316
|
1,041
|
2,907
|
2,268
|
1,318
|
999
|
16
|
3,029
|
2,374
|
1,816
|
1,969
|
6,821
|
6,261
|
5,532
|
4,284
|
3,533
|
2,837
|
2,808
|
1,566
|
952
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売掛金
|
-
|
-
|
19
|
12
|
4
|
68
|
83
|
108
|
105
|
46
|
69
|
119
|
233
|
318
|
254
|
131
|
237
|
463
|
611
|
301
|
349
|
486
|
656
|
357
|
642
|
822
|
1,201
|
284
|
555
|
405
|
484
|
425
|
578
|
544
|
1,181
|
1,222
|
1,719
|
1,245
|
1,142
|
126
|
571
|
362
|
1,159
|
821
|
1,366
|
671
|
1,663
|
829
|
1,499
|
|
商品及び製品
|
-
|
-
|
37
|
52
|
61
|
76
|
73
|
147
|
151
|
165
|
272
|
310
|
320
|
265
|
228
|
317
|
275
|
296
|
751
|
1,415
|
1,546
|
1,418
|
1,082
|
1,226
|
1,197
|
907
|
775
|
634
|
671
|
809
|
832
|
870
|
764
|
1,032
|
1,177
|
705
|
850
|
1,570
|
602
|
1,048
|
1,055
|
970
|
748
|
1,214
|
1,284
|
1,534
|
770
|
1,500
|
1,128
|
|
流動資産合計
|
9
|
63
|
192
|
1,137
|
750
|
2,790
|
2,193
|
1,574
|
1,088
|
5,582
|
3,894
|
1,978
|
4,072
|
1,950
|
2,019
|
9,655
|
8,059
|
6,541
|
5,028
|
3,045
|
4,440
|
2,801
|
2,150
|
2,723
|
4,869
|
4,038
|
3,356
|
2,028
|
5,157
|
4,637
|
4,088
|
3,301
|
3,513
|
8,587
|
8,843
|
7,666
|
7,438
|
6,757
|
5,006
|
4,373
|
3,583
|
2,491
|
3,201
|
4,153
|
4,067
|
2,729
|
3,090
|
2,723
|
4,800
|
|
有形固定資産
|
-
|
-
|
319
|
308
|
315
|
362
|
465
|
524
|
539
|
545
|
617
|
619
|
1,078
|
1,390
|
1,543
|
1,494
|
1,599
|
1,612
|
1,726
|
1,760
|
2,179
|
2,170
|
2,413
|
2,500
|
2,535
|
2,507
|
2,520
|
2,406
|
2,288
|
2,161
|
2,052
|
1,922
|
1,820
|
1,700
|
1,737
|
1,588
|
1,456
|
1,346
|
1,241
|
389
|
297
|
627
|
487
|
409
|
350
|
300
|
390
|
333
|
308
|
|
固定資産合計
|
0
|
0
|
368
|
355
|
1,043
|
1,077
|
1,178
|
1,221
|
1,222
|
1,213
|
1,270
|
1,265
|
1,698
|
2,019
|
2,208
|
2,167
|
2,257
|
2,254
|
2,376
|
2,387
|
2,791
|
2,771
|
2,997
|
3,038
|
3,080
|
3,251
|
3,236
|
3,097
|
2,952
|
2,798
|
2,666
|
2,515
|
2,383
|
2,225
|
2,233
|
2,052
|
1,887
|
1,745
|
1,607
|
720
|
595
|
909
|
752
|
657
|
681
|
602
|
682
|
595
|
537
|
|
総資産
|
9
|
63
|
560
|
1,493
|
1,793
|
3,867
|
3,371
|
2,795
|
2,311
|
6,796
|
5,164
|
3,244
|
5,770
|
3,970
|
4,228
|
11,823
|
10,316
|
8,796
|
7,404
|
5,433
|
7,231
|
5,572
|
5,148
|
5,761
|
7,949
|
7,289
|
6,592
|
5,125
|
8,109
|
7,435
|
6,755
|
5,817
|
5,897
|
10,812
|
11,076
|
9,719
|
9,326
|
8,502
|
6,613
|
5,093
|
4,178
|
3,400
|
3,953
|
4,810
|
4,748
|
3,331
|
3,772
|
3,318
|
5,337
|
|
買掛金
|
-
|
-
|
240
|
126
|
124
|
175
|
149
|
175
|
76
|
133
|
212
|
162
|
255
|
380
|
262
|
153
|
202
|
354
|
401
|
421
|
531
|
598
|
718
|
1,101
|
742
|
604
|
651
|
625
|
557
|
429
|
468
|
353
|
336
|
641
|
1,418
|
974
|
1,377
|
1,277
|
1,802
|
-
|
1,306
|
775
|
1,692
|
1,670
|
1,328
|
843
|
1,220
|
1,200
|
1,422
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14
|
14
|
11
|
11
|
3
|
3
|
3
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
95
|
99
|
103
|
|
流動負債合計
|
291
|
285
|
883
|
312
|
826
|
965
|
1,037
|
1,115
|
1,188
|
1,588
|
1,433
|
948
|
1,447
|
1,527
|
1,281
