|
(単位:千ドル)
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q17
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q25
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
現金同等物
|
932
|
1,394
|
760
|
1,214
|
433
|
414
|
469
|
357
|
279
|
461
|
680
|
303
|
79
|
648
|
383
|
371
|
312
|
6,686
|
1,183
|
930
|
2,045
|
979
|
699
|
587
|
432
|
6,141
|
2,723
|
4,430
|
833
|
7,840
|
3,199
|
1,402
|
966
|
8,988
|
2,999
|
14,765
|
22,636
|
31,494
|
1,812
|
1,756
|
921
|
906
|
361
|
1,419
|
832
|
654
|
689
|
876
|
2,558
|
4,241
|
1,277
|
2,029
|
1,130
|
3,224
|
976
|
|
現金 + 有価証券
|
932
|
1,394
|
760
|
1,214
|
433
|
414
|
469
|
357
|
279
|
461
|
680
|
303
|
79
|
648
|
383
|
371
|
312
|
6,686
|
1,183
|
930
|
2,045
|
979
|
699
|
587
|
432
|
6,141
|
2,723
|
4,430
|
833
|
7,840
|
3,199
|
1,402
|
966
|
8,988
|
2,999
|
14,765
|
22,636
|
31,494
|
1,812
|
1,756
|
921
|
906
|
361
|
1,419
|
832
|
654
|
689
|
876
|
2,558
|
4,241
|
1,277
|
2,029
|
1,130
|
3,224
|
976
|
|
売掛金
|
3,337
|
4,284
|
3,575
|
3,306
|
3,768
|
4,512
|
3,419
|
3,258
|
3,755
|
4,657
|
3,000
|
3,514
|
4,263
|
4,608
|
3,076
|
3,058
|
4,164
|
3,758
|
2,513
|
2,990
|
2,869
|
3,948
|
2,917
|
3,248
|
2,995
|
3,834
|
2,813
|
2,772
|
3,161
|
3,550
|
3,258
|
3,075
|
3,498
|
4,064
|
2,967
|
2,550
|
3,267
|
4,115
|
3,346
|
3,974
|
3,894
|
4,731
|
3,638
|
3,842
|
3,902
|
5,691
|
2,906
|
2,688
|
1,990
|
1,845
|
1,936
|
2,314
|
2,079
|
2,175
|
2,126
|
|
商品及び製品
|
10,195
|
9,606
|
9,854
|
10,277
|
10,981
|
10,018
|
9,724
|
9,382
|
9,888
|
9,585
|
9,869
|
10,856
|
11,695
|
10,393
|
11,181
|
12,922
|
13,356
|
11,373
|
17,479
|
22,661
|
29,428
|
34,203
|
34,253
|
29,726
|
29,371
|
24,455
|
26,618
|
27,715
|
33,515
|
30,646
|
33,445
|
33,507
|
35,619
|
29,673
|
30,087
|
27,162
|
30,563
|
47,313
|
51,762
|
56,555
|
64,707
|
69,236
|
71,553
|
66,699
|
64,274
|
60,970
|
59,086
|
56,344
|
53,682
|
48,227
|
43,913
|
38,977
|
35,533
|
32,058
|
29,099
|
|
流動資産合計
|
15,175
|
15,953
|
14,846
|
15,335
|
15,742
|
15,617
|
14,662
|
13,852
|
14,668
|
15,301
|
14,071
|
15,240
|
16,580
|
16,214
|
15,265
|
17,017
|
18,510
|
22,631
|
22,502
|
29,731
|
36,668
|
42,170
|
39,031
|
34,367
|
33,919
|
35,431
|
33,297
|
35,878
|
38,804
|
43,620
|
41,507
|
39,075
|
41,093
|
43,699
|
37,226
|
45,368
|
57,772
|
84,095
|
58,140
|
63,743
|
70,930
|
76,078
|
76,514
|
72,983
|
70,221
|
68,923
|
63,551
|
60,715
|
59,905
|
73,306
|
66,039
|
62,253
|
58,850
|
57,551
|
52,247
|
|
有形固定資産
|
2,045
|
2,024
|
2,000
|
1,986
|
1,958
|
1,939
|
1,915
|
1,896
|
1,902
|
1,887
|
1,877
|
1,934
|
1,928
|
2,051
|
2,073
|
2,158
|
2,403
|
1,332
|
26,710
|
27,731
|
27,907
|
28,053
|
27,034
|
26,977
|
27,676
|
27,453
|
27,860
|
27,705
|
27,835
|
27,496
|
27,164
|
26,927
|
26,714
|
26,512
|
26,377
|
26,111
|
26,249
|
27,209
|
29,951
|
30,074
|
31,186
|
30,758
|
30,484
|
29,997
|
29,505
|
29,669
|
29,656
|
29,258
|
27,998
|
9,267
|
8,939
|
8,575
|
7,242
|
6,964
|
6,398
|
|
固定資産合計
|
2,862
|
3,102
|
3,165
|
3,185
|
3,224
|
3,293
|
