|
(単位:千ドル)
|
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
|
26,350
|
122,049
|
114,699
|
102,701
|
93,383
|
77,088
|
183,104
|
151,519
|
-
|
-
|
-
|
-
|
128,023
|
45,526
|
77,264
|
127,970
|
144,635
|
124,503
|
92,136
|
65,170
|
42,569
|
52,393
|
70,495
|
63,636
|
49,256
|
56,063
|
50,895
|
48,478
|
54,197
|
49,202
|
51,181
|
42,222
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
56,536
|
113,594
|
76,276
|
28,015
|
5,000
|
-
|
-
|
4,992
|
1,999
|
-
|
-
|
-
|
9,922
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
26,350
|
122,049
|
114,699
|
102,701
|
93,383
|
77,088
|
183,104
|
151,519
|
-
|
-
|
-
|
-
|
184,559
|
159,120
|
153,540
|
155,985
|
149,635
|
124,503
|
92,136
|
70,162
|
44,568
|
52,393
|
70,495
|
63,636
|
59,178
|
56,063
|
50,895
|
48,478
|
54,197
|
49,202
|
51,181
|
42,222
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,674
|
5,648
|
7,171
|
11,563
|
4,794
|
4,281
|
7,455
|
9,604
|
12,206
|
11,859
|
12,630
|
15,345
|
13,020
|
13,822
|
190
|
195
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
976
|
4,095
|
5,415
|
8,219
|
-
|
4,648
|
5,272
|
5,700
|
7,538
|
5,229
|
8,241
|
8,046
|
7,708
|
8,639
|
10,531
|
25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
27,894
|
122,935
|
115,213
|
101,414
|
91,936
|
80,455
|
177,028
|
150,449
|
132,803
|
112,486
|
105,484
|
210,247
|
197,024
|
178,156
|
171,379
|
179,065
|
171,720
|
149,086
|
124,366
|
98,255
|
83,515
|
84,672
|
85,942
|
71,344
|
65,535
|
57,902
|
52,870
|
50,087
|
58,853
|
51,279
|
52,797
|
45,717
|
|
有形固定資産
|
563
|
623
|
786
|
1,079
|
1,250
|
1,311
|
2,166
|
2,849
|
2,721
|
2,699
|
2,698
|
2,566
|
2,964
|
2,822
|
3,166
|
3,042
|
3,416
|
3,142
|
2,722
|
2,704
|
891
|
517
|
400
|
504
|
637
|
802
|
753
|
714
|
617
|
762
|
749
|
695
|
|
固定資産合計
|
697
|
756
|
920
|
3,575
|
3,654
|
3,620
|
43,938
|
46,567
|
46,012
|
48,527
|
48,839
|
48,279
|
48,486
|
46,940
|
50,227
|
50,762
|
43,744
|
44,728
|
15,061
|
13,319
|
1,461
|
1,026
|
878
|
882
|
965
|
3,218
|
3,079
|
2,946
|
2,753
|
2,800
|
2,686
|
2,535
|
|
総資産
|
28,591
|
123,691
|
116,133
|
104,989
|
95,590
|
84,075
|
220,966
|
197,016
|
178,815
|
161,013
|
154,323
|
258,526
|
245,510
|
225,096
|
221,606
|
229,827
|
215,464
|
193,814
|
139,427
|
111,574
|
84,976
|
85,698
|
86,820
|
72,226
|
66,500
|
61,120
|
55,949
|
53,033
|
61,606
|
54,079
|
55,483
|
48,252
|
|
買掛金
|
1,325
|
1,135
|
1,202
|
974
|
2,382
|
1,283
|
5,446
|
2,647
|
3,196
|
2,162
|
2,518
|
1,187
|
1,548
|
2,222
|
1,724
|
2,855
|
2,844
|
5,845
|
4,899
|
6,218
|
10,542
|
7,348
|
2,832
|
997
|
760
|
787
|
919
|
732
|
665
|
711
|
628
|
931
|
|
一年内返済予定の長期借入金
|
2,222
|
6,111
|
6,667
|
-
|
1,667
|
3,333
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
-
|
-
|
-
|
-
|
5,992
|
11,985
|
17,977
|
10,336
|
15,503
|
|
流動負債合計
|
7,850
|
11,184
|
14,458
|
4,972
|
9,397
|
12,685
|
17,010
|
14,602
|
17,701
|
17,996
|
24,774
|
17,273
|
16,940
|
19,550
|
22,225
|
19,989
|
26,076
|
27,195
|
37,422
|
32,758
|
