|
(単位:千ドル)
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
4,406
|
4,915
|
7,010
|
4,047
|
6,718
|
5,668
|
5,481
|
3,334
|
1,100
|
4,100
|
1,445
|
1,800
|
|
現金 + 有価証券
|
4,406
|
4,915
|
7,010
|
4,047
|
6,718
|
5,668
|
5,481
|
3,334
|
1,100
|
4,100
|
1,445
|
1,800
|
|
売掛金
|
7,754
|
14,843
|
21,388
|
26,354
|
19,050
|
29,628
|
54,637
|
21,435
|
19,517
|
6,287
|
4,973
|
4,391
|
|
流動資産合計
|
13,036
|
20,552
|
29,095
|
31,284
|
26,806
|
36,349
|
61,546
|
25,618
|
21,475
|
11,486
|
8,535
|
6,881
|
|
有形固定資産
|
-
|
-
|
-
|
673
|
664
|
688
|
625
|
529
|
471
|
409
|
341
|
288
|
|
固定資産合計
|
22,664
|
25,304
|
24,704
|
26,841
|
26,377
|
25,801
|
25,201
|
27,152
|
27,001
|
19,805
|
17,471
|
16,936
|
|
総資産
|
35,700
|
45,857
|
53,800
|
58,126
|
53,184
|
62,150
|
86,748
|
52,770
|
48,476
|
31,291
|
26,006
|
23,817
|
|
買掛金
|
5,920
|
10,161
|
16,718
|
17,695
|
13,786
|
23,357
|
45,021
|
15,864
|
12,372
|
6,452
|
7,657
|
7,024
|
|
一年内返済予定の長期借入金
|
687
|
550
|
655
|
655
|
818
|
982
|
1,146
|
1,473
|
1,840
|
36,667
|
3,700
|
4,122
|
|
流動負債合計
|
13,336
|
18,090
|
22,489
|
25,572
|
21,971
|
30,477
|
52,915
|
20,275
|
16,335
|
45,299
|
13,350
|
13,478
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
32,356
|
34,833
|
150
|
31,603
|
32,878
|
|
固定負債合計
|
20,566
|
23,041
|
26,311
|
27,958
|
27,845
|
27,653
|
27,436
|
38,285
|
40,913
|
982
|
32,386
|
33,654
|
|
総負債
|
33,903
|
41,132
|
48,800
|
53,530
|
49,816
|
58,130
|
80,351
|
58,560
|
57,248
|
46,281
|
45,736
|
47,132
|
|
資本金及び資本剰余金
|
7,272
|
7,747
|
7,817
|
2,611
|
2,717
|
2,927
|
-371
|
3,441
|
3,444
|
3,481
|
3,769
|
3,776
|
|
利益剰余金
|
-5,490
|
-3,037
|
-2,833
|
-3,644
|
-4,978
|
-4,535
|
-2,400
|
-3,300
|
-3,900
|
-6,600
|
-8,800
|
-11,100
|
|
株主資本
|
1,797
|
4,725
|
4,999
|
4,595
|
3,367
|
4,019
|
6,396
|
-
|
-8,772
|
-14,990
|
-19,730
|
-23,315
|
|
有利子負債合計
|
687
|
550
|
655
|
23,719
|
23,526
|
23,498
|
23,470
|
33,829
|
36,673
|
36,817
|
35,303
|
37,000
|
|
純有利子負債
|
-3,720
|
-4,366
|
-6,356
|
19,671
|
16,807
|
17,829
|
17,988
|
30,495
|
35,573
|
32,717
|
33,858
|
35,200
|
|
DEレシオ(%)
|
38.24
|
11.64
|
13.1
|
516.16
|
698.52
|
584.57
|
366.9
|
-
|
-418.07
|
-245.61
|
-178.93
|
-158.7
|