|
(単位:千ドル)
|
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
|
55,279
|
36,876
|
34,824
|
22,989
|
16,675
|
16,289
|
9,224
|
85,194
|
35,545
|
16,201
|
8,403
|
33,310
|
26,174
|
22,551
|
22,595
|
20,930
|
15,071
|
14,839
|
17,287
|
26,100
|
26,400
|
25,200
|
30,400
|
34,400
|
29,000
|
53,400
|
48,300
|
41,400
|
35,000
|
28,800
|
28,900
|
35,400
|
18,238
|
13,888
|
20,020
|
13,628
|
|
有価証券
|
-
|
20,043
|
48,807
|
54,462
|
49,360
|
36,338
|
28,416
|
16,221
|
49,245
|
49,101
|
32,835
|
1,988
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,122
|
9,703
|
-
|
-
|
|
現金 + 有価証券
|
55,279
|
56,919
|
83,631
|
77,451
|
66,035
|
52,627
|
37,640
|
101,415
|
84,790
|
65,302
|
41,238
|
35,298
|
26,174
|
22,551
|
22,595
|
20,930
|
15,071
|
14,839
|
17,287
|
26,100
|
26,400
|
25,200
|
30,400
|
34,400
|
29,000
|
53,400
|
48,300
|
41,400
|
35,000
|
28,800
|
28,900
|
35,400
|
29,360
|
23,591
|
20,020
|
13,628
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
-
|
-
|
-
|
-
|
-
|
255
|
882
|
170
|
-
|
-
|
788
|
507
|
1,538
|
|
流動資産合計
|
56,033
|
57,654
|
84,317
|
80,484
|
67,002
|
53,480
|
39,201
|
103,229
|
86,821
|
68,189
|
42,944
|
35,468
|
27,893
|
24,046
|
25,219
|
23,505
|
16,277
|
16,022
|
18,118
|
26,699
|
27,653
|
26,523
|
42,136
|
35,274
|
29,989
|
54,862
|
49,401
|
42,567
|
36,107
|
30,815
|
30,123
|
36,115
|
29,768
|
25,113
|
21,274
|
15,964
|
|
有形固定資産
|
124
|
110
|
94
|
1,010
|
963
|
932
|
885
|
838
|
791
|
778
|
790
|
755
|
708
|
655
|
541
|
551
|
506
|
460
|
416
|
371
|
327
|
283
|
238
|
301
|
321
|
437
|
755
|
1,041
|
2,052
|
2,642
|
2,996
|
3,194
|
3,400
|
3,351
|
3,225
|
3,149
|
|
固定資産合計
|
131
|
117
|
496
|
1,474
|
1,413
|
1,395
|
1,292
|
1,233
|
1,195
|
1,192
|
1,176
|
2,066
|
1,961
|
1,821
|
1,557
|
1,538
|
1,461
|
1,383
|
1,204
|
1,122
|
939
|
855
|
767
|
785
|
757
|
823
|
1,902
|
2,128
|
3,078
|
3,605
|
3,895
|
4,027
|
4,166
|
4,048
|
3,852
|
3,704
|
|
総資産
|
56,164
|
57,771
|
84,813
|
81,958
|
68,415
|
54,875
|
40,493
|
104,462
|
88,016
|
69,381
|
44,120
|
37,534
|
29,854
|
25,867
|
26,776
|
25,043
|
17,738
|
17,405
|
19,322
|
27,821
|
28,592
|
27,378
|
42,903
|
36,059
|
30,746
|
55,685
|
51,303
|
44,695
|
39,185
|
34,420
|
34,018
|
40,142
|
33,934
|
29,161
|
25,126
|
19,668
|
|
買掛金
|
2,366
|
1,347
|
2,594
|
4,716
|
3,732
|
5,075
|
5,384
|
6,744
|
8,372
|
11,910
|
6,869
|
5,258
|
2,227
|
1,429
|
1,280
|
1,633
|
1,698
|
909
|
1,997
|
2,343
|
1,220
|
776
|
941
|
1,396
|
2,644
|
1,739
|
1,050
|
1,594
|
1,886
|
1,867
|
2,205
|
1,363
|
1,576
|
2,361
|
1,452
|
1,914
|
|
一年内返済予定の長期借入金
|
2,400
|
-
|
-
|
800
|
1,600
|
2,400
|
3,200
|
3,200
|
-
|
-
|
556
|
1,389
|
2,222
|
5,833
|
1,333
|
5,183
|
495
|
606
|
991
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
6,733
|
2,928
|
5,408
|
7,186
|
7,136
|
11,695
|
13,519
|
13,843
|
10,946
|
