|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
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
|
|
現金同等物
|
645
|
1,304
|
2,270
|
1,789
|
460
|
703
|
394
|
209
|
363
|
454
|
1,374
|
676
|
2,882
|
3,049
|
2,272
|
670
|
7,812
|
6,924
|
5,880
|
4,142
|
1,815
|
3,883
|
910
|
825
|
316
|
54
|
171
|
471
|
7,589
|
3,598
|
2,379
|
331
|
1,272
|
359
|
328
|
16,165
|
8,130
|
4,361
|
67,626
|
58,276
|
40,743
|
32,007
|
20,561
|
13,454
|
6,295
|
3,532
|
2,859
|
2,923
|
2,207
|
680
|
927
|
517
|
415
|
454
|
3,762
|
|
現金 + 有価証券
|
645
|
1,304
|
2,270
|
1,789
|
460
|
703
|
394
|
209
|
363
|
454
|
1,374
|
676
|
2,882
|
3,049
|
2,272
|
670
|
7,812
|
6,924
|
5,880
|
4,142
|
1,815
|
3,883
|
910
|
825
|
316
|
54
|
171
|
471
|
7,589
|
3,598
|
2,379
|
331
|
1,272
|
359
|
328
|
16,165
|
8,130
|
4,361
|
67,626
|
58,276
|
40,743
|
32,007
|
20,561
|
13,454
|
6,295
|
3,532
|
2,859
|
2,923
|
2,207
|
680
|
927
|
517
|
415
|
454
|
3,762
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,043
|
3,152
|
3,738
|
3,180
|
3,368
|
2,887
|
2,833
|
2,517
|
2,519
|
3,396
|
2,123
|
1,861
|
1,978
|
1,395
|
2,058
|
2,006
|
1,847
|
1,702
|
1,612
|
1,762
|
1,071
|
1,538
|
1,080
|
1,799
|
1,705
|
1,131
|
888
|
2,356
|
2,727
|
3,622
|
2,167
|
2,744
|
2,044
|
2,199
|
1,834
|
2,022
|
1,584
|
1,207
|
1,343
|
1,593
|
1,301
|
1,247
|
|
商品及び製品
|
7,274
|
6,714
|
6,683
|
7,187
|
7,152
|
7,294
|
7,655
|
8,238
|
8,098
|
8,046
|
8,183
|
8,527
|
8,181
|
9,243
|
10,605
|
12,418
|
12,635
|
10,661
|
10,308
|
9,706
|
10,412
|
9,586
|
9,707
|
10,315
|
10,061
|
8,750
|
8,284
|
7,844
|
7,370
|
6,999
|
6,995
|
6,792
|
6,381
|
5,280
|
5,137
|
4,752
|
5,993
|
8,202
|
8,889
|
9,615
|
11,611
|
9,659
|
9,405
|
9,405
|
10,963
|
6,839
|
5,921
|
5,840
|
5,194
|
3,845
|
3,148
|
2,218
|
2,325
|
2,586
|
2,489
|
|
流動資産合計
|
12,537
|
12,551
|
12,213
|
11,487
|
11,227
|
11,284
|
10,922
|
11,730
|
11,776
|
10,893
|
12,296
|
12,274
|
16,406
|
17,348
|
16,758
|
17,915
|
24,306
|
21,683
|
20,098
|
17,895
|
15,668
|
16,732
|
15,621
|
14,855
|
13,625
|
11,832
|
10,344
|
11,022
|
17,833
|
13,302
|
11,794
|
9,710
|
10,407
|
7,651
|
8,029
|
23,156
|
19,104
|
17,830
|
81,387
|
72,997
|
66,138
|
56,144
|
45,841
|
35,736
|
34,680
|
24,958
|
21,354
|
20,314
|
19,366
|
15,584
|
15,073
|
14,244
|
14,318
|
10,353
|
14,043
|
|
有形固定資産
|
1,249
|
1,075
|
860
|
777
|
687
|
938
|
1,019
|
1,016
|
986
|
938
|
909
|
898
|
868
|
1,045
|
1,055
|
1,123
|
1,010
|
1,064
|
969
|
924
|
948
|
873
|
779
|
916
|
778
|
638
|
537
|
449
|
314
|
247
|
232
|
182
|
141
|
197
|
150
