|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
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
|
2Q25
|
3Q25
|
|
現金同等物
|
11
|
117
|
279
|
214
|
3,561
|
6,336
|
245
|
340
|
2,890
|
1,778
|
3,771
|
560
|
6,219
|
2,203
|
485
|
1,807
|
8,240
|
6,139
|
7,549
|
7,574
|
12,448
|
10,219
|
14,394
|
7,892
|
11,903
|
3,242
|
117
|
215
|
199
|
154
|
63
|
143
|
3,467
|
200
|
41
|
282
|
6,710
|
6,832
|
3,658
|
613
|
4,702
|
1,904
|
2,052
|
1,598
|
4,141
|
2,342
|
3,076
|
1,742
|
765
|
1,851
|
683
|
829
|
1,103
|
1,982
|
1,053
|
|
現金 + 有価証券
|
11
|
117
|
279
|
214
|
3,561
|
6,336
|
245
|
340
|
2,890
|
1,778
|
3,771
|
560
|
6,219
|
2,203
|
485
|
1,807
|
8,240
|
6,139
|
7,549
|
7,574
|
12,448
|
10,219
|
14,394
|
7,892
|
11,903
|
3,242
|
117
|
215
|
199
|
154
|
63
|
143
|
3,467
|
200
|
41
|
282
|
6,710
|
6,832
|
3,658
|
613
|
4,702
|
1,904
|
2,052
|
1,598
|
4,141
|
2,342
|
3,076
|
1,742
|
765
|
1,851
|
683
|
829
|
1,103
|
1,982
|
1,053
|
|
売掛金
|
681
|
219
|
315
|
882
|
656
|
1,084
|
524
|
293
|
319
|
696
|
1,129
|
912
|
809
|
1,229
|
2,583
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
18,383
|
16,526
|
15,540
|
11,839
|
14,519
|
12,469
|
13,282
|
10,930
|
15,117
|
15,033
|
17,240
|
13,607
|
18,042
|
19,055
|
19,301
|
15,468
|
18,130
|
17,564
|
17,513
|
14,785
|
16,783
|
15,532
|
16,375
|
15,821
|
15,558
|
16,771
|
22,844
|
19,788
|
20,759
|
19,780
|
22,165
|
19,534
|
20,449
|
21,941
|
23,640
|
17,732
|
17,330
|
19,191
|
22,842
|
20,335
|
21,955
|
24,234
|
24,467
|
20,653
|
26,350
|
27,735
|
25,782
|
34,211
|
37,723
|
35,257
|
34,935
|
29,700
|
30,600
|
33,400
|
32,400
|
|
流動資産合計
|
34,046
|
33,150
|
35,342
|
35,078
|
35,390
|
34,697
|
34,425
|
35,227
|
35,071
|
35,694
|
41,152
|
38,069
|
40,879
|
42,324
|
45,501
|
42,519
|
45,413
|
43,575
|
46,963
|
45,732
|
44,334
|
42,695
|
48,430
|
41,110
|
42,349
|
33,886
|
37,830
|
39,754
|
36,783
|
37,855
|
38,803
|
38,679
|
37,523
|
37,349
|
41,564
|
37,041
|
40,153
|
45,545
|
46,941
|
41,470
|
45,084
|
45,339
|
48,915
|
46,508
|
49,363
|
48,803
|
49,233
|
60,375
|
55,693
|
58,872
|
60,406
|
54,824
|
49,038
|
61,200
|
61,839
|
|
有形固定資産
|
485
|
468
|
519
|
514
|
770
|
754
|
797
|
738
|
681
|
613
|
577
|
586
|
551
|
554
|
578
|
528
|
505
|
518
|
493
|
433
|
486
|
491
|
473
|
441
|
461
|
1,511
|
1,871
|
1,778
|
1,742
|
1,907
|
1,926
|
1,922
|
1,822
|
1,850
|
1,815
|
2,000
|
1,882
|
1,982
|
2,031
|
1,458
|
1,413
|
1,441
|
1,352
|
1,357
|
1,298
|
1,274
