|
(単位:千ドル)
|
1Q12
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
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
|
113
|
671
|
1,273
|
663
|
783
|
63
|
1,240
|
445
|
141
|
432
|
823
|
440
|
430
|
318
|
1,048
|
1,754
|
409
|
5,449
|
2,658
|
2,412
|
2,646
|
3,254
|
1,499
|
1,203
|
2,443
|
13,546
|
1,769
|
2,213
|
1,032
|
4,949
|
2,487
|
3,759
|
1,671
|
2,321
|
2,279
|
813
|
982
|
1,179
|
2,021
|
1,774
|
1,361
|
1,505
|
2,547
|
1,712
|
1,525
|
1,255
|
1,389
|
1,333
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,643
|
27,929
|
34,768
|
27,007
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
113
|
671
|
1,273
|
663
|
783
|
63
|
1,240
|
445
|
141
|
432
|
823
|
440
|
430
|
318
|
1,048
|
1,754
|
409
|
5,449
|
2,658
|
2,412
|
2,646
|
3,254
|
1,499
|
1,203
|
2,443
|
41,189
|
29,698
|
36,981
|
28,039
|
4,949
|
2,487
|
3,759
|
1,671
|
2,321
|
2,279
|
813
|
982
|
1,179
|
2,021
|
1,774
|
1,361
|
1,505
|
2,547
|
1,712
|
1,525
|
1,255
|
1,389
|
1,333
|
|
売掛金
|
34
|
12
|
26
|
18
|
7
|
5
|
9
|
9
|
11
|
11
|
3
|
6
|
3
|
5
|
3
|
7
|
6
|
6
|
81
|
218
|
137
|
63
|
120
|
154
|
183
|
1,900
|
2,150
|
1,900
|
1,457
|
1,726
|
198
|
2,372
|
3,359
|
2,663
|
1,040
|
938
|
1,235
|
1,491
|
375
|
2,204
|
5,573
|
4,587
|
5,524
|
2,990
|
4,598
|
4,938
|
2,623
|
2,061
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,491
|
7,971
|
8,255
|
7,863
|
7,422
|
7,087
|
6,740
|
6,543
|
6,252
|
4,392
|
3,453
|
3,134
|
2,739
|
2,379
|
2,216
|
1,814
|
1,650
|
1,711
|
1,527
|
1,628
|
1,610
|
1,635
|
1,437
|
|
流動資産合計
|
400
|
790
|
1,363
|
714
|
891
|
166
|
1,308
|
481
|
252
|
548
|
906
|
617
|
606
|
1,209
|
2,366
|
2,251
|
535
|
5,694
|
2,830
|
2,820
|
3,071
|
3,510
|
1,790
|
1,548
|
2,778
|
51,774
|
41,221
|
48,238
|
38,536
|
40,894
|
11,257
|
14,141
|
13,040
|
12,474
|
9,091
|
6,448
|
6,586
|
6,382
|
6,289
|
7,418
|
9,847
|
9,257
|
11,509
|
7,844
|
9,012
|
9,204
|
6,767
|
5,653
|
|
有形固定資産
|
30
|
19
|
16
|
14
|
12
|
10
|
8
|
7
|
2
|
1
|
0
|
7
|
8
|
9
|
10
|
90
|
85
|
120
|
136
|
143
|
127
|
110
|
98
|
87
|
82
|
163
|
151
|
142
|
141
|
130
|
120
|
109
|
99
|
97
|
147
|
138
|
85
|
79
|
75
|
72
|
68
|
60
|
59
|
57
|
54
|
49
|
46
|
41
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
125
|
195
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
61
|
41
|
38
|
35
|
32
|
30
|
28
|
25
|
20
|
18
|
17
|
42
|
99
|
110
|
105
|
178
|
678
|
401
|
1,712
|
1,711
|
1,679
|
1,641
|
1,615
|
1,592
|
1,569
|
4,708
|
18,235
|
17,754
|
17,714
|
19,050
|
48,018
|
48,082
|
50,239
|
47,583
|
47,643
|
45,045
|
39,403
|
35,819
|
41,936
|
41,528
|
40,441
|
38,196
|
23,670
|
21,699
|
16,927
|
18,139
|
16,835
|
16,825
|
|
総資産
|
461
|
831
|
1,402
|
749
|
924
|
197
|
1,336
|
507
|
273
|
567
|
924
|
659
|
706
|
1,320
|
2,472
|
2,430
|
1,214
|
6,096
|
4,543
|
4,532
|
4,750
|
5,151
|
3,406
|
3,141
|
4,348
|
56,482
|
59,456
|
65,992
|
56,250
|
59,944
|
59,275
|
62,223
|
63,279
|
60,057
|
56,734
|
51,493
|
45,989
|
42,201
|
48,225
|
48,946
|
50,288
|
47,453
|
35,179
|
29,543
|
25,939
|
27,343
|
23,602
|
22,478
|
|
買掛金
|
-
|
-
|
2,493
|
804
|
731
|
890
|
868
|
774
|
833
|
852
|
817
|
744
|
736
|
426
|
521
|
720
|
1,072
|
736
|
1,015
|
1,023
|
466
|
346
|
728
|
970
|
561
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
6
|
7
|
7
|
6
|
