|
(単位:千ドル)
|
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
|
6,603
|
26,735
|
19,584
|
14,947
|
11,777
|
12,066
|
12,335
|
10,270
|
7,332
|
21,295
|
25,113
|
25,802
|
22,709
|
14,406
|
15,229
|
17,046
|
13,378
|
16,305
|
14,708
|
21,566
|
22,070
|
21,388
|
16,655
|
17,694
|
20,261
|
14,936
|
17,420
|
|
現金 + 有価証券
|
6,603
|
26,735
|
19,584
|
14,947
|
11,777
|
12,066
|
12,335
|
10,270
|
7,332
|
21,295
|
25,113
|
25,802
|
22,709
|
14,406
|
15,229
|
17,046
|
13,378
|
16,305
|
14,708
|
21,566
|
22,070
|
21,388
|
16,655
|
17,694
|
20,261
|
14,936
|
17,420
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
473
|
205
|
-
|
-
|
48
|
300
|
303
|
385
|
5,471
|
796
|
834
|
1,498
|
1,852
|
2,874
|
3,084
|
3,495
|
3,411
|
4,240
|
4,873
|
5,591
|
5,361
|
16,400
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
380
|
1,726
|
1,709
|
1,699
|
1,242
|
1,348
|
1,242
|
334
|
550
|
510
|
531
|
481
|
557
|
437
|
816
|
1,051
|
911
|
2,318
|
2,068
|
1,938
|
15,232
|
13,621
|
|
流動資産合計
|
6,803
|
27,502
|
21,527
|
16,755
|
12,107
|
15,009
|
15,341
|
12,823
|
9,785
|
24,701
|
30,274
|
29,075
|
25,863
|
23,604
|
18,751
|
19,776
|
16,420
|
20,004
|
19,118
|
26,333
|
27,157
|
26,839
|
24,263
|
25,434
|
29,749
|
41,021
|
49,960
|
|
有形固定資産
|
268
|
773
|
1,190
|
1,223
|
1,169
|
1,117
|
1,025
|
938
|
854
|
811
|
176
|
156
|
134
|
115
|
109
|
87
|
73
|
72
|
56
|
46
|
38
|
58
|
57
|
45
|
33
|
34
|
22
|
|
固定資産合計
|
722
|
825
|
1,490
|
1,489
|
1,400
|
2,063
|
1,900
|
1,736
|
1,610
|
1,618
|
912
|
831
|
743
|
3,861
|
4,445
|
3,270
|
5,100
|
5,026
|
4,810
|
4,599
|
4,369
|
4,901
|
6,531
|
6,389
|
6,092
|
35,102
|
34,072
|
|
総資産
|
7,525
|
28,327
|
23,017
|
18,244
|
13,507
|
17,072
|
17,241
|
14,559
|
11,395
|
26,319
|
31,186
|
29,906
|
26,606
|
27,465
|
23,196
|
23,046
|
21,520
|
25,030
|
23,928
|
30,932
|
31,526
|
31,740
|
30,794
|
31,823
|
35,841
|
76,123
|
84,032
|
|
買掛金
|
793
|
1,421
|
3,208
|
883
|
549
|
575
|
1,183
|
1,953
|
2,208
|
2,344
|
1,761
|
1,522
|
3,273
|
1,774
|
2,131
|
1,299
|
1,054
|
1,766
|
1,233
|
2,300
|
1,712
|
1,848
|
2,263
|
2,133
|
2,684
|
4,167
|
4,872
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
385
|
749
|
1,092
|
1,418
|
-
|
364
|
708
|
1,033
|
1,339
|
1,540
|
1,540
|
5,380
|
5,020
|
4,658
|
4,125
|
-
|
-
|
|
流動負債合計
|
1,197
|
2,024
|
3,656
|
1,459
|
1,107
|
1,963
|
2,051
|
2,739
|
3,219
|
3,794
|
3,199
|
3,106
|
5,360
|
4,558
|
3,482
|
3,812
|
4,661
|
6,461
|
7,494
|
9,588
|
10,393
|
16,241
|
15,300
|
18,216
|
19,734
|
19,947
|
25,350
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
4,540
|
4,570
|
4,587
|
6,496
|
6,532
|
6,183
|
5,856
|
5,550
|
5,262
|
6,331
|
5,992
|
5,678
|
5,384
|
5,107
|
4,553
|
4,197
|
-
|
-
|
-
|
-
|
29,811
|
29,992
|
|
固定負債合計
|
1,577
|
0
|
119
|
86
|
52
|
4,559
|
4,570
|
4,789
|
6,788
|
6,862
|
6,432
|
6,064
|
5,586
|
5,277
|
6,331
|
5,992
|
5,678
|
5,491
|
5,193
|
4,619
|
4,241
|
22
|
0
|
145
|
126
|
31,748
|
34,232
|
|
総負債
|
2,774
|
2,024
|
3,775
|
1,545
|
1,159
|
6,522
|
6,621
|
7,528
|
10,007
|
10,656
|
9,631
|
9,170
|
10,946
|
9,835
|
9,813
|
9,804
|
10,339
|
11,952
|
12,687
|
14,207
|
14,634
|
16,263
|
15,300
|
18,361
|
19,860
|
51,695
|
59,582
|
|
資本金及び資本剰余金
|
3,396
|
72,171
|
72,520
|
73,226
|
73,840
|
74,738
|
21
|
21
|
21
|
24
|
24
|
25
|
25
|
25
|
25
|
25
|
25
|
25
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
27
|
27
|
|
利益剰余金
|
-19,806
|
-45,868
|
-53,278
|
-56,527
|
-61,492
|
-64,188
|
-73,237
|
-77,967
|
-84,471
|
-92,158
|
-87,042
|
-89,058
|
-95,152
|
-94,113
|
-99,443
|
-101,001
|
-104,046
|
-103,134
|
-105,794
|
-101,235
|
-101,814
|
-104,070
|
-104,881
|
-107,922
|
-107,295
|
-107,893
|
-109,465
|
|
株主資本
|
-16,410
|
26,303
|
19,242
|
16,699
|
12,348
|
10,550
|
10,620
|
7,031
|
1,388
|
15,663
|
21,555
|
20,736
|
15,660
|
17,630
|
13,383
|
13,242
|
11,181
|
13,078
|
11,241
|
16,725
|
16,892
|
15,477
|
15,494
|
13,462
|
15,981
|
24,428
|
24,450
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
4,540
|
4,570
|
4,587
|
6,496
|
6,532
|
6,568
|
6,605
|
6,642
|
6,680
|
6,331
|
6,356
|
6,386
|
6,417
|
6,446
|
6,093
|
5,737
|
5,380
|
5,020
|
4,658
|
4,125
|
29,811
|
29,992
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-7,526
|
-7,765
|
-5,683
|
-836
|
-14,763
|
-18,545
|
-19,197
|
-16,067
|
-7,726
|
-8,898
|
-10,690
|
-6,992
|
-9,888
|
-8,262
|
-15,473
|
-16,333
|
-16,008
|
-11,635
|
-13,036
|
-16,136
|
14,875
|
12,572
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
43.03
|
43.03
|
65.24
|
468.01
|
41.7
|
30.47
|
31.85
|
42.41
|
37.89
|
47.31
|
48.0
|
57.11
|
49.07
|
57.34
|
36.43
|
33.96
|
34.76
|
32.4
|
34.6
|
25.81
|
122.04
|
122.67
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,295
|
4,808
|
4,845
|
16,426
|
25,149
|