3,238
|
3,188
|
3,176
|
3,036
|
2,686
|
2,640
|
2,705
|
2,750
|
2,747
|
2,836
|
3,020
|
3,395
|
27,192
|
28,150
|
28,402
|
28,608
|
27,287
|
27,300
|
27,892
|
27,710
|
28,323
|
28,222
|
28,441
|
28,127
|
27,759
|
27,556
|
27,443
|
27,496
|
27,476
|
27,006
|
26,812
|
28,072
|
30,709
|
30,905
|
32,073
|
32,991
|
33,419
|
34,694
|
33,490
|
33,828
|
36,385
|
37,538
|
39,055
|
22,191
|
24,065
|
25,757
|
26,344
|
26,050
|
26,067
|
|
総資産
|
18,038
|
19,056
|
18,011
|
18,520
|
18,967
|
18,910
|
17,900
|
17,041
|
17,845
|
18,337
|
16,758
|
17,881
|
19,286
|
18,964
|
18,013
|
19,853
|
21,531
|
26,026
|
49,695
|
57,882
|
65,070
|
70,778
|
66,318
|
61,667
|
61,811
|
63,142
|
61,620
|
64,100
|
67,245
|
71,747
|
69,266
|
66,632
|
68,536
|
71,195
|
64,702
|
72,374
|
84,585
|
112,168
|
88,850
|
94,649
|
103,003
|
109,069
|
109,933
|
107,677
|
103,711
|
102,752
|
99,936
|
98,254
|
98,961
|
95,498
|
90,105
|
88,010
|
85,194
|
83,601
|
78,314
|
|
買掛金
|
2,517
|
2,222
|
1,793
|
2,520
|
3,094
|
2,393
|
1,862
|
2,175
|
2,540
|
2,574
|
2,543
|
3,371
|
3,196
|
2,447
|
2,237
|
3,449
|
4,571
|
5,375
|
7,801
|
11,443
|
14,786
|
14,690
|
17,565
|
10,431
|
8,764
|
10,263
|
12,469
|
13,229
|
14,596
|
15,156
|
14,228
|
12,043
|
13,180
|
12,007
|
9,661
|
11,046
|
24,710
|
45,159
|
19,674
|
18,035
|
18,519
|
23,064
|
12,411
|
6,712
|
4,441
|
3,928
|
3,863
|
4,631
|
4,977
|
5,135
|
3,910
|
3,693
|
2,623
|
2,332
|
1,847
|
|
一年内返済予定の長期借入金
|
75
|
75
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
615
|
615
|
898
|
21,772
|
898
|
898
|
898
|
1,239
|
881
|
891
|
895
|
928
|
945
|
944
|
927
|
1,053
|
1,027
|
1,126
|
522
|
527
|
533
|
1,185
|
1,645
|
2,525
|
2,542
|
2,517
|
1,800
|
1,800
|
34,894
|
34,456
|
1,800
|
1,800
|
1,800
|
1,800
|
1,800
|
1,800
|
26,685
|
|
流動負債合計
|
3,993
|
4,697
|
3,793
|
4,416
|
5,141
|
4,983
|
4,449
|
3,799
|
4,878
|
5,166
|
4,175
|
5,340
|
7,026
|
6,455
|
5,684
|
7,478
|
8,828
|
12,377
|
18,778
|
26,815
|
30,441
|
56,266
|
30,097
|
24,662
|
22,930
|
22,730
|
21,150
|
22,300
|
23,962
|
26,004
|
23,523
|
20,197
|
21,698
|
22,677
|
16,386
|
22,738
|
37,939
|
62,538
|
37,915
|
37,481
|
44,086
|
39,252
|
40,259
|
38,075
|
22,715
|
21,521
|
54,118
|
53,864
|
21,245
|
20,164
|
17,014
|
16,634
|
16,016
|
15,809
|
37,222
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,687
|
17,537
|
21,082
|
0
|
20,665
|
20,446
|
21,254
|
20,686
|
19,825
|
19,563
|
19,343
|
19,076
|
18,830
|
18,593
|
18,377
|
18,003
|
17,784
|
17,422
|
10,721
|
10,587
|
10,451
|
13,552
|
14,278
|
22,952
|
22,409
|
21,820
|
33,975
|
33,533
|
-
|
-
|
32,217
|
27,079
|
26,640
|
26,201
|
25,763
|
25,324
|
-
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,687
|
17,537
|
21,082
|
0
|
21,004
|
20,552
|
21,438
|
20,843
|
20,068
|
19,994
|
19,840
|
19,995
|
19,812
|
19,563
|
19,523
|
19,105
|
18,923
|
18,649
|
11,670
|
10,907
|
10,675
|
14,011
|
14,433
|
23,228
|
22,908
|
22,295
|
34,372
|
34,346
|
586
|
498
|
32,631
|
28,219
|
27,639
|
27,072
|
26,639
|
25,986