5
|
4
|
3
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
14,269
|
11,936
|
3,556
|
1,578
|
1,427
|
1,547
|
1,616
|
1,528
|
3,916
|
2,534
|
1,644
|
1,667
|
1,866
|
1,540
|
1,682
|
1,897
|
2,163
|
1,545
|
1,746
|
2,005
|
1,327
|
1,165
|
1,586
|
1,900
|
1,925
|
35,233
|
32,827
|
29,060
|
26,475
|
23,780
|
23,382
|
24,407
|
20,513
|
25,026
|
37,100
|
34,551
|
46,076
|
41,523
|
54,323
|
57,855
|
61,547
|
60,917
|
61,507
|
62,428
|
64,025
|
64,131
|
63,555
|
64,915
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
559
|
569
|
578
|
587
|
597
|
606
|
615
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
8
|
7
|
6
|
4
|
4
|
3
|
1,480
|
1,530
|
0
|
2,869
|
5,933
|
5,605
|
6,310
|
36
|
21
|
6
|
3
|
3
|
667
|
690
|
713
|
699
|
714
|
728
|
738
|
39,499
|
37,682
|
41,664
|
43,794
|
42,529
|
41,312
|
50,492
|
52,141
|
50,132
|
41,084
|
39,241
|
34,548
|
38,267
|
27,993
|
27,044
|
23,773
|
22,866
|
21,428
|
20,759
|
18,928
|
16,993
|
16,526
|
16,164
|
|
総負債
|
14,278
|
11,944
|
3,562
|
1,582
|
1,431
|
1,550
|
3,097
|
3,059
|
3,916
|
5,403
|
7,577
|
7,272
|
8,176
|
1,576
|
1,703
|
1,903
|
2,167
|
1,548
|
2,413
|
2,695
|
2,040
|
1,865
|
2,301
|
2,628
|
2,664
|
74,732
|
70,509
|
70,724
|
70,269
|
66,309
|
64,694
|
74,899
|
72,654
|
75,158
|
78,184
|
73,792
|
80,624
|
79,790
|
82,316
|
84,899
|
85,320
|
83,783
|
82,935
|
83,187
|
82,953
|
81,124
|
80,081
|
81,079
|
|
資本金及び資本剰余金
|
31,151
|
-38,269
|
54,390
|
55,582
|
56,850
|
57,022
|
57,451
|
57,536
|
101
|
0
|
102
|
102
|
107
|
67,469
|
69,470
|
71,584
|
72,045
|
4
|
4
|
4
|
6
|
7
|
37
|
38
|
38
|
48
|
48
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
50
|
50
|
50
|
51
|
54
|
54
|
62
|
62
|
64
|
64
|
64
|
64
|
|
利益剰余金
|
-44,968
|
-49,482
|
-56,551
|
-56,416
|
-57,358
|
-58,377
|
-59,214
|
-60,089
|
-61,322
|
-62,593
|
-66,045
|
-66,187
|
-67,542
|
-68,534
|
-69,998
|
-71,426
|
-72,999
|
-75,647
|
-78,416
|
-81,076
|
-83,609
|
-85,246
|
-87,623
|
-89,882
|
-92,004
|
-216,916
|
-226,229
|
-220,920
|
-230,393
|
-224,812
|
-225,333
|
-233,742
|
-231,253
|
-234,404
|
-241,266
|
-242,808
|
-252,146
|
-252,537
|
-252,337
|
-255,905
|
-257,387
|
-257,320
|
-256,100
|
-260,470
|
-262,654
|
-260,827
|
-262,600
|
-264,905
|
|
株主資本
|
-13,817
|
-11,114
|
-2,160
|
-834
|
-508
|
-1,354
|
-1,762
|
-2,553
|
-3,643
|
-4,837
|
-6,654
|
-6,613
|
-7,471
|
-257
|
768
|
526
|
-954
|
4,547
|
2,129
|
1,836
|
3,114
|
4,020
|
2,166
|
2,024
|
3,800
|
-17,525
|
-11,053
|
-
|
-14,019
|
-6,365
|
-5,419
|
-
|
-9,375
|
-15,101
|
-21,450
|
-22,299
|
-34,635
|
-37,589
|
-34,091
|
-35,953
|
-35,032
|
-36,330
|
-47,756
|
-
|
-57,014
|
-53,781
|
-56,479
|
-58,601
|
|
有利子負債合計
|
6
|
7
|
7
|
6
|
5
|
4
|
3
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
559
|
569
|
578
|
587
|
597
|
606
|
615
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-107
|
-665
|
-1,267
|
-657
|
-779
|
-60
|
-1,238
|
-443
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-2,099
|
-1,844
|
-2,069
|
-2,667
|
-903
|
-597
|
-1,828
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-0.04
|
-0.06
|
-0.33
|
-0.8
|
-1.1
|
-0.34
|
-0.2
|
-0.13
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26.28
|
30.98
|
18.57
|
14.62
|
27.56
|
29.96
|
16.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|