|
(単位:千ドル)
|
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
|
84,901
|
39,598
|
44,551
|
64,603
|
51,241
|
28,883
|
4,801
|
23,257
|
12,250
|
8,570
|
14,508
|
66,640
|
36,573
|
35,982
|
27,446
|
31,361
|
9,209
|
20,489
|
21,092
|
16,831
|
13,734
|
4,816
|
6,071
|
7,389
|
4,976
|
13,406
|
24,125
|
12,652
|
|
有価証券
|
50,370
|
68,509
|
40,000
|
4,997
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
33,868
|
54,867
|
49,729
|
53,898
|
43,909
|
59,666
|
43,834
|
39,712
|
34,992
|
30,998
|
31,076
|
17,859
|
10,825
|
6,741
|
1,096
|
-
|
-
|
|
現金 + 有価証券
|
135,271
|
108,107
|
84,551
|
69,600
|
51,241
|
28,883
|
4,801
|
23,257
|
12,250
|
8,570
|
14,508
|
100,508
|
91,440
|
85,711
|
81,344
|
75,270
|
68,875
|
64,323
|
60,804
|
51,823
|
44,732
|
35,892
|
23,930
|
18,214
|
11,717
|
14,502
|
24,125
|
12,652
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
533
|
|
流動資産合計
|
141,713
|
112,817
|
92,971
|
76,818
|
59,224
|
36,869
|
11,718
|
28,619
|
18,076
|
12,059
|
21,472
|
104,233
|
96,398
|
90,213
|
83,266
|
76,381
|
70,926
|
66,652
|
62,444
|
54,246
|
47,653
|
38,527
|
25,596
|
19,054
|
13,695
|
15,854
|
24,787
|
13,513
|
|
有形固定資産
|
735
|
716
|
700
|
675
|
648
|
609
|
572
|
533
|
496
|
461
|
421
|
387
|
202
|
138
|
91
|
62
|
46
|
34
|
69
|
62
|
69
|
59
|
51
|
44
|
38
|
30
|
23
|
18
|
|
固定資産合計
|
3,757
|
4,048
|
4,900
|
12,316
|
12,069
|
14,073
|
14,033
|
13,693
|
13,611
|
14,211
|
11,320
|
10,932
|
9,647
|
8,209
|
8,243
|
7,682
|
5,761
|
4,903
|
4,389
|
3,874
|
3,368
|
1,201
|
663
|
571
|
479
|
70
|
19,808
|
19,462
|
|
総資産
|
145,470
|
116,865
|
97,871
|
89,134
|
71,293
|
50,942
|
25,751
|
42,312
|
31,687
|
26,270
|
32,792
|
115,165
|
106,045
|
98,422
|
91,509
|
84,063
|
76,687
|
71,555
|
66,833
|
58,120
|
51,021
|
39,728
|
26,259
|
19,625
|
14,174
|
15,924
|
44,595
|
32,975
|
|
買掛金
|
8,169
|
2,708
|
4,041
|
6,176
|
10,160
|
14,527
|
15,486
|
6,301
|
2,246
|
2,645
|
816
|
1,853
|
1,944
|
276
|
878
|
684
|
787
|
1,229
|
2,774
|
2,235
|
3,715
|
5,514
|
4,996
|
2,966
|
822
|
835
|
251
|
413
|
|
一年内返済予定の長期借入金
|
-
|
-
|
1,019
|
2,056
|
3,496
|
4,997
|
5,800
|
5,867
|
5,930
|
6,084
|
6,374
|
6,431
|
4,845
|
3,244
|
1,627
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
12,290
|
8,031
|
12,219
|
17,618
|
28,253
|
37,332
|
36,986
|
47,090
|
40,616
|
40,866
|
41,698
|
43,809
|
34,378
|
17,829
|
12,941
|
10,081
|
7,493
|
7,509
|
9,064
|
7,797