|
524
|
|
総負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36,465
|
44,353
|
51,523
|
56,266
|
51,101
|
45,215
|
44,369
|
43,574
|
41,218
|
42,295
|
43,802
|
45,999
|
43,335
|
39,760
|
41,222
|
41,783
|
35,310
|
41,388
|
49,609
|
73,446
|
48,590
|
51,493
|
58,520
|
62,481
|
63,168
|
60,371
|
57,087
|
55,868
|
54,705
|
54,363
|
53,877
|
48,383
|
44,654
|
43,706
|
42,656
|
41,795
|
37,746
|
|
資本金及び資本剰余金
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,208
|
1,209
|
2,418
|
1,209
|
2,418
|
2,418
|
2,418
|
2,418
|
2,480
|
2,480
|
2,482
|
2,482
|
2,482
|
2,482
|
2,482
|
2,482
|
2,540
|
2,540
|
2,540
|
2,540
|
2,540
|
2,540
|
2,540
|
2,540
|
2,540
|
2,540
|
2,540
|
2,540
|
2,540
|
2,540
|
2,540
|
|
利益剰余金
|
16,068
|
16,324
|
16,124
|
16,005
|
15,671
|
15,723
|
15,194
|
14,943
|
14,681
|
14,911
|
14,280
|
14,201
|
13,876
|
14,082
|
13,857
|
13,858
|
14,138
|
15,032
|
14,557
|
14,811
|
14,763
|
15,669
|
16,317
|
17,543
|
18,580
|
20,708
|
21,532
|
22,940
|
23,612
|
25,609
|
25,754
|
26,709
|
27,294
|
29,607
|
29,732
|
31,161
|
34,915
|
38,349
|
39,683
|
42,286
|
43,290
|
45,071
|
44,525
|
44,740
|
43,939
|
43,939
|
42,020
|
41,147
|
42,209
|
44,181
|
42,566
|
41,287
|
39,484
|
38,648
|
37,303
|
|
株主資本
|
14,044
|
14,359
|
14,217
|
14,103
|
13,826
|
13,927
|
13,451
|
13,241
|
12,967
|
13,170
|
12,582
|
12,540
|
12,259
|
12,508
|
12,328
|
12,375
|
12,702
|
13,648
|
13,229
|
13,528
|
13,547
|
14,512
|
15,217
|
16,451
|
17,442
|
19,568
|
20,402
|
21,805
|
23,443
|
25,747
|
25,930
|
26,871
|
27,314
|
29,411
|
29,392
|
30,986
|
34,976
|
38,721
|
40,259
|
43,156
|
44,483
|
46,588
|
46,765
|
47,306
|
46,624
|
46,883
|
45,231
|
43,891
|
45,083
|
47,115
|
45,450
|
44,304
|
42,538
|
41,806
|
40,567
|
|
有利子負債合計
|
75
|
75
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,302
|
18,153
|
21,980
|
21,772
|
21,564
|
21,345
|
22,152
|
21,925
|
19,776
|
20,455
|
20,239
|
20,004
|
19,776
|
19,538
|
19,304
|
19,057
|
18,811
|
18,548
|
11,243
|
11,114
|
10,984
|
14,738
|
15,923
|
25,478
|
24,951
|
24,337
|
35,775
|
35,333
|
34,894
|
34,456
|
34,017
|
28,879
|
28,440
|
28,001
|
27,563
|
27,124
|
26,685
|
|
純有利子負債
|
-857
|
-1,320
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,119
|
17,222
|
19,935
|
20,792
|
20,865
|
20,757
|
21,720
|
15,784
|
17,053
|
16,024
|
19,406
|
12,163
|
16,577
|
18,136
|
18,337
|
10,068
|
15,812
|
3,782
|
-11,393
|
-20,380
|
9,172
|
12,981
|
15,002
|
24,571
|
24,590
|
22,918
|
34,943
|
34,678
|
34,205
|
33,580
|
31,458
|
24,637
|
27,163
|
25,972
|
26,432
|
23,899
|
25,709
|
|
DEレシオ(%)
|
0.53
|
0.52
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
138.35
|
134.18
|
162.25
|
150.03
|
141.71
|
129.75
|
127.0
|
112.05
|
96.93
|
93.81
|
86.33
|
77.69
|
76.27
|
72.71
|
70.68
|
64.8
|
64.0
|
59.86
|
32.15
|
28.7
|
27.28
|
34.15
|
35.8
|
54.69
|
53.35
|
51.45
|
76.73
|
75.36
|
77.15
|
78.5
|
75.45
|
61.3
|
62.57
|
63.2
|
64.8
|
64.88
|
65.78
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|