|
(単位:千ドル)
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
15,275
|
33,857
|
9,877
|
28,862
|
36,350
|
45,286
|
48,294
|
55,782
|
69,412
|
87,691
|
87,052
|
105,903
|
92,989
|
124,933
|
133,431
|
137,469
|
|
現金 + 有価証券
|
15,275
|
33,857
|
9,877
|
28,862
|
36,350
|
45,286
|
48,294
|
55,782
|
69,412
|
87,691
|
87,052
|
105,903
|
92,989
|
124,933
|
133,431
|
137,469
|
|
売掛金
|
42,230
|
48,344
|
52,001
|
56,521
|
55,759
|
64,557
|
55,704
|
57,361
|
61,261
|
58,360
|
68,107
|
72,685
|
69,432
|
93,523
|
82,902
|
108,127
|
|
商品及び製品
|
71,067
|
63,978
|
69,401
|
76,630
|
79,246
|
70,273
|
76,343
|
82,777
|
82,546
|
80,976
|
95,759
|
95,637
|
99,583
|
82,351
|
91,786
|
109,604
|
|
流動資産合計
|
143,643
|
159,981
|
143,657
|
175,152
|
187,813
|
197,018
|
198,499
|
212,335
|
236,722
|
245,843
|
269,328
|
294,990
|
285,912
|
327,571
|
332,515
|
381,016
|
|
有形固定資産
|
33,780
|
33,053
|
35,729
|
46,997
|
45,671
|
45,285
|
45,095
|
44,531
|
43,657
|
44,647
|
46,709
|
46,718
|
46,221
|
45,243
|
45,080
|
81,909
|
|
固定資産合計
|
158,381
|
151,815
|
177,341
|
194,324
|
187,366
|
194,934
|
190,476
|
187,584
|
183,783
|
185,336
|
330,114
|
325,642
|
330,703
|
325,142
|
323,778
|
413,421
|
|
総資産
|
302,024
|
311,796
|
320,998
|
369,476
|
375,179
|
391,952
|
388,975
|
399,919
|
420,505
|
431,179
|
599,442
|
620,632
|
616,615
|
652,713
|
656,293
|
794,437
|
|
買掛金
|
21,890
|
19,328
|
27,477
|
29,145
|
24,523
|
23,406
|
27,313
|
29,640
|
30,733
|
28,418
|
30,282
|
31,489
|
27,565
|
29,644
|
32,122
|
32,004
|
|
一年内返済予定の長期借入金
|
12,904
|
13,174
|
11,700
|
10,321
|
13,285
|
12,211
|
11,119
|
10,022
|
13,251
|
12,320
|
15,234
|
13,128
|
13,134
|
11,375
|
11,380
|
16,265
|
|
流動負債合計
|
77,537
|
74,621
|
75,899
|
76,386
|
74,371
|
78,921
|
75,417
|
78,421
|
89,706
|
95,206
|
95,556
|
93,050
|
95,081
|
94,125
|
93,666
|
106,068
|
|
長期借入金
|
212,946
|
146,516
|
144,661
|
142,244
|
139,818
|
137,476
|
135,098
|
132,712
|
130,309
|
127,812
|
200,601
|
198,233
|
194,949
|
211,830
|
209,134
|
298,885
|
|
固定負債合計
|
217,150
|
148,535
|
149,154
|
146,792
|
144,248
|
147,141
|
144,108
|
140,996
|
140,802
|
138,811
|
233,185
|
228,202
|
221,253
|
247,073
|
245,065
|
355,909
|
|
総負債
|
294,687
|
223,156
|
225,053
|
223,178
|
218,619
|
226,062
|
219,525
|
219,417
|
230,508
|
234,017
|
328,741
|
321,252
|
316,334
|
341,198
|
338,731
|
461,977
|
|
資本金及び資本剰余金
|
48,673
|
127,609
|
144,981
|
194,708
|
203,758
|
206,544
|
206,455
|
208,496
|
210,547
|
212,634
|
282,180
|
302,607
|
304,711
|
306,825
|
307,629
|
310,103
|
|
利益剰余金
|
-38,589
|
-37,052
|
-49,967
|
-48,305
|
-46,352
|
-42,741
|
-38,725
|
-30,740
|
-22,693
|
-16,106
|
-12,467
|
-3,453
|
-3,351
|
6,079
|
11,468
|
19,817
|
|
株主資本
|
7,337
|
88,640
|
95,945
|
146,298
|
156,560
|
165,890
|
169,450
|
180,502
|
189,997
|
197,162
|
270,701
|
299,380
|
300,281
|
311,515
|
317,562
|
332,460
|
|
有利子負債合計
|
225,850
|
159,690
|
156,361
|
152,565
|
153,103
|
149,687
|
146,217
|
142,734
|
143,560
|
140,132
|
215,835
|
211,361
|
208,083
|
223,205
|
220,514
|
315,150
|
|
純有利子負債
|
210,575
|
125,833
|
146,484
|
123,703
|
116,753
|
104,401
|
97,923
|
86,952
|
74,148
|
52,441
|
128,783
|
105,458
|
115,094
|
98,272
|
87,083
|
177,681
|
|
DEレシオ(%)
|
3078.23
|
180.16
|
162.97
|
104.28
|
97.79
|
90.23
|
86.29
|
79.08
|
75.56
|
71.07
|
79.73
|
70.6
|
69.3
|
71.65
|
69.44
|
94.79
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|