|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
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
|
|
現金同等物
|
5,486
|
7,031
|
8,896
|
7,537
|
4,156
|
6,285
|
11,195
|
8,250
|
7,989
|
9,558
|
7,836
|
1,970
|
18,674
|
3,421
|
2,680
|
1,989
|
5,990
|
5,389
|
3,583
|
3,853
|
8,036
|
5,363
|
5,404
|
4,272
|
30,405
|
35,287
|
29,375
|
39,475
|
37,488
|
38,367
|
31,794
|
27,791
|
37,093
|
39,876
|
35,074
|
32,727
|
18,596
|
18,820
|
21,462
|
57,695
|
56,223
|
55,562
|
49,994
|
49,590
|
47,285
|
50,544
|
43,633
|
39,446
|
31,910
|
39,135
|
28,550
|
19,402
|
15,796
|
9,236
|
11,161
|
8,113
|
|
有価証券
|
29,247
|
25,428
|
19,535
|
15,128
|
14,878
|
12,193
|
17,337
|
16,261
|
13,024
|
7,583
|
12,753
|
15,838
|
14,299
|
27,341
|
30,016
|
27,026
|
31,606
|
26,805
|
25,457
|
20,181
|
24,523
|
22,403
|
19,600
|
12,406
|
3,055
|
6,379
|
7,384
|
4,809
|
5,061
|
3,090
|
2,671
|
989
|
996
|
17,235
|
29,750
|
19,803
|
32,699
|
29,943
|
19,421
|
39,538
|
32,357
|
25,384
|
19,966
|
14,761
|
6,977
|
1,499
|
-
|
4,924
|
2,985
|
-
|
1,280
|
2,187
|
-
|
1,290
|
792
|
297
|
|
現金 + 有価証券
|
34,733
|
32,459
|
28,431
|
22,665
|
19,034
|
18,478
|
28,532
|
24,511
|
21,013
|
17,141
|
20,589
|
17,808
|
32,973
|
30,762
|
32,696
|
29,015
|
37,596
|
32,194
|
29,040
|
24,034
|
32,559
|
27,766
|
25,004
|
16,678
|
33,460
|
41,666
|
36,759
|
44,284
|
42,549
|
41,457
|
34,465
|
28,780
|
38,089
|
57,111
|
64,824
|
52,530
|
51,295
|
48,763
|
40,883
|
97,233
|
88,580
|
80,946
|
69,960
|
64,351
|
54,262
|
52,043
|
43,633
|
44,370
|
34,895
|
39,135
|
29,830
|
21,589
|
15,796
|
10,526
|
11,953
|
8,410
|
|
売掛金
|
3,290
|
3,045
|
3,448
|
2,915
|
2,598
|
2,082
|
2,166
|
1,567
|
2,012
|
1,374
|
2,349
|
2,108
|
2,276
|
2,445
|
2,122
|
2,243
|
1,901
|
2,269
|
2,222
|
1,722
|
1,855
|
1,249
|
1,154
|
2,076
|
1,385
|
2,180
|
2,376
|
1,819
|
1,465
|
1,606
|
1,757
|
2,221
|
2,142
|
12,193
|
2,313
|
1,707
|
1,997
|
1,492
|
940
|
993
|
816
|
946
|
6,477
|
960
|
1,204
|
3,229
|
3,423
|
1,401
|
1,304
|
883
|
1,261
|
1,020
|
1,012
|
1,016
|
453
|
330
|
|
商品及び製品
|
3,265
|
3,134
|
3,252
|
3,233
|
3,177
|
3,291
|
3,399
|
3,058
|
3,151
|
3,155
|
3,502
|
3,510
|
4,554
|
3,814
|
3,642
|
3,806
|
3,929
|
3,972
|
3,917
|
4,007
|
4,157
|
3,641
|
3,782
|
3,462
|
3,714
|
3,155
|
3,163
|
3,254
|
3,263
|
3,485
|
3,421
|
3,410
|
3,665
|
3,618
|
3,383
|
3,310
|
3,460
|
3,628
|
1,864
|
1,955
|
1,918
|
2,270
|
1,870
|
2,076
|
2,133
|
2,269
|
2,113
|
2,211
|
2,262
|
2,521
|
2,219
|
2,398
|
2,474
|
2,376
|
106
|
85
|
|
流動資産合計
|
42,539
|
40,409
|
37,301
|
30,301
|
26,034
|
24,786
|
36,355
|
31,085
|
27,760
|
23,120
|
28,328
|
25,490
|
40,554
|
37,798
|
39,494
|
36,466
|
44,596
|
39,826
|
38,321
|
32,937
|
41,273
|
34,500
|
32,426
|
25,121
|
42,013
|
49,878
|
45,358
|
52,008
|
49,818
|
49,268
|
41,740
|
36,474
|
45,082
|
73,742
|
71,829
|
61,023
|
60,083
|
56,867
|
63,061
|
104,811
|
95,356
|
87,250
|
81,737
|
70,635
|
60,455
|
59,346
|
51,394
|
50,504
|
