|
(単位:百万円)
|
4Q18
|
4Q19
|
4Q20
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
2Q26
|
3Q26
|
|
現金同等物
|
4,722
|
3,438
|
4,963
|
5,170
|
6,122
|
7,644
|
7,786
|
9,017
|
9,941
|
10,390
|
10,973
|
11,176
|
12,107
|
13,112
|
12,645
|
12,987
|
13,014
|
13,575
|
13,886
|
14,715
|
13,390
|
12,223
|
|
有価証券
|
-
|
9
|
20
|
19
|
17
|
19
|
30
|
32
|
42
|
39
|
45
|
41
|
46
|
44
|
49
|
48
|
86
|
85
|
91
|
81
|
93
|
98
|
|
現金 + 有価証券
|
4,722
|
3,448
|
4,983
|
5,189
|
6,140
|
7,663
|
7,816
|
9,049
|
9,983
|
10,430
|
11,018
|
11,217
|
12,153
|
13,157
|
12,695
|
13,035
|
13,100
|
13,661
|
13,978
|
14,797
|
13,483
|
12,321
|
|
売掛金
|
-
|
1,272
|
1,677
|
1,728
|
1,599
|
1,667
|
1,906
|
1,495
|
1,733
|
2,119
|
1,729
|
1,472
|
2,440
|
2,123
|
1,916
|
1,669
|
2,206
|
3,336
|
2,357
|
2,451
|
2,356
|
2,990
|
|
流動資産合計
|
-
|
5,037
|
7,094
|
7,292
|
8,256
|
9,822
|
10,287
|
10,941
|
12,326
|
13,191
|
13,279
|
13,239
|
15,320
|
16,127
|
15,267
|
15,274
|
16,388
|
18,028
|
17,122
|
17,824
|
17,044
|
16,224
|
|
有形固定資産
|
-
|
1,330
|
3,213
|
1,910
|
1,805
|
1,728
|
1,615
|
1,481
|
1,369
|
1,769
|
1,710
|
1,604
|
1,711
|
1,772
|
1,938
|
1,803
|
1,726
|
1,856
|
1,731
|
2,076
|
1,908
|
1,739
|
|
投資有価証券
|
-
|
1,908
|
2,214
|
2,246
|
2,205
|
2,253
|
2,307
|
2,598
|
2,777
|
3,134
|
2,998
|
4,148
|
4,755
|
4,848
|
6,110
|
5,826
|
5,267
|
6,036
|
5,593
|
5,771
|
7,725
|
9,136
|
|
固定資産合計
|
-
|
49,666
|
50,829
|
48,618
|
48,265
|
48,017
|
47,885
|
47,978
|
47,933
|
48,584
|
48,300
|
49,312
|
49,890
|
50,027
|
51,290
|
50,676
|
50,287
|
50,986
|
50,248
|
50,613
|
54,938
|
55,987
|
|
総資産
|
-
|
54,704
|
57,923
|
55,910
|
56,521
|
57,838
|
58,172
|
58,919
|
60,259
|
61,775
|
61,579
|
62,550
|
65,210
|
66,154
|
66,557
|
65,950
|
66,675
|
69,014
|
67,370
|
68,437
|
71,981
|
72,211
|
|
買掛金
|
-
|
659
|
880
|
833
|
484
|
516
|
492
|
636
|
711
|
681
|
772
|
1,061
|
774
|
854
|
780
|
857
|
884
|
985
|
990
|
988
|
1,117
|
1,354
|
|
短期借入金
|
-
|
48
|
829
|
440
|
796
|
422
|
576
|
383
|
556
|
438
|
618
|
526
|
871
|
580
|
752
|
497
|
882
|
572
|
632
|
613
|
617
|
893
|
|
一年内返済予定の長期借入金
|
-
|
1,500
|
2,000
|
2,000
|
-
|
-
|
-
|
2,000
|
-
|
-
|
-
|
2,000
|
-
|
-
|
-
|
1,428
|
-
|
-
|
-
|
1,428
|
-
|
-
|
|
流動負債合計
|
-
|
9,665
|
11,965
|
11,175
|
11,373
|
11,288
|
10,943
|
11,403
|
11,803
|
12,189
|
11,728
|
12,752
|
13,976
|
14,268
|
13,499
|
13,349
|
14,449
|
14,903
|
14,004
|
14,840
|
15,845
|
14,920
|
|
長期借入金
|
-
|
20,500
|
16,250
|
14,250
|
0
|
0
|
0
|
12,250
|
0
|
0
|
0
|
10,250
|
0
|
0
|
0
|
8,571
|
0
|
0
|
0
|
7,143
|
0
|
0
|
|
固定負債合計
|
-
|
25,785
|
22,429
|
19,056
|
18,971
|
17,928
|
17,877
|
16,897
|
16,920
|
16,369
|
16,332
|
15,224
|
15,370
|
14,298
|
14,629
|
13,505
|
13,303
|
12,828
|
12,717
|
11,751
|
11,752
|
12,136
|
|
総負債
|
-
|
35,450
|
34,394
|
30,232
|
30,344
|
29,216
|
28,821
|
28,300
|
28,723
|
28,558
|
28,059
|
27,976
|
29,346
|
28,566
|
28,128
|
26,854
|
27,751
|
27,732
|
26,721
|
26,591
|
27,597
|
27,055
|
|
資本金及び資本剰余金
|
-
|
22,650
|
22,650
|
22,650
|
11,558
|
12,933
|
13,067
|
26,474
|
13,155
|
13,192
|
13,221
|
26,726
|
13,260
|
13,306
|
13,413
|
27,009
|
13,425
|
13,461
|
13,499
|
27,244
|
13,674
|
13,729
|
|
利益剰余金
|
-
|
7,780
|
11,893
|
14,345
|
14,616
|
15,735
|
16,298
|
17,269
|
17,965
|
19,318
|
19,697
|
20,190
|
21,279
|
22,837
|
22,789
|
23,701
|
23,886
|
25,734
|
25,385
|
26,612
|
27,399
|
27,075
|
|
株主資本
|
17,190
|
19,254
|
23,529
|
14,854
|
26,177
|
28,622
|
29,351
|
17,432
|
31,536
|
33,217
|
33,520
|
18,959
|
35,864
|
37,588
|
38,429
|
21,354
|
38,924
|
41,282
|
40,649
|
41,846
|
44,384
|
45,155
|
|
有利子負債合計
|
-
|
22,048
|
19,080
|
16,691
|
796
|
422
|
576
|
14,634
|
556
|
438
|
618
|
12,777
|
871
|
580
|
752
|
10,497
|
882
|
572
|
632
|
9,185
|
617
|
893
|
|
純有利子負債
|
-
|
18,600
|
14,097
|
11,502
|
-5,343
|
-7,241
|
-7,240
|
5,585
|
-9,426
|
-9,991
|
-10,399
|
1,559
|
-11,281
|
-12,576
|
-11,942
|
-2,538
|
-12,218
|
-13,088
|
-13,345
|
-5,612
|
-12,866
|
-11,428
|
|
DEレシオ(%)
|
-
|
114.51
|
81.09
|
112.37
|
3.04
|
1.47
|
1.96
|
83.95
|
1.76
|
1.32
|
1.85
|
67.39
|
2.43
|
1.54
|
1.96
|
49.16
|
2.27
|
1.39
|
1.56
|
21.95
|
1.39
|
1.98
|