|
1,312
|
1,719
|
1,865
|
1,831
|
1,696
|
1,656
|
1,806
|
1,858
|
1,824
|
|
固定資産合計
|
10,015
|
9,744
|
9,532
|
9,583
|
9,687
|
9,452
|
9,152
|
8,936
|
8,702
|
8,435
|
8,248
|
8,146
|
8,176
|
7,872
|
7,598
|
7,427
|
7,288
|
6,986
|
6,837
|
6,683
|
7,191
|
6,567
|
6,393
|
6,074
|
5,866
|
14,852
|
17,269
|
16,827
|
16,571
|
16,436
|
16,151
|
16,100
|
17,472
|
16,702
|
20,586
|
20,132
|
19,547
|
18,872
|
18,865
|
16,612
|
16,193
|
15,237
|
14,564
|
13,647
|
13,196
|
12,629
|
12,136
|
30,597
|
29,820
|
28,810
|
28,898
|
27,882
|
27,321
|
38,150
|
36,902
|
|
総資産
|
44,061
|
42,894
|
44,874
|
44,661
|
45,077
|
44,149
|
43,577
|
44,163
|
43,773
|
44,129
|
49,400
|
46,215
|
49,055
|
50,196
|
53,099
|
49,946
|
52,701
|
50,561
|
53,800
|
52,415
|
51,525
|
49,262
|
54,823
|
47,184
|
48,215
|
48,738
|
55,099
|
56,581
|
53,354
|
54,291
|
54,954
|
54,779
|
54,995
|
54,051
|
62,150
|
57,173
|
59,700
|
64,417
|
65,806
|
58,082
|
61,277
|
60,576
|
63,479
|
60,155
|
62,559
|
61,432
|
61,369
|
90,972
|
85,513
|
87,682
|
89,304
|
82,706
|
76,359
|
99,350
|
98,741
|
|
買掛金
|
7,782
|
6,037
|
8,468
|
6,092
|
5,940
|
4,950
|
8,310
|
7,376
|
6,459
|
5,898
|
9,619
|
5,066
|
7,588
|
7,707
|
9,309
|
4,472
|
7,460
|
6,381
|
6,959
|
4,640
|
5,626
|
4,687
|
7,633
|
5,149
|
5,415
|
5,395
|
8,902
|
3,766
|
7,067
|
6,314
|
7,684
|
4,201
|
6,688
|
6,416
|
7,864
|
2,972
|
4,573
|
8,054
|
8,891
|
5,539
|
7,860
|
7,499
|
7,773
|
6,375
|
9,469
|
6,770
|
6,391
|
7,548
|
9,194
|
7,490
|
7,508
|
4,502
|
6,727
|
8,978
|
8,643
|
|
一年内返済予定の長期借入金
|
1,988
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,990
|
1,990
|
|
流動負債合計
|
11,984
|
9,138
|
10,999
|
9,945
|
9,485
|
8,416
|
11,955
|
11,351
|
10,789
|
10,629
|
14,815
|
10,298
|
12,660
|
13,546
|
15,059
|
10,374
|
12,891
|
10,539
|
12,099
|
12,185
|
10,425
|
7,810
|
16,113
|
7,573
|
8,658
|
9,095
|
13,087
|
6,788
|
9,678
|
8,912
|
11,229
|
7,711
|
11,622
|
9,679
|
14,019
|
6,479
|
9,335
|
12,826
|
17,192
|
12,946
|
14,595
|
12,542
|
17,569
|
11,786
|
13,263
|
10,686
|
9,922
|
13,057
|
15,105
|
13,755
|
14,630
|
10,461
|
12,618
|
18,439
|
18,399
|
|
長期借入金
|
427
|
1,175
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,311
|
9,458
|
3,840
|
4,378
|
1,865
|
4,486
|
-
|
-
|
-
|
2,578
|
1,227
|
1,057
|
524
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,674
|
6,509
|
9,808
|
10,014
|
8,112
|
1,466
|
18,761
|
18,870
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,267
|