40,290
|
43,780
|
34,671
|
26,085
|
19,950
|
14,425
|
13,175
|
9,412
|
|
有形固定資産
|
2,204
|
3,412
|
3,124
|
2,941
|
2,766
|
2,559
|
2,457
|
2,229
|
2,006
|
2,155
|
1,985
|
1,837
|
1,826
|
1,757
|
1,749
|
1,615
|
1,543
|
1,602
|
1,566
|
1,477
|
1,382
|
1,290
|
1,297
|
1,191
|
1,089
|
1,045
|
929
|
845
|
749
|
677
|
605
|
589
|
533
|
462
|
469
|
543
|
476
|
430
|
251
|
224
|
211
|
343
|
227
|
226
|
222
|
211
|
188
|
144
|
149
|
127
|
91
|
58
|
67
|
52
|
41
|
38
|
|
投資有価証券
|
1,924
|
1,799
|
1,530
|
3,224
|
4,299
|
2,141
|
-
|
716
|
-
|
-
|
3,352
|
3,611
|
4,012
|
6,305
|
1,804
|
500
|
-
|
-
|
-
|
-
|
1,050
|
1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
11,805
|
12,840
|
11,895
|
13,402
|
14,196
|
11,827
|
9,580
|
9,823
|
8,880
|
9,104
|
12,492
|
12,498
|
12,884
|
15,103
|
10,590
|
9,052
|
8,480
|
8,487
|
8,451
|
8,262
|
9,217
|
9,075
|
8,082
|
7,976
|
7,920
|
7,876
|
7,755
|
7,671
|
7,580
|
7,592
|
8,259
|
15,271
|
14,905
|
14,515
|
14,191
|
13,100
|
12,680
|
13,288
|
12,580
|
11,244
|
10,911
|
10,712
|
10,253
|
9,896
|
9,524
|
9,126
|
8,706
|
7,845
|
8,367
|
10,948
|
10,518
|
10,136
|
9,904
|
9,641
|
5,174
|
4,948
|
|
総資産
|
54,344
|
53,249
|
49,196
|
43,703
|
40,230
|
36,613
|
45,935
|
40,908
|
36,640
|
32,224
|
40,820
|
37,988
|
53,438
|
52,901
|
50,084
|
45,518
|
53,076
|
48,313
|
46,772
|
41,199
|
50,490
|
43,575
|
40,508
|
33,097
|
49,933
|
57,754
|
53,113
|
59,679
|
57,398
|
56,860
|
49,999
|
51,745
|
59,987
|
88,257
|
86,020
|
74,123
|
72,763
|
70,155
|
75,641
|
116,055
|
106,267
|
97,962
|
91,990
|
80,531
|
69,979
|
68,472
|
60,100
|
58,349
|
48,657
|
54,728
|
45,189
|
36,221
|
29,854
|
24,066
|
18,349
|
14,360
|
|
買掛金
|
1,001
|
1,243
|
1,274
|
615
|
703
|
785
|
1,785
|
833
|
771
|
522
|
736
|
1,161
|
666
|
1,092
|
1,021
|
890
|
654
|
798
|
1,286
|
994
|
1,317
|
1,494
|
2,086
|
1,138
|
1,783
|
2,058
|
1,520
|
791
|
895
|
1,152
|
1,589
|
1,933
|
2,012
|
1,501
|
2,109
|
2,080
|
2,015
|
1,106
|
1,678
|
2,150
|
1,086
|
1,894
|
1,311
|
2,269
|
3,230
|
2,139
|
3,106
|
2,006
|
980
|
1,314
|
1,777
|
782
|
394
|
498
|
309
|
313
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,826
|
-
|
-
|
-
|
1,826
|
-
|
-
|
19,853
|
1,272
|
3,273
|
5,276
|
7,281
|
4,655
|
7,520
|
10,390
|
-
|
-
|
972
|
2,981
|
-
|
-
|
-
|
-
|
884
|
2,895
|
-
|
-
|
-
|
-
|
950
|
3,106
|
21,170
|
21,303
|
20,721
|
18,700
|
16,663
|
14,612
|
12,545
|
10,466
|
-
|
-
|
|
流動負債合計
|
15,769
|
16,402
|
14,891
|
5,300
|
5,148
|
5,329
|
6,927
|
5,102
|
5,124
|
5,061
|
7,185
|
5,487
|
5,777
|
6,639
|
6,968
|
7,257
|
5,604
|
6,734
|
7,447
|
8,290
|
7,689
|
7,130
|
28,750
|
7,502
|
27,497
|
29,782
|
15,828
|
11,292
|
13,848
|
18,130
|
7,662
|
9,743
|
10,579
|
40,693
|
36,768
|
23,752
|
10,352
|
9,556
|
10,703
|
11,704
|
8,218
|
9,565
|
10,056
|
9,023
|
10,593
|
13,357
|
34,004
|
42,086
|
41,430
|
36,752
|
27,011
|
24,739
|
21,928
|
20,207
|
7,710
|
7,673
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,786
