|
(単位:千ドル)
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
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
|
746
|
12,379
|
10,377
|
7,697
|
7,214
|
3,875
|
1,813
|
950
|
1,205
|
2,760
|
220
|
520
|
7,808
|
2,411
|
726
|
2,568
|
2,571
|
1,606
|
2,069
|
3,883
|
1,603
|
3,015
|
1,349
|
8,090
|
32,250
|
31,912
|
12,375
|
17,051
|
17,456
|
9,014
|
10,561
|
5,469
|
14,367
|
8,627
|
3,226
|
6,469
|
11,671
|
16,049
|
13,269
|
8,002
|
5,690
|
|
現金 + 有価証券
|
746
|
12,379
|
10,377
|
7,697
|
7,214
|
3,875
|
1,813
|
950
|
1,205
|
2,760
|
220
|
520
|
7,808
|
2,411
|
726
|
2,568
|
2,571
|
1,606
|
2,069
|
3,883
|
1,603
|
3,015
|
1,349
|
8,090
|
32,250
|
31,912
|
12,375
|
17,051
|
17,456
|
9,014
|
10,561
|
5,469
|
14,367
|
8,627
|
3,226
|
6,469
|
11,671
|
16,049
|
13,269
|
8,002
|
5,690
|
|
売掛金
|
8
|
29
|
8
|
55
|
12
|
19
|
4
|
4
|
-
|
12
|
759
|
467
|
362
|
583
|
1,028
|
995
|
914
|
2,097
|
1,593
|
1,691
|
1,083
|
2,212
|
1,505
|
2,098
|
5,897
|
4,134
|
2,111
|
1,709
|
1,795
|
1,549
|
1,825
|
1,879
|
987
|
1,397
|
1,674
|
1,967
|
1,512
|
1,299
|
1,249
|
1,527
|
1,223
|
|
商品及び製品
|
314
|
306
|
256
|
229
|
269
|
276
|
276
|
412
|
392
|
396
|
1,831
|
2,072
|
2,328
|
2,844
|
2,550
|
3,342
|
2,960
|
2,393
|
2,322
|
2,128
|
2,704
|
2,354
|
2,219
|
2,782
|
2,821
|
3,402
|
4,513
|
4,900
|
4,879
|
6,745
|
6,601
|
7,024
|
8,684
|
8,264
|
8,379
|
9,189
|
9,020
|
9,556
|
9,674
|
10,345
|
10,555
|
|
流動資産合計
|
3,977
|
12,869
|
11,102
|
8,453
|
8,124
|
5,021
|
4,078
|
2,555
|
2,581
|
3,960
|
4,242
|
3,799
|
10,867
|
6,876
|
7,502
|
8,149
|
7,315
|
7,348
|
7,548
|
9,522
|
6,840
|
11,606
|
10,723
|
17,792
|
44,104
|
44,294
|
24,005
|
28,434
|
28,474
|
23,362
|
25,208
|
22,321
|
32,361
|
28,227
|
22,059
|
27,963
|
33,714
|
40,111
|
36,643
|
32,198
|
30,439
|
|
有形固定資産
|
866
|
866
|
834
|
829
|
907
|
916
|
900
|
885
|
870
|
855
|
840
|
1,222
|
1,213
|
1,198
|
775
|
760
|
745
|
737
|
720
|
710
|
707
|
697
|
686
|
677
|
674
|
666
|
658
|
650
|
600
|
583
|
572
|
557
|
541
|
526
|
511
|
496
|
484
|
488
|
476
|
464
|
452
|
|
固定資産合計
|
866
|
988
|
5,538
|
3,951
|
3,850
|
2,182
|
1,023
|
1,008
|
993
|
978
|
55,745
|
39,830
|
39,399
|
39,280
|
38,620
|
32,892
|
33,347
|
28,718
|
28,077
|
26,888
|
26,436
|
25,974
|
25,511
|
25,051
|
24,609
|
25,245
|
35,250
|
24,831
|
24,432
|
26,523
|
26,079
|
25,131
|
24,566
|
23,945
|
23,321
|
22,800
|
21,675
|
21,348
|
21,823
|
21,227
|
21,021
|
|
総資産
|
4,843
|
13,857
|
16,641
|
12,405
|
11,975
|
7,203
|
5,101
|
3,563
|
3,574
|
4,938
|
59,988
|
43,629
|
50,267
|
46,156
|
46,122
|
41,041
|
40,662
|
36,066
|
35,626
|
36,410
|
33,276
|
37,580
|
36,234
|
42,843
|
68,713
|
69,539
|
59,255
|
53,265
|
52,906
|
49,885
|
51,287
|
47,452
|
56,927
|
52,172
|
45,380
|
50,763
|
55,389
|
61,459
|
58,466
|
53,425
|
51,460
|
|
買掛金
|
1,764
|
349
|
276
|
574
|
559
|
413
|
443
|
517
|
1,465
|
3,443
|
7,857
|
7,354
|
3,162
|
5,000
|
6,450
|
5,414
|
6,563
|
6,390
