|
(単位:千ドル)
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
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
|
7,536
|
6,262
|
4,971
|
9,243
|
13,172
|
12,338
|
9,687
|
22,025
|
18,909
|
14,992
|
48,927
|
43,232
|
36,797
|
62,696
|
70,955
|
64,676
|
55,659
|
41,748
|
89,919
|
73,154
|
54,849
|
31,748
|
46,617
|
63,468
|
81,870
|
85,433
|
66,613
|
36,080
|
37,118
|
25,006
|
57,026
|
25,770
|
12,443
|
17,002
|
7,324
|
8,349
|
11,248
|
13,723
|
14,103
|
23,686
|
19,423
|
17,198
|
18,900
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
57,399
|
70,371
|
69,744
|
72,640
|
29,094
|
47,532
|
53,785
|
42,194
|
36,902
|
28,216
|
17,484
|
7,182
|
106,000
|
123,339
|
139,939
|
131,864
|
113,887
|
|
現金 + 有価証券
|
7,536
|
6,262
|
4,971
|
9,243
|
13,172
|
12,338
|
9,687
|
22,025
|
18,909
|
14,992
|
48,927
|
43,232
|
36,797
|
62,696
|
70,955
|
64,676
|
55,659
|
41,748
|
89,919
|
73,154
|
54,849
|
31,748
|
46,617
|
63,468
|
81,870
|
85,433
|
124,012
|
106,451
|
106,862
|
97,647
|
86,121
|
73,303
|
66,229
|
59,197
|
44,227
|
36,565
|
28,733
|
20,905
|
120,103
|
147,025
|
159,362
|
149,062
|
132,787
|
|
流動資産合計
|
7,556
|
6,533
|
5,182
|
9,492
|
13,271
|
12,714
|
10,162
|
22,299
|
19,225
|
17,402
|
50,147
|
44,027
|
38,017
|
65,504
|
74,486
|
67,552
|
58,459
|
44,240
|
92,824
|
75,390
|
57,535
|
38,154
|
54,657
|
88,017
|
85,358
|
92,074
|
130,287
|
111,580
|
111,667
|
100,204
|
88,475
|
75,237
|
67,347
|
60,181
|
45,864
|
38,273
|
31,205
|
23,546
|
121,696
|
148,311
|
160,890
|
152,976
|
137,360
|
|
有形固定資産
|
59
|
54
|
50
|
58
|
48
|
124
|
296
|
291
|
345
|
435
|
409
|
418
|
337
|
1,432
|
2,593
|
2,671
|
2,702
|
2,705
|
2,694
|
2,912
|
4,891
|
5,083
|
4,851
|
4,547
|
4,402
|
4,067
|
3,787
|
3,517
|
2,652
|
2,392
|
2,210
|
1,989
|
1,798
|
1,613
|
1,431
|
1,273
|
1,120
|
973
|
821
|
671
|
519
|
385
|
304
|
|
固定資産合計
|
73
|
67
|
64
|
72
|
62
|
160
|
332
|
327
|
531
|
485
|
459
|
533
|
402
|
1,473
|
2,652
|
2,735
|
2,722
|
2,749
|
8,569
|
8,731
|
10,595
|
10,987
|
10,545
|
10,101
|
10,481
|
10,220
|
9,857
|
9,029
|
7,906
|
7,525
|
7,199
|
6,828
|
6,482
|
6,130
|
5,780
|
5,449
|
5,077
|
4,726
|
4,047
|
3,668
|
3,281
|
2,903
|
2,571
|
|
総資産
|
7,629
|
6,600
|
5,246
|
9,564
|
13,333
|
12,875
|
10,495
|
22,627
|
19,756
|
17,888
|
50,607
|
44,561
|
38,419
|
66,978
|
77,139
|
70,288
|
61,181
|
46,989
|
101,393
|
84,122
|
68,130
|
49,142
|
65,203
|
98,118
|
95,839
|
102,294
|
140,145
|
120,609
|
119,573
|
107,730
|
95,675
|
82,066
|
73,830
|
66,311
|
51,645
|
43,723
|
36,283
|
28,272
|
125,744
|
151,979
|
164,171
|
155,879
|
139,931
|
|
買掛金
|
482
|
344
|
188
|
1,069
|
728
|
1,314
|
1,230
|
1,962
|
2,768
|
3,419
|
3,266
|
3,859
|
3,776
|
3,130
|
4,169
|
3,081
|
6,153
|
6,345
|
8,962
|
7,490
|
6,193
|
11,091
|
9,960
|
12,697
|
11,080
|
7,381
|
3,615
|
1,878
|
2,545
|
1,782
|
2,696
|
1,986
|
1,374
|
2,173
|
1,322
|
1,505
|
4,713
|
3,178
|
2,081
|
1,152
|
2,887
|
4,786
|
4,068
|
|
流動負債合計
|
613
|
738
|
554
|
2,340
|
1,875
|
3,630
|
4,076