10,475
|
4,885
|
5,500
|
3,015
|
5,680
|
1,668
|
1,625
|
6,568
|
8,258
|
6,628
|
6,084
|
6,173
|
3,271
|
2,856
|
2,434
|
2,008
|
2,568
|
2,622
|
2,586
|
2,495
|
28,701
|
21,449
|
23,774
|
23,449
|
20,644
|
13,085
|
30,076
|
29,266
|
|
資本金及び資本剰余金
|
110
|
111
|
111
|
111
|
114
|
114
|
117
|
117
|
117
|
118
|
118
|
118
|
120
|
120
|
120
|
120
|
121
|
121
|
122
|
123
|
123
|
124
|
124
|
124
|
125
|
125
|
125
|
125
|
125
|
125
|
125
|
125
|
125
|
126
|
126
|
126
|
126
|
127
|
128
|
128
|
129
|
129
|
129
|
129
|
130
|
130
|
130
|
131
|
131
|
131
|
131
|
132
|
132
|
132
|
132
|
|
利益剰余金
|
-6,341
|
-5,564
|
-4,402
|
-3,668
|
-2,777
|
-2,806
|
-6,902
|
-5,834
|
-5,798
|
-5,447
|
-4,455
|
-3,216
|
-3,317
|
-3,293
|
-2,052
|
-719
|
-598
|
168
|
1,511
|
401
|
705
|
902
|
-2,053
|
-1,246
|
-1,533
|
-1,615
|
-1,890
|
-1,450
|
-1,992
|
-991
|
-244
|
338
|
607
|
1,573
|
313
|
1,108
|
2,323
|
3,992
|
2,753
|
2,191
|
4,054
|
5,634
|
3,732
|
5,361
|
5,989
|
7,220
|
7,759
|
7,778
|
7,332
|
8,334
|
9,216
|
9,402
|
8,255
|
8,284
|
8,345
|
|
株主資本
|
31,650
|
32,581
|
33,875
|
34,716
|
35,592
|
35,733
|
31,622
|
32,812
|
32,984
|
33,500
|
34,585
|
35,917
|
36,395
|
36,650
|
38,040
|
39,572
|
39,810
|
40,022
|
41,561
|
40,019
|
40,572
|
40,874
|
38,054
|
38,923
|
38,839
|
38,891
|
38,745
|
39,318
|
38,791
|
39,879
|
40,710
|
41,388
|
41,705
|
42,747
|
41,563
|
42,436
|
43,737
|
45,507
|
42,441
|
41,865
|
43,826
|
45,600
|
43,902
|
45,801
|
46,674
|
48,160
|
48,952
|
49,214
|
48,959
|
50,153
|
51,225
|
51,601
|
50,656
|
50,835
|
51,076
|
|
有利子負債合計
|
2,415
|
1,175
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,311
|
9,458
|
3,840
|
4,378
|
1,865
|
4,486
|
-
|
-
|
-
|
2,578
|
1,227
|
1,057
|
524
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,674
|
6,509
|
9,808
|
10,014
|
8,112
|
1,466
|
20,751
|
20,860
|
|
純有利子負債
|
2,404
|
1,058
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,194
|
9,243
|
3,641
|
4,224
|
1,802
|
4,343
|
-
|
-
|
-
|
2,296
|
-5,483
|
-5,775
|
-3,134
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,932
|
5,744
|
7,957
|
9,331
|
7,283
|
363
|
18,769
|
19,807
|
|
DEレシオ(%)
|
7.63
|
3.61
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.96
|
24.06
|
9.9
|
10.98
|
4.58
|
10.84
|
-
|
-
|
-
|
6.08
|
2.81
|
2.32
|
1.23
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25.75
|
13.29
|
19.56
|
19.55
|
15.72
|
2.89
|
40.82
|
40.84
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|