|
10,829
|
16,396
|
13,518
|
17,794
|
16,775
|
18,703
|
17,605
|
3,628
|
|
長期借入金
|
14,505
|
14,541
|
13,079
|
12,139
|
10,771
|
9,343
|
7,625
|
18,847
|
20,931
|
21,653
|
22,462
|
6,094
|
5,339
|
6,134
|
6,930
|
7,713
|
8,502
|
9,298
|
10,094
|
10,877
|
11,666
|
12,462
|
11,453
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
14,650
|
14,736
|
14,030
|
19,886
|
18,464
|
16,706
|
15,003
|
36,963
|
39,860
|
41,307
|
41,653
|
39,839
|
24,472
|
28,145
|
28,334
|
25,347
|
25,308
|
31,497
|
29,770
|
31,366
|
33,063
|
19,900
|
19,144
|
7,981
|
8,312
|
8,728
|
31,071
|
31,901
|
|
総負債
|
26,940
|
22,767
|
26,249
|
37,504
|
46,717
|
54,038
|
51,989
|
84,053
|
80,476
|
82,173
|
83,351
|
83,648
|
58,850
|
45,974
|
41,275
|
35,428
|
32,801
|
39,006
|
38,834
|
39,163
|
43,892
|
36,296
|
32,662
|
25,775
|
25,087
|
27,431
|
48,676
|
35,529
|
|
資本金及び資本剰余金
|
142
|
142
|
144
|
144
|
144
|
149
|
149
|
149
|
179
|
212
|
494
|
1,787
|
1,826
|
1,827
|
122
|
1,833
|
1,835
|
122
|
126
|
128
|
130
|
130
|
135
|
165
|
166
|
227
|
481,991
|
488,409
|
|
利益剰余金
|
-82,630
|
-107,536
|
-131,793
|
-152,373
|
-180,011
|
-211,282
|
-234,923
|
-251,023
|
-263,544
|
-275,743
|
-286,929
|
-385,850
|
-378,052
|
-374,311
|
-378,493
|
-381,993
|
-388,728
|
-417,837
|
-422,927
|
-432,816
|
-445,059
|
-448,936
|
-461,298
|
-468,399
|
-473,396
|
-479,490
|
-486,072
|
-490,963
|
|
株主資本
|
118,530
|
94,098
|
71,622
|
51,630
|
24,576
|
-3,096
|
-26,238
|
-41,741
|
-48,789
|
-55,903
|
-50,559
|
31,517
|
47,195
|
52,448
|
50,234
|
48,635
|
43,886
|
32,549
|
27,999
|
18,957
|
7,129
|
3,432
|
-6,403
|
-6,150
|
-10,913
|
-11,507
|
-4,081
|
-2,554
|
|
有利子負債合計
|
14,505
|
14,541
|
14,098
|
14,195
|
14,267
|
14,340
|
13,425
|
24,714
|
26,861
|
27,737
|
28,836
|
12,525
|
10,184
|
9,378
|
8,557
|
7,713
|
8,502
|
9,298
|
10,094
|
10,877
|
11,666
|
12,462
|
11,453
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-120,766
|
-93,566
|
-70,453
|
-55,405
|
-36,974
|
-14,543
|
8,624
|
1,457
|
14,611
|
19,167
|
14,328
|
-87,983
|
-81,256
|
-76,333
|
-72,787
|
-67,557
|
-60,373
|
-55,025
|
-50,710
|
-40,946
|
-33,066
|
-23,430
|
-12,477
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
12.24
|
15.45
|
19.68
|
27.49
|
58.05
|
-463.18
|
-51.17
|
-59.21
|
-55.06
|
-49.62
|
-57.03
|
39.74
|
21.58
|
17.88
|
17.03
|
15.86
|
19.37
|
28.57
|
36.05
|
57.38
|
163.64
|
363.11
|
-178.87
|
-
|
-
|
-
|
-
|
-
|