14,865
|
10,476
|
11,666
|
8,041
|
10,818
|
10,903
|
13,771
|
9,193
|
8,207
|
9,943
|
10,297
|
8,796
|
9,156
|
4,640
|
4,156
|
5,393
|
5,204
|
5,783
|
4,984
|
5,274
|
5,835
|
6,813
|
5,950
|
5,874
|
5,593
|
4,794
|
5,012
|
|
長期借入金
|
3,286
|
7,489
|
7,586
|
6,891
|
6,196
|
5,503
|
4,809
|
4,107
|
9,848
|
9,911
|
9,419
|
8,647
|
7,877
|
4,329
|
3,819
|
-
|
496
|
385
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
3,535
|
7,905
|
7,746
|
7,609
|
6,953
|
6,285
|
5,559
|
4,688
|
10,398
|
10,435
|
10,024
|
9,777
|
8,912
|
5,290
|
4,716
|
832
|
1,258
|
1,074
|
616
|
539
|
458
|
374
|
288
|
200
|
105
|
31,935
|
34,913
|
37,011
|
38,884
|
41,434
|
43,117
|
56,002
|
56,345
|
58,357
|
59,187
|
60,566
|
|
総負債
|
10,268
|
10,833
|
13,154
|
14,795
|
14,089
|
17,980
|
19,078
|
18,531
|
21,344
|
25,300
|
20,500
|
21,443
|
16,953
|
16,108
|
15,619
|
14,603
|
10,451
|
9,281
|
10,559
|
10,836
|
9,254
|
9,530
|
4,928
|
4,356
|
5,498
|
37,139
|
40,696
|
41,995
|
44,158
|
47,269
|
49,930
|
61,952
|
62,219
|
63,950
|
63,981
|
65,578
|
|
資本金及び資本剰余金
|
95,810
|
102,502
|
136,917
|
142,802
|
143,740
|
144,630
|
145,643
|
226,599
|
228,039
|
229,325
|
230,507
|
238,382
|
240,926
|
244,320
|
248,814
|
251,008
|
253,609
|
256,879
|
264,630
|
280,203
|
288,651
|
292,048
|
293,466
|
294,838
|
296,196
|
297,321
|
299,045
|
300,418
|
301,851
|
303,242
|
305,011
|
310,876
|
311,996
|
313,175
|
316,420
|
317,588
|
|
利益剰余金
|
-49,914
|
-55,559
|
-65,245
|
-75,618
|
-89,391
|
-107,727
|
-124,220
|
-140,667
|
-161,368
|
-185,240
|
-206,887
|
-222,291
|
-228,025
|
-234,561
|
-237,657
|
-240,568
|
-246,322
|
-248,755
|
-255,867
|
-263,218
|
-269,313
|
-274,200
|
-255,491
|
-263,135
|
-270,948
|
-278,775
|
-288,438
|
-297,718
|
-306,824
|
-316,091
|
-320,923
|
-332,686
|
-340,280
|
-347,969
|
-355,275
|
-363,498
|
|
株主資本
|
45,896
|
46,938
|
71,659
|
67,163
|
54,326
|
36,895
|
21,415
|
85,931
|
66,672
|
44,081
|
23,620
|
16,091
|
12,901
|
9,759
|
11,157
|
10,440
|
7,287
|
8,124
|
8,763
|
16,985
|
19,338
|
17,848
|
37,975
|
31,703
|
25,248
|
18,546
|
10,607
|
2,700
|
-4,973
|
-12,849
|
-15,912
|
-21,810
|
-28,285
|
-34,789
|
-38,855
|
-45,910
|
|
有利子負債合計
|
5,686
|
7,489
|
7,586
|
7,691
|
7,796
|
7,903
|
8,009
|
7,307
|
9,848
|
9,911
|
9,975
|
10,036
|
10,099
|
10,162
|
5,152
|
5,183
|
991
|
991
|
991
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-49,593
|
-49,430
|
-76,045
|
-69,760
|
-58,239
|
-44,724
|
-29,631
|
-94,108
|
-74,942
|
-55,391
|
-31,263
|
-25,262
|
-16,075
|
-12,389
|
-17,443
|
-15,747
|
-14,080
|
-13,848
|
-16,296
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
12.39
|
15.96
|
10.59
|
11.45
|
14.35
|
21.42
|
37.4
|
8.5
|
14.77
|
22.48
|
42.23
|
62.37
|
78.28
|
104.13
|
46.18
|
49.65
|
13.6
|
12.2
|
11.31
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|