|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
594
|
466
|
850
|
581
|
1,436
|
1,082
|
559
|
914
|
673
|
275
|
87
|
1,573
|
684
|
242
|
206
|
184
|
959
|
1,231
|
1,385
|
746
|
6,197
|
10,555
|
7,312
|
8,379
|
8,601
|
5,565
|
4,754
|
3,899
|
2,857
|
3,598
|
2,629
|
2,490
|
|
現金 + 有価証券
|
594
|
466
|
850
|
581
|
1,436
|
1,082
|
559
|
914
|
673
|
275
|
87
|
1,573
|
684
|
242
|
206
|
184
|
959
|
1,231
|
1,385
|
746
|
6,197
|
10,555
|
7,312
|
8,379
|
8,601
|
5,565
|
4,754
|
3,899
|
2,857
|
3,598
|
2,629
|
2,490
|
|
売掛金
|
943
|
959
|
942
|
1,064
|
997
|
508
|
372
|
354
|
473
|
327
|
358
|
573
|
1,295
|
539
|
996
|
631
|
383
|
76
|
492
|
146
|
122
|
636
|
1,222
|
505
|
236
|
439
|
281
|
203
|
1,059
|
2,158
|
1,277
|
819
|
|
商品及び製品
|
133
|
143
|
80
|
110
|
157
|
208
|
331
|
394
|
525
|
437
|
387
|
469
|
420
|
350
|
176
|
209
|
180
|
458
|
344
|
576
|
630
|
718
|
526
|
388
|
305
|
487
|
324
|
490
|
770
|
1,295
|
148
|
217
|
|
流動資産合計
|
2,040
|
1,909
|
2,408
|
2,113
|
3,965
|
3,073
|
2,719
|
3,192
|
2,953
|
2,727
|
2,461
|
4,199
|
3,507
|
2,273
|
1,990
|
1,675
|
1,921
|
2,440
|
2,676
|
1,794
|
7,328
|
12,142
|
9,562
|
9,565
|
9,502
|
6,939
|
5,925
|
5,278
|
5,329
|
7,633
|
5,026
|
4,212
|
|
有形固定資産
|
292
|
308
|
375
|
540
|
481
|
451
|
471
|
558
|
584
|
564
|
532
|
445
|
365
|
331
|
189
|
166
|
141
|
28
|
38
|
37
|
31
|
28
|
32
|
204
|
465
|
651
|
891
|
1,071
|
1,177
|
76
|
68
|
64
|
|
固定資産合計
|
2,434
|
2,487
|
1,472
|
1,676
|
1,581
|
1,547
|
959
|
1,088
|
1,135
|
1,093
|
1,023
|
755
|
694
|
633
|
458
|
488
|
473
|
201
|
311
|
294
|
263
|
264
|
300
|
493
|
735
|
1,078
|
1,335
|
1,323
|
1,425
|
1,428
|
153
|
315
|
|
総資産
|
4,475
|
4,397
|
3,881
|
3,789
|
5,547
|
4,621
|
3,679
|
4,281
|
4,088
|
3,820
|
3,484
|
4,955
|
4,202
|
2,907
|
2,448
|
2,163
|
2,394
|
2,642
|
2,987
|
2,088
|
7,591
|
12,407
|
9,863
|
10,058
|
10,238
|
8,018
|
7,261
|
6,602
|
6,755
|
9,062
|
5,179
|
4,528
|
|
買掛金
|
294
|
-
|
499
|
955
|
1,755
|
1,793
|
2,358
|
2,254
|
2,089
|
2,168
|
2,166
|
1,959
|
2,224
|
1,957
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
45
|
46
|
47
|
120
|
116
|
112
|
104
|
65
|
65
|
-
|
-
|
-
|
125
|
123
|
125
|
122
|
120
|
|
流動負債合計
|
722
|
930
|
1,431
|
2,032
|
2,492
|
2,166
|
2,722
|
3,100
|
2,884
|
3,705
|
3,968
|
3,592
|
3,760
|
3,020
|
3,425
|
3,664
|
3,569
|
4,268
|
3,426
|
3,632
|
2,760
|
3,792
|
2,102
|
1,542
|
2,697
|
1,338
|
1,458
|
1,477
|
2,078
|
3,110
|
2,297
|
2,338
|
|
長期借入金
|
-
|
-
|
-
|
-
|
104
|
64
|
364
|
1,846
|
3,314
|
3,402
|
0
|
-
|
-
|
-
|
-
|
39
|
27
|
67
|
338
|
298
|
259
|
216
|
190
|
174
|
-
|
-
|
-
|
480
|
440
|
419
|
376
|
340
|
|
固定負債合計
|
2
|
9
|
10
|
8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
480
|
440
|
419
|
-
|
488
|
|
総負債
|
725
|
940
|
1,442
|
2,040
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,957
|
2,519
|
3,530
|
-
|
2,827
|
|
資本金及び資本剰余金
|
12,072
|
12,492
|
13,643
|
13,731
|
0
|
0
|
5,093
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38,576
|
40,727
|
47,724
|
47,862
|
52,418
|
52,497
|
53,819
|
53,857
|
53,881
|
54,065
|
54,062
|
54,177
|
56,012
|
55,962
|
55,962
|
|
利益剰余金
|
-8,314
|
-8,986
|
-11,159
|
-11,954
|
-17,764
|
-19,340
|
-21,802
|
-23,208
|
-24,797
|
-25,998
|
-27,491
|
-28,331
|
-29,515
|
-30,635
|
-31,914
|
-32,664
|
-33,308
|
-40,139
|
-41,362
|
-42,029
|
-43,094
|
-43,760
|
-44,707
|
-45,257
|
-46,015
|
-46,844
|
-47,942
|
-49,050
|
-49,545
|
-50,100
|
-53,177
|
-53,971
|
|
株主資本
|
3,750
|
3,456
|
2,439
|
1,748
|
2,950
|
2,390
|
521
|
-784
|
-2,269
|
-3,449
|
-757
|
994
|
-22
|
-672
|
-1,630
|
-2,289
|
-2,040
|
-1,695
|
-778
|
-1,844
|
4,570
|
8,398
|
7,569
|
8,341
|
7,540
|
6,680
|
5,802
|
4,645
|
4,236
|
5,531
|
2,505
|
1,700
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
104
|
64
|
364
|
1,846
|
3,314
|
3,402
|
0
|
-
|
-
|
-
|
-
|
85
|
74
|
115
|
459
|
415
|
372
|
321
|
256
|
240
|
-
|
-
|
-
|
605
|
564
|
545
|
498
|
461
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-1,332
|
-1,018
|
-196
|
931
|
2,640
|
3,126
|
-88
|
-
|
-
|
-
|
-
|
-100
|
-886
|
-1,116
|
-927
|
-332
|
-5,826
|
-10,235
|
-7,056
|
-8,140
|
-
|
-
|
-
|
-3,294
|
-2,294
|
-3,053
|
-2,132
|
-2,030
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
3.54
|
2.7
|
69.83
|
-235.51
|
-146.08
|
-98.66
|
-0.0
|
-
|
-
|
-
|
-
|
-3.74
|
-3.63
|
-6.84
|
-59.06
|
-22.53
|
8.14
|
3.83
|
3.38
|
2.88
|
-
|
-
|
-
|
13.03
|
13.32
|
9.87
|
19.88
|
27.11
|
|
運転資本
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|