|
208
|
681
|
666
|
711
|
6,024
|
6,068
|
6,841
|
8,480
|
8,457
|
8,407
|
7,898
|
7,750
|
7,604
|
7,451
|
7,283
|
6,207
|
6,033
|
444
|
365
|
355
|
|
固定資産合計
|
1,644
|
1,441
|
1,185
|
1,079
|
1,784
|
2,060
|
2,152
|
2,164
|
2,140
|
2,112
|
2,128
|
1,462
|
1,388
|
1,525
|
1,585
|
1,728
|
1,712
|
1,790
|
1,676
|
1,648
|
1,709
|
2,102
|
1,437
|
1,561
|
1,431
|
1,340
|
1,277
|
1,203
|
1,132
|
1,036
|
1,441
|
1,339
|
1,194
|
1,265
|
1,207
|
1,861
|
2,745
|
2,967
|
3,194
|
10,101
|
25,753
|
26,844
|
33,184
|
34,991
|
33,717
|
31,709
|
34,089
|
33,189
|
31,989
|
31,444
|
30,091
|
29,082
|
17,944
|
17,382
|
16,213
|
|
総資産
|
14,182
|
13,993
|
13,398
|
12,567
|
13,011
|
13,344
|
13,074
|
13,895
|
13,917
|
13,006
|
14,424
|
13,736
|
17,794
|
18,874
|
18,343
|
19,643
|
26,019
|
23,474
|
21,775
|
19,543
|
17,378
|
18,835
|
17,059
|
16,416
|
15,056
|
13,172
|
11,622
|
12,226
|
18,966
|
14,338
|
13,235
|
11,050
|
11,601
|
8,916
|
9,236
|
25,017
|
21,850
|
20,797
|
84,581
|
83,099
|
91,892
|
82,989
|
79,026
|
70,728
|
68,397
|
56,668
|
55,443
|
53,503
|
51,356
|
47,028
|
45,164
|
43,327
|
32,263
|
27,736
|
30,256
|
|
買掛金
|
1,359
|
1,264
|
847
|
1,003
|
1,087
|
1,520
|
945
|
1,335
|
1,296
|
1,441
|
1,551
|
1,530
|
1,327
|
2,410
|
1,936
|
2,536
|
1,808
|
1,374
|
1,422
|
1,432
|
1,777
|
2,455
|
2,225
|
3,319
|
2,732
|
3,193
|
3,049
|
3,025
|
1,501
|
784
|
1,623
|
1,857
|
2,075
|
2,339
|
2,305
|
1,535
|
1,058
|
1,144
|
666
|
674
|
5,710
|
4,569
|
7,726
|
6,762
|
9,902
|
9,477
|
12,487
|
12,543
|
12,589
|
10,732
|
11,212
|
11,501
|
12,247
|
11,486
|
4,758
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
552
|
791
|
-
|
-
|
-
|
4,547
|
389
|
662
|
514
|
569
|
485
|
1,102
|
1,468
|
2,213
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
3,676
|
3,457
|
1,733
|
1,560
|
1,788
|
2,388
|
1,902
|
5,021
|
4,950
|
3,020
|
4,042
|
7,233
|
8,246
|
10,413
|
6,369
|
7,011
|
3,580
|
2,991
|
3,121
|
3,263
|
3,924
|
4,997
|
8,796
|
10,077
|
8,911
|
10,150
|
10,681
|
11,560
|
4,275
|
4,617
|
11,384
|
5,075
|
6,711
|
6,886
|
5,721
|
8,343
|
4,253
|
3,720
|
29,940
|
32,787
|
31,435
|
23,022
|
26,357
|
20,003
|
13,935
|
13,511
|
17,416
|
23,424
|
24,146
|
22,548
|
24,697
|
27,676
|
27,500
|
29,731
|
10,658
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,016
|
777
|
-
|
-
|
-
|
846
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
2,974
|
3,054
|
3,053
|
630
|
621
|
2,931
|
4,068
|
992
|
2,772
|
2,196
|
1,128
|
1,349
|
1,535
|
1,727
|
1,785
|
1,921
|
1,909
|
6,081
|
2,152
|
2,150
|
2,077
|
2,158
|
