|
(単位:千ドル)
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
961
|
7,682
|
1,679
|
6,500
|
6,820
|
3,501
|
7,531
|
16,041
|
23,225
|
18,257
|
28,162
|
23,076
|
13,144
|
19,311
|
38,903
|
31,584
|
32,473
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
28,000
|
18,063
|
26,343
|
33,515
|
32,743
|
21,531
|
28,343
|
23,800
|
|
現金 + 有価証券
|
961
|
7,682
|
1,679
|
6,500
|
6,820
|
3,501
|
7,531
|
16,041
|
33,225
|
46,257
|
46,225
|
49,419
|
46,659
|
52,054
|
60,434
|
59,927
|
56,273
|
|
売掛金
|
25,579
|
32,598
|
33,276
|
32,776
|
43,337
|
38,473
|
36,732
|
29,912
|
32,973
|
32,816
|
33,984
|
27,763
|
30,111
|
33,683
|
33,868
|
26,736
|
32,401
|
|
商品及び製品
|
46,065
|
62,248
|
60,207
|
58,472
|
77,337
|
85,475
|
73,286
|
71,206
|
70,909
|
76,295
|
71,657
|
71,528
|
79,272
|
79,841
|
70,918
|
70,722
|
79,906
|
|
流動資産合計
|
76,027
|
105,959
|
100,852
|
102,872
|
133,530
|
134,140
|
124,807
|
123,800
|
141,555
|
160,999
|
158,689
|
154,929
|
160,534
|
169,843
|
170,089
|
160,997
|
171,979
|
|
有形固定資産
|
93,865
|
92,936
|
94,041
|
93,475
|
92,138
|
95,044
|
94,346
|
95,568
|
99,416
|
95,705
|
96,690
|
95,226
|
93,853
|
92,281
|
90,132
|
87,982
|
86,155
|
|
固定資産合計
|
100,843
|
101,124
|
102,638
|
104,727
|
106,850
|
113,048
|
114,653
|
128,375
|
131,725
|
125,926
|
121,275
|
121,468
|
118,504
|
140,850
|
136,714
|
133,525
|
140,237
|
|
総資産
|
176,870
|
207,083
|
203,490
|
207,599
|
240,380
|
247,188
|
239,460
|
252,175
|
273,280
|
286,925
|
279,964
|
276,397
|
279,038
|
310,693
|
306,803
|
294,522
|
312,216
|
|
買掛金
|
17,186
|
24,354
|
19,028
|
18,470
|
24,073
|
23,325
|
18,929
|
18,559
|
17,740
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一年内返済予定の長期借入金
|
11,841
|
711
|
1,166
|
1,178
|
1,190
|
910
|
948
|
957
|
962
|
971
|
1,111
|
1,122
|
1,139
|
1,150
|
1,165
|
1,179
|
1,190
|
|
流動負債合計
|
39,551
|
40,137
|
32,514
|
30,764
|
39,825
|
37,413
|
34,828
|
39,253
|
44,182
|
50,722
|
45,697
|
44,401
|
48,190
|
55,607
|
54,479
|
46,447
|
60,083
|
|
固定負債合計
|
94,401
|
46,858
|
45,967
|
44,810
|
60,312
|
62,254
|
50,550
|
60,989
|
67,716
|
70,897
|
69,514
|
69,306
|
70,456
|
91,258
|
88,728
|
85,876
|
91,922
|
|
総負債
|
133,952
|
86,995
|
78,481
|
75,574
|
100,137
|
99,667
|
85,378
|
100,242
|
111,898
|
121,619
|
115,211
|
113,707
|
118,646
|
146,865
|
143,207
|
132,323
|
152,005
|
|
資本金及び資本剰余金
|
13,996
|
81,828
|
82,676
|
83,714
|
84,376
|
84,941
|
85,539
|
85,812
|
86,075
|
86,287
|
86,640
|
86,687
|
87,114
|
88,327
|
88,843
|
89,477
|
89,823
|
|
利益剰余金
|
20,436
|
30,019
|
33,805
|
39,434
|
46,101
|
52,445
|
58,541
|
56,118
|
65,123
|
68,660
|
67,773
|
67,679
|
67,537
|
69,633
|
68,717
|
66,340
|
63,732
|
|
株主資本
|
42,918
|
120,088
|
125,009
|
132,025
|
140,243
|
147,521
|
154,082
|
151,933
|
161,382
|
165,306
|
164,753
|
162,690
|
160,392
|
163,828
|
163,596
|
162,199
|
160,211
|
|
有利子負債合計
|
11,841
|
711
|
1,166
|
1,178
|
1,190
|
910
|
948
|
957
|
962
|
971
|
1,111
|
1,122
|
1,139
|
1,150
|
1,165
|
1,179
|
1,190
|
|
純有利子負債
|
10,880
|
-6,971
|
-513
|
-5,322
|
-5,630
|
-2,591
|
-6,583
|
-15,084
|
-32,263
|
-45,286
|
-45,114
|
-48,297
|
-45,520
|
-50,904
|
-59,269
|
-58,748
|
-55,083
|
|
DEレシオ(%)
|
27.59
|
0.59
|
0.93
|
0.89
|
0.85
|
0.62
|
0.62
|
0.63
|
0.6
|
0.59
|
0.67
|
0.69
|
0.71
|
0.7
|
0.71
|
0.73
|
0.74
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|