|
4,752
|
5,351
|
5,597
|
5,240
|
5,456
|
4,759
|
4,740
|
4,918
|
3,786
|
4,929
|
3,708
|
5,645
|
6,285
|
5,808
|
5,692
|
4,663
|
5,133
|
4,974
|
3,320
|
4,093
|
4,552
|
5,286
|
7,028
|
|
一年内返済予定の長期借入金
|
-
|
-
|
1,454
|
1,707
|
2,119
|
1,465
|
1,846
|
1,919
|
1,994
|
2,071
|
1,801
|
1,609
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
9,206
|
2,744
|
3,815
|
3,907
|
3,692
|
2,945
|
3,096
|
4,192
|
8,425
|
10,362
|
16,026
|
15,385
|
9,384
|
12,369
|
16,136
|
26,658
|
24,750
|
20,835
|
8,568
|
15,392
|
16,268
|
24,758
|
25,768
|
13,220
|
12,592
|
12,652
|
11,951
|
15,471
|
19,093
|
22,901
|
26,944
|
30,339
|
31,096
|
29,003
|
12,456
|
13,987
|
17,814
|
19,133
|
19,874
|
19,704
|
28,208
|
|
長期借入金
|
-
|
-
|
4,457
|
4,095
|
3,629
|
2,685
|
2,271
|
1,817
|
1,332
|
835
|
-
|
-
|
10,875
|
10,768
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
0
|
0
|
4,459
|
4,098
|
3,634
|
2,692
|
2,277
|
1,824
|
1,339
|
843
|
12,151
|
10,982
|
10,875
|
10,768
|
10,661
|
0
|
116
|
7,875
|
6,678
|
450
|
400
|
400
|
2,660
|
12,421
|
24,230
|
25,102
|
25,752
|
25,941
|
25,704
|
24,227
|
20,744
|
18,469
|
18,171
|
17,341
|
31,508
|
31,879
|
23,272
|
23,263
|
23,009
|
24,742
|
19,937
|
|
総負債
|
9,206
|
2,744
|
8,275
|
8,006
|
7,326
|
5,638
|
5,374
|
6,017
|
9,765
|
11,205
|
28,177
|
26,368
|
20,259
|
23,137
|
26,797
|
26,658
|
24,866
|
28,710
|
15,246
|
15,842
|
16,668
|
25,158
|
28,428
|
25,641
|
36,822
|
37,754
|
37,703
|
41,412
|
44,797
|
47,128
|
47,688
|
48,808
|
49,267
|
46,344
|
43,964
|
45,866
|
41,086
|
42,396
|
42,883
|
44,446
|
48,145
|
|
資本金及び資本剰余金
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
-13,349
|
-18,611
|
-21,572
|
-25,703
|
-29,687
|
-33,345
|
-36,760
|
-40,437
|
-45,152
|
-46,958
|
-42,198
|
-62,405
|
-68,102
|
-75,759
|
-81,897
|
-94,551
|
-102,900
|
-119,576
|
-127,131
|
-133,091
|
-141,000
|
-150,300
|
-158,100
|
-166,900
|
-178,900
|
-193,000
|
-205,181
|
-219,500
|
-237,500
|
-246,800
|
-259,400
|
-266,900
|
-279,200
|
-291,300
|
-299,079
|
-308,200
|
-317,200
|
-326,700
|
-336,600
|
-346,500
|
-356,900
|
|
株主資本
|
-11,855
|
11,113
|
8,365
|
4,399
|
4,648
|
1,565
|
-274
|
-2,455
|
-6,191
|
-6,267
|
31,810
|
17,261
|
21,007
|
14,018
|
10,324
|
5,383
|
6,795
|
-1,645
|
11,379
|
10,673
|
6,233
|
1,544
|
7,806
|
17,202
|
31,891
|
31,785
|
21,552
|
11,853
|
8,109
|
2,757
|
3,599
|
-1,356
|
7,660
|
5,828
|
1,416
|
4,897
|
11,818
|
16,578
|
13,098
|
6,494
|
830
|
|
有利子負債合計
|
-
|
-
|
5,912
|
5,802
|
5,749
|
4,151
|
4,117
|
3,737
|
3,326
|
2,907
|
1,801
|
12,591
|
10,875
|
10,768
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-4,466
|
-1,895
|
-1,465
|
276
|
2,303
|
2,786
|
2,121
|
146
|
1,580
|
12,070
|
3,066
|
8,356
|
-727
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
70.67
|
131.91
|
123.67
|
265.2
|
-1507.94
|
-152.28
|
-53.73
|
-46.4
|
5.66
|
72.95
|
51.77
|
76.82
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|