2,052
|
2,227
|
11,353
|
11,133
|
5,227
|
8,104
|
8,247
|
8,347
|
7,988
|
3,328
|
3,194
|
2,720
|
2,881
|
3,604
|
4,218
|
4,103
|
5,187
|
5,508
|
6,417
|
6,816
|
7,550
|
7,624
|
8,349
|
13,031
|
12,921
|
12,600
|
7,210
|
7,018
|
8,028
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,718
|
4,907
|
5,185
|
5,834
|
11,078
|
10,949
|
12,228
|
10,988
|
12,308
|
12,734
|
13,787
|
15,629
|
15,750
|
16,611
|
13,180
|
14,959
|
15,234
|
13,710
|
11,671
|
7,448
|
6,441
|
32,822
|
36,392
|
35,654
|
27,125
|
31,545
|
25,511
|
20,352
|
20,327
|
24,967
|
31,049
|
32,496
|
35,580
|
37,618
|
40,277
|
34,711
|
36,750
|
18,686
|
|
資本金及び資本剰余金
|
22,259
|
22,452
|
22,742
|
22,862
|
23,166
|
23,306
|
23,409
|
23,601
|
24,609
|
24,957
|
25,088
|
25,273
|
32,940
|
33,330
|
44,323
|
4
|
5
|
57,859
|
5
|
58,640
|
59,081
|
5
|
5
|
5
|
7
|
7
|
7
|
7
|
10
|
10
|
11
|
11
|
12
|
12
|
16
|
26
|
26
|
26
|
51
|
51
|
52
|
2
|
49
|
47
|
53
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
0
|
5
|
|
利益剰余金
|
-9,597
|
-9,760
|
-11,277
|
-12,082
|
-12,761
|
-13,248
|
-13,134
|
-13,202
|
-14,107
|
-15,746
|
-16,617
|
-17,606
|
-24,008
|
-24,909
|
-31,320
|
-32,112
|
-34,254
|
-36,947
|
-39,260
|
-42,125
|
-45,381
|
-49,658
|
-51,691
|
-54,017
|
-57,511
|
-61,910
|
-64,427
|
-67,390
|
-72,056
|
-77,383
|
-80,589
|
-80,976
|
-83,962
|
-87,389
|
-89,723
|
-90,221
|
-89,694
|
-90,015
|
-68,293
|
-73,676
|
-65,607
|
-68,671
|
-77,333
|
-80,359
|
-82,262
|
-92,000
|
-98,087
|
-106,480
|
-110,189
|
-117,700
|
-121,600
|
-126,684
|
-130,155
|
-137,500
|
-133,200
|
|
株主資本
|
10,506
|
10,535
|
9,308
|
8,624
|
8,248
|
7,901
|
8,118
|
8,243
|
8,345
|
7,054
|
6,314
|
5,511
|
6,775
|
6,264
|
10,846
|
11,282
|
20,903
|
18,755
|
16,868
|
14,358
|
11,544
|
7,756
|
6,110
|
4,188
|
4,067
|
863
|
-1,112
|
-1,562
|
3,337
|
-1,413
|
-3,377
|
-2,131
|
-3,359
|
-6,318
|
-4,474
|
13,345
|
14,402
|
14,356
|
51,759
|
46,706
|
56,238
|
55,863
|
47,480
|
45,216
|
48,045
|
36,340
|
30,475
|
22,454
|
18,860
|
11,448
|
7,545
|
3,050
|
-2,449
|
-9,014
|
11,569
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,568
|
1,568
|
-
|
-
|
-
|
5,394
|
389
|
662
|
514
|
569
|
485
|
1,102
|
1,468
|
2,213
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-14,597
|
-6,562
|
-
|
-
|
-
|
-35,349
|
-31,618
|
-19,899
|
-12,940
|
-5,726
|
-3,047
|
-1,757
|
-1,456
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11.76
|
10.89
|
-
|
-
|
-
|
9.59
|
0.7
|
1.4
|
1.14
|
1.19
|
1.34
|
3.62
|
6.54
|
11.73
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|