|
4,958
|
6,427
|
8,898
|
6,955
|
6,913
|
6,335
|
8,204
|
10,276
|
13,450
|
16,928
|
18,089
|
52,040
|
29,441
|
30,549
|
34,887
|
34,652
|
42,094
|
41,403
|
31,897
|
23,605
|
18,736
|
17,143
|
17,007
|
15,117
|
15,629
|
17,469
|
12,639
|
14,358
|
16,385
|
31,542
|
31,894
|
25,923
|
23,980
|
11,625
|
11,818
|
11,620
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,856
|
18,029
|
18,199
|
18,373
|
18,550
|
15,636
|
13,728
|
11,612
|
9,385
|
15,984
|
13,972
|
11,319
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
0
|
0
|
0
|
454
|
284
|
260
|
14
|
15
|
15
|
70
|
65
|
60
|
104
|
989
|
1,323
|
1,352
|
1,382
|
1,375
|
7,051
|
7,307
|
7,940
|
8,097
|
7,859
|
7,609
|
25,210
|
25,122
|
25,022
|
24,913
|
24,801
|
21,614
|
19,402
|
16,967
|
14,415
|
20,681
|
20,827
|
17,816
|
4,430
|
3,283
|
2,855
|
2,456
|
2,048
|
1,633
|
1,205
|
|
総負債
|
613
|
738
|
554
|
2,795
|
2,160
|
3,890
|
4,091
|
4,974
|
6,442
|
8,968
|
7,021
|
6,974
|
6,439
|
9,194
|
11,600
|
14,803
|
18,310
|
19,465
|
59,092
|
36,748
|
38,489
|
42,984
|
42,512
|
49,704
|
66,613
|
57,020
|
48,628
|
43,649
|
41,945
|
38,622
|
34,519
|
32,596
|
31,884
|
33,321
|
35,186
|
34,202
|
35,972
|
35,177
|
28,778
|
26,436
|
13,673
|
13,451
|
12,825
|
|
資本金及び資本剰余金
|
10,182
|
10,289
|
10,654
|
15,294
|
21,953
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
148,894
|
189,906
|
192,826
|
195,883
|
198,981
|
245,172
|
308,999
|
324,707
|
349,368
|
411,704
|
414,261
|
417,110
|
418,904
|
420,495
|
422,009
|
423,354
|
425,196
|
426,352
|
428,153
|
428,981
|
429,780
|
540,876
|
579,511
|
617,654
|
619,286
|
621,000
|
|
利益剰余金
|
-3,167
|
-4,428
|
-5,963
|
-8,526
|
-10,780
|
-13,278
|
-16,171
|
-20,360
|
-25,707
|
-33,277
|
-40,742
|
-48,039
|
-55,005
|
-65,699
|
-77,394
|
-89,463
|
-104,065
|
-121,371
|
-147,606
|
-145,453
|
-166,244
|
-192,824
|
-222,481
|
-260,587
|
-295,482
|
-304,094
|
-320,159
|
-337,297
|
-339,474
|
-349,734
|
-359,172
|
-372,420
|
-381,202
|
-392,081
|
-409,826
|
-418,609
|
-428,663
|
-436,684
|
-443,583
|
-453,600
|
-467,400
|
-476,900
|
-493,900
|
|
株主資本
|
7,015
|
5,862
|
4,691
|
6,769
|
11,173
|
8,985
|
6,404
|
17,653
|
13,314
|
8,919
|
43,586
|
37,586
|
31,980
|
57,783
|
65,539
|
55,485
|
42,870
|
27,524
|
42,300
|
47,373
|
29,640
|
6,157
|
22,691
|
48,413
|
29,225
|
45,274
|
91,516
|
76,959
|
77,628
|
69,108
|
61,155
|
49,469
|
41,946
|
32,990
|
16,458
|
9,520
|
311
|
-6,905
|
96,965
|
125,543
|
150,498
|
142,428
|
127,106
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,856
|
18,029
|
18,199
|
18,373
|
18,550
|
15,636
|
13,728
|
11,612
|
9,385
|
15,984
|
13,972
|
11,319
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-64,015
|
-67,405
|
-105,814
|
-88,079
|
-88,313
|
-82,011
|
-72,393
|
-61,691
|
-56,844
|
-43,213
|
-30,255
|
-25,247
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
61.1
|
39.82
|
19.89
|
23.87
|
23.9
|
22.63
|
22.45
|
23.47
|
22.38
|
48.45
|
84.89
|
118.89
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|