|
19,805
|
19,824
|
18,017
|
19,862
|
19,650
|
19,684
|
17,892
|
19,752
|
19,838
|
-
|
18,597
|
16,611
|
14,623
|
12,634
|
15,178
|
12,341
|
9,500
|
20,533
|
20,670
|
19,838
|
17,970
|
20,262
|
20,400
|
20,539
|
20,679
|
19,936
|
18,062
|
20,360
|
20,496
|
20,632
|
20,765
|
19,949
|
17,928
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
16
|
16
|
16
|
16
|
16
|
19
|
19
|
19
|
19
|
19
|
20
|
20
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
|
利益剰余金
|
-348,380
|
-353,405
|
-355,543
|
-324,714
|
-329,041
|
-333,844
|
-339,343
|
-344,526
|
-349,671
|
-355,695
|
-360,795
|
-364,395
|
-369,873
|
-376,965
|
-382,905
|
-387,758
|
-393,236
|
-399,723
|
-405,568
|
-413,420
|
-422,434
|
-431,266
|
-440,077
|
-448,191
|
-458,118
|
-452,007
|
-443,772
|
-451,599
|
-458,610
|
-461,325
|
-468,624
|
-475,754
|
-482,981
|
-484,971
|
-489,202
|
-499,150
|
-484,800
|
-494,100
|
-489,800
|
-499,900
|
-509,100
|
-519,000
|
-526,000
|
-536,900
|
-548,400
|
-550,900
|
-561,400
|
-573,400
|
-584,600
|
-587,600
|
-589,000
|
-596,600
|
-600,300
|
-604,600
|
-597,300
|
-601,600
|
|
株主資本
|
7,409
|
4,119
|
3,477
|
35,974
|
32,757
|
29,064
|
36,331
|
33,528
|
29,317
|
24,168
|
30,721
|
29,665
|
25,065
|
23,584
|
18,515
|
15,475
|
22,862
|
17,213
|
14,883
|
10,226
|
19,162
|
12,943
|
8,338
|
3,247
|
-1,838
|
10,039
|
21,488
|
30,395
|
28,269
|
26,094
|
20,000
|
14,358
|
22,894
|
22,006
|
22,860
|
14,074
|
36,342
|
34,698
|
40,115
|
81,723
|
73,463
|
64,027
|
57,782
|
47,607
|
36,704
|
34,854
|
24,985
|
15,342
|
5,500
|
14,406
|
14,783
|
8,300
|
5,037
|
1,217
|
9,131
|
5,351
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,786
|
19,805
|
19,824
|
19,843
|
19,862
|
19,650
|
19,684
|
19,718
|
19,752
|
19,838
|
19,853
|
19,869
|
19,884
|
19,899
|
20,859
|
19,833
|
19,861
|
19,890
|
20,533
|
20,670
|
20,810
|
20,951
|
20,262
|
20,400
|
20,539
|
20,679
|
20,820
|
20,957
|
20,360
|
20,496
|
20,632
|
20,765
|
20,899
|
21,034
|
21,170
|
21,303
|
20,721
|
18,700
|
16,663
|
14,612
|
12,545
|
10,466
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-13,187
|
-10,957
|
-12,872
|
-9,172
|
-17,734
|
-12,544
|
-9,356
|
-4,316
|
-12,807
|
-7,928
|
-5,151
|
3,191
|
-13,576
|
-21,767
|
-15,900
|
-24,451
|
-22,688
|
-21,567
|
-13,932
|
-8,110
|
-17,279
|
-36,160
|
-44,562
|
-32,130
|
-30,756
|
-28,084
|
-20,063
|
-76,276
|
-68,220
|
-60,450
|
-49,328
|
-43,586
|
-33,363
|
-31,009
|
-22,463
|
-23,067
|
-14,174
|
-20,435
|
-13,167
|
-6,977
|
-3,251
|
-60
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
78.94
|
83.98
|
107.07
|
128.23
|
86.88
|
114.16
|
132.26
|
192.82
|
103.08
|
153.27
|
238.1
|
611.92
|
-1081.83
|
198.22
|
97.07
|
65.25
|
70.26
|
76.22
|
102.67
|
143.96
|
90.9
|
95.21
|
88.64
|
144.95
|
56.52
|
59.6
|
51.9
|
25.64
|
27.71
|
32.01
|
35.71
|
43.62
|
56.94
|
60.35
|
84.73
|
138.85
|
376.75
|
129.81
|
112.72
|
176.05
|
249.06
|
859.98
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|