|
(単位:千ドル)
|
2013/12
|
2014/12
|
2015/12
|
2016/12
|
2018/12
|
2019/12
|
2020/12
|
2021/12
|
2022/12
|
2023/12
|
2024/12
|
|
現金同等物
|
11,400
|
25,411
|
8,715
|
3,208
|
13,211
|
5,930
|
6,338
|
31,498
|
31,438
|
64,316
|
80,666
|
|
現金 + 有価証券
|
11,400
|
25,411
|
8,715
|
3,208
|
13,211
|
5,930
|
6,338
|
31,498
|
31,438
|
64,316
|
80,666
|
|
売掛金
|
1,879
|
2,189
|
1,408
|
1,432
|
958
|
715
|
2,013
|
1,274
|
572
|
2,037
|
4,551
|
|
商品及び製品
|
1,474
|
1,758
|
1,464
|
1,291
|
1,704
|
1,889
|
1,662
|
2,274
|
2,306
|
2,538
|
3,191
|
|
流動資産合計
|
16,951
|
30,847
|
21,584
|
10,444
|
11,994
|
6,297
|
9,690
|
32,893
|
46,867
|
65,971
|
84,706
|
|
有形固定資産
|
105,463
|
111,150
|
88,957
|
105,584
|
48,826
|
116,230
|
98,458
|
176,111
|
216,570
|
267,626
|
443,386
|
|
固定資産合計
|
139,664
|
159,731
|
150,822
|
133,249
|
54,960
|
120,564
|
100,892
|
188,527
|
281,723
|
358,701
|
506,512
|
|
総資産
|
156,616
|
190,578
|
172,406
|
143,693
|
66,954
|
126,861
|
110,583
|
221,421
|
328,590
|
424,673
|
591,218
|
|
買掛金
|
-
|
-
|
-
|
-
|
2,288
|
3,899
|
2,854
|
2,804
|
5,160
|
5,746
|
-
|
|
一年内返済予定の長期借入金
|
12,862
|
19,512
|
14,810
|
5,549
|
4,870
|
12,295
|
20,645
|
29,034
|
55,419
|
30,839
|
36,930
|
|
流動負債合計
|
18,812
|
25,190
|
19,365
|
11,174
|
11,592
|
24,851
|
28,645
|
37,145
|
73,689
|
51,187
|
57,169
|
|
長期借入金
|
32,782
|
34,745
|
25,711
|
44,366
|
31,716
|
72,187
|
46,220
|
89,004
|
51,812
|
99,161
|
168,473
|
|
固定負債合計
|
33,101
|
34,745
|
25,913
|
44,607
|
32,784
|
73,902
|
46,582
|
107,419
|
86,745
|
106,910
|
171,099
|
|
総負債
|
51,914
|
59,936
|
45,279
|
55,781
|
44,376
|
98,753
|
75,228
|
144,564
|
160,435
|
158,098
|
228,269
|
|
資本金及び資本剰余金
|
1,371
|
171
|
245
|
326
|
46
|
168
|
201
|
218
|
213
|
210
|
211
|
|
利益剰余金
|
-148,985
|
-168,344
|
-184,031
|
-229,978
|
-230,223
|
-233,683
|
-230,334
|
-187,972
|
-92,598
|
7,930
|
103,850
|
|
株主資本
|
104,702
|
100,202
|
95,048
|
54,106
|
3,820
|
20,453
|
27,335
|
76,856
|
168,155
|
266,575
|
362,949
|
|
有利子負債合計
|
45,644
|
54,257
|
40,238
|
49,916
|
36,586
|
84,483
|
66,865
|
118,039
|
107,231
|
130,001
|
205,403
|
|
純有利子負債
|
34,243
|
28,845
|
31,522
|
46,708
|
23,375
|
78,553
|
60,527
|
86,540
|
75,793
|
65,685
|
124,737
|
|
DEレシオ(%)
|
43.59
|
54.15
|
42.33
|
92.25
|
957.61
|
413.05
|
244.61
|
153.58
|
63.77
|
48.77
|
56.59
|
|
運転資本
|
-
|
-
|
-
|
-
|
|
|
821
|
744
|
-2,281
|
-1,171
|
-
|