|
904
|
1,091
|
1,412
|
1,412
|
1,271
|
2,097
|
1,954
|
2,143
|
2,071
|
3,774
|
3,545
|
3,282
|
1,882
|
1,283
|
1,091
|
1,142
|
2,104
|
3,491
|
1,842
|
2,628
|
1,496
|
1,879
|
1,761
|
2,387
|
2,572
|
2,333
|
1,937
|
2,660
|
2,307
|
2,086
|
1,544
|
2,218
|
2,616
|
2,451
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49
|
42
|
30
|
28
|
8
|
7
|
7
|
6
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
151
|
124
|
97
|
|
固定負債合計
|
-
|
-
|
0
|
155
|
172
|
193
|
217
|
247
|
15
|
28
|
52
|
49
|
42
|
30
|
28
|
8
|
7
|
7
|
6
|
0
|
2,744
|
2,818
|
3,029
|
3,725
|
1,388
|
1,395
|
1,282
|
2,960
|
1,381
|
1,991
|
2,011
|
1,388
|
707
|
613
|
555
|
47
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
126
|
111
|
151
|
124
|
97
|
|
総負債
|
-
|
-
|
883
|
467
|
999
|
1,158
|
1,255
|
1,363
|
1,203
|
1,617
|
1,486
|
998
|
1,489
|
1,558
|
1,309
|
913
|
1,099
|
1,419
|
1,418
|
1,271
|
4,841
|
4,772
|
5,172
|
5,796
|
5,163
|
4,941
|
4,565
|
4,842
|
2,665
|
3,082
|
3,154
|
3,493
|
4,199
|
2,455
|
3,184
|
1,543
|
1,913
|
1,761
|
2,387
|
2,572
|
2,333
|
1,937
|
2,660
|
2,307
|
2,212
|
1,655
|
2,369
|
2,740
|
2,548
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
4,544
|
4,843
|
7,739
|
7,943
|
8,215
|
8,684
|
14,034
|
14,236
|
14,923
|
21,717
|
22,357
|
25,230
|
35,829
|
36,496
|
36,813
|
37,508
|
37,992
|
38,560
|
38,785
|
39,859
|
41,118
|
46,787
|
46,922
|
47,130
|
47,030
|
52,934
|
53,023
|
53,148
|
53,223
|
53,189
|
60,145
|
60,187
|
60,341
|
60,472
|
60,537
|
60,730
|
60,905
|
61,139
|
61,082
|
61,388
|
63,299
|
63,781
|
63,932
|
64,172
|
64,199
|
67,171
|
|
利益剰余金
|
-
|
-
|
-
|
-3,519
|
-4,050
|
-5,031
|
-5,827
|
-6,742
|
-7,503
|
-8,809
|
-10,539
|
-12,676
|
-17,437
|
-19,946
|
-22,313
|
-24,920
|
-27,279
|
-29,437
|
-31,523
|
-33,831
|
-36,170
|
-37,985
|
-39,885
|
-41,154
|
-44,002
|
-44,575
|
-45,104
|
-46,748
|
-47,491
|
-48,670
|
-49,548
|
-50,900
|
-51,492
|
-51,789
|
-52,296
|
-52,165
|
-53,060
|
-53,796
|
-56,504
|
-58,384
|
-59,294
|
-59,619
|
-60,095
|
-60,796
|
-61,245
|
-62,256
|
-62,769
|
-63,621
|
-64,382
|
|
株主資本
|
-283
|
-222
|
-324
|
1,025
|
793
|
2,709
|
2,116
|
1,432
|
1,107
|
5,178
|
3,677
|
2,246
|
4,281
|
2,411
|
2,918
|
10,910
|
9,217
|
7,377
|
5,986
|
4,161
|
2,390
|
800
|
-25
|
-36
|
2,786
|
2,347
|
2,026
|
283
|
5,444
|
4,353
|
3,600
|
2,324
|
1,698
|
8,357
|
7,892
|
8,175
|
7,412
|
6,741
|
4,226
|
2,521
|
1,845
|
1,463
|
1,293
|
2,503
|
2,536
|
1,676
|
1,403
|
578
|
2,789
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
63
|
56
|
42
|
39
|
12
|
11
|
10
|
9
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
246
|
223
|
200
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-9,169
|
-7,439
|
-5,686
|
-3,539
|
-1,305
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.83
|
1.32
|
1.76
|
1.35
|
0.12
|
0.13
|
0.15
|
0.17
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17.53
|
38.58
|
7.17
|
|
運転資本
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|