32,891
|
40,241
|
25,685
|
10,265
|
9,851
|
10,301
|
8,346
|
11,879
|
19,190
|
23,867
|
16,956
|
22,975
|
|
長期借入金
|
7,488
|
13,629
|
11,987
|
19,746
|
18,100
|
16,456
|
70,226
|
70,457
|
70,692
|
70,935
|
71,184
|
71,438
|
71,697
|
71,967
|
72,243
|
72,521
|
78,055
|
78,491
|
78,929
|
79,361
|
79,800
|
42,642
|
37,937
|
33,266
|
33,569
|
33,878
|
34,190
|
28,510
|
22,832
|
17,162
|
20,102
|
15,121
|
|
固定負債合計
|
9,769
|
13,644
|
11,996
|
19,746
|
18,100
|
16,456
|
98,978
|
100,047
|
100,048
|
99,961
|
99,857
|
99,743
|
99,627
|
99,516
|
99,386
|
100,046
|
105,118
|
105,150
|
85,201
|
84,100
|
83,639
|
46,425
|
42,161
|
38,500
|
39,157
|
39,596
|
40,099
|
34,493
|
28,699
|
23,353
|
26,195
|
19,569
|
|
総負債
|
17,619
|
24,828
|
26,454
|
24,718
|
27,497
|
29,141
|
115,988
|
114,649
|
117,749
|
117,957
|
124,631
|
117,016
|
116,567
|
119,066
|
121,611
|
120,035
|
131,194
|
132,345
|
122,623
|
116,858
|
116,530
|
86,666
|
67,846
|
48,765
|
49,008
|
49,897
|
48,445
|
46,372
|
47,889
|
47,220
|
43,151
|
42,544
|
|
資本金及び資本剰余金
|
5,486
|
221,944
|
224,050
|
225,939
|
228,380
|
230,824
|
306,087
|
308,864
|
311,388
|
316,554
|
325,148
|
458,921
|
469,683
|
474,704
|
499,774
|
539,984
|
550,963
|
556,289
|
559,192
|
570,047
|
571,887
|
573,399
|
606,184
|
625,126
|
629,561
|
632,004
|
636,913
|
647,877
|
664,512
|
666,604
|
680,252
|
682,575
|
|
利益剰余金
|
-112,905
|
-123,081
|
-134,371
|
-145,668
|
-160,287
|
-175,890
|
-201,109
|
-226,497
|
-250,322
|
-273,498
|
-295,456
|
-317,411
|
-340,700
|
-368,671
|
-399,783
|
-430,195
|
-466,693
|
-494,820
|
-542,388
|
-575,329
|
-603,440
|
-574,367
|
-587,210
|
-601,665
|
-612,078
|
-620,782
|
-629,409
|
-641,216
|
-650,795
|
-659,745
|
-667,920
|
-676,867
|
|
株主資本
|
-107,419
|
98,863
|
89,679
|
80,271
|
68,093
|
54,934
|
104,978
|
82,367
|
61,066
|
43,056
|
29,692
|
141,510
|
128,943
|
106,030
|
99,995
|
109,792
|
84,270
|
61,469
|
16,804
|
-5,284
|
-31,554
|
-968
|
18,974
|
23,461
|
17,492
|
11,223
|
7,504
|
6,661
|
13,717
|
6,859
|
12,332
|
5,708
|
|
有利子負債合計
|
9,710
|
19,740
|
18,654
|
19,746
|
19,767
|
19,789
|
70,226
|
70,457
|
70,692
|
70,935
|
71,184
|
71,438
|
71,697
|
71,967
|
72,243
|
72,521
|
78,055
|
78,491
|
78,929
|
79,361
|
79,800
|
42,642
|
42,937
|
33,266
|
33,569
|
33,878
|
34,190
|
34,502
|
34,817
|
35,139
|
30,438
|
30,624
|
|
純有利子負債
|
-16,640
|
-102,309
|
-96,045
|
-82,955
|
-73,616
|
-57,299
|
-112,878
|
-81,062
|
-
|
-
|
-
|
-
|
-112,862
|
-87,153
|
-81,297
|
-83,464
|
-71,580
|
-46,012
|
-13,207
|
9,199
|
35,232
|
-9,751
|
-27,558
|
-30,370
|
-25,609
|
-22,185
|
-16,705
|
-13,976
|
-19,380
|
-14,063
|
-20,743
|
-11,598
|
|
DEレシオ(%)
|
-9.04
|
19.97
|
20.8
|
24.6
|
29.03
|
36.02
|
66.9
|
85.54
|
115.76
|
164.75
|
239.74
|
50.48
|
55.6
|
67.87
|
72.25
|
66.05
|
92.62
|
127.69
|
469.7
|
-1501.91
|
-252.9
|
-4405.17
|
226.29
|
141.79
|
191.91
|
301.86
|
455.62
|
517.97
|
253.82
|
512.31
|
246.82
|
536.51
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|