|
(単位:千ドル)
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
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
|
156
|
26
|
303
|
338
|
1,614
|
2,701
|
1,493
|
1,500
|
1,737
|
1,589
|
1,512
|
2,242
|
4,537
|
8,665
|
3,393
|
16,231
|
12,254
|
12,435
|
11,204
|
9,388
|
7,037
|
9,781
|
7,709
|
6,742
|
6,400
|
5,047
|
3,000
|
5,600
|
3,806
|
8,990
|
|
現金 + 有価証券
|
156
|
26
|
303
|
338
|
1,614
|
2,701
|
1,493
|
1,500
|
1,737
|
1,589
|
1,512
|
2,242
|
4,537
|
8,665
|
3,393
|
16,231
|
12,254
|
12,435
|
11,204
|
9,388
|
7,037
|
9,781
|
7,709
|
6,742
|
6,400
|
5,047
|
3,000
|
5,600
|
3,806
|
8,990
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12
|
13
|
259
|
11
|
116
|
4
|
234
|
|
商品及び製品
|
2
|
4
|
6
|
29
|
870
|
1,224
|
1,215
|
1,504
|
1,303
|
949
|
808
|
872
|
767
|
780
|
745
|
912
|
1,237
|
876
|
622
|
1,077
|
1,745
|
1,134
|
987
|
1,135
|
1,177
|
886
|
678
|
800
|
1,048
|
689
|
|
流動資産合計
|
159
|
30
|
313
|
370
|
3,397
|
4,812
|
3,628
|
3,390
|
3,364
|
2,957
|
2,677
|
3,558
|
5,894
|
10,050
|
4,920
|
17,981
|
14,439
|
14,337
|
12,858
|
11,771
|
9,534
|
11,319
|
9,313
|
8,571
|
8,049
|
6,781
|
4,424
|
7,007
|
5,336
|
16,486
|
|
有形固定資産
|
1
|
2
|
7
|
9
|
145
|
127
|
121
|
113
|
95
|
78
|
61
|
45
|
29
|
13
|
1
|
-
|
-
|
36
|
172
|
246
|
255
|
252
|
253
|
228
|
203
|
187
|
161
|
139
|
112
|
84
|
|
固定資産合計
|
1
|
2
|
7
|
9
|
34,657
|
34,620
|
34,236
|
21,946
|
21,683
|
21,455
|
21,504
|
21,276
|
21,054
|
20,836
|
20,620
|
20,411
|
15,683
|
15,510
|
15,709
|
15,786
|
16,107
|
16,139
|
16,325
|
16,580
|
8,967
|
8,957
|
8,950
|
9,034
|
8,884
|
8,730
|
|
総資産
|
161
|
33
|
321
|
380
|
38,055
|
39,433
|
37,865
|
25,337
|
25,048
|
24,412
|
24,182
|
24,834
|
26,948
|
30,886
|
25,540
|
38,393
|
30,123
|
29,848
|
28,568
|
27,558
|
25,641
|
27,458
|
25,638
|
25,152
|
17,017
|
15,739
|
13,374
|
16,042
|
14,221
|
25,216
|
|
買掛金
|
168
|
200
|
244
|
81
|
1,259
|
2,089
|
1,569
|
2,134
|
2,118
|
1,715
|
1,855
|
1,997
|
2,748
|
2,305
|
1,697
|
1,229
|
492
|
1,059
|
788
|
1,330
|
673
|
521
|
446
|
715
|
901
|
760
|
796
|
549
|
750
|
962
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
2,062
|
2,062
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
328
|
315
|
2,152
|
107
|
5,144
|
6,656
|
6,587
|
5,790
|
5,673
|
4,960
|
5,434
|
5,695
|
6,472
|
6,130
|
6,150
|
3,961
|
1,341
|
1,825
|
1,650
|
2,380
|
2,413
|
1,271
|
1,294
|
1,926
|
2,052
|
2,227
|
1,589
|
1,880
|
2,028
|
2,180
|
|
長期借入金
|
-
|
-
|
-
|
-
|
372
|
319
|
266
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
150
|
198
|
-
|
-
|
16,367
|
16,142
|
15,734
|
11,583
|
10,853
|
10,361
|
10,249
|
9,879
|
9,508
|
4,458
|
223
|
206
|
385
|
367
|
349
|
331
|
440
|
424
|
407
|
390
|
51
|
32
|
13
|
0
|
0
|
22
|
|
総負債
|
478
|
513
|
-
|
-
|
21,511
|
22,798
|
22,321
|
17,374
|
16,526
|
15,321
|
15,683
|
15,574
|
15,981
|
10,588
|
6,373
|
4,168
|
1,726
|
2,193
|
1,999
|
2,711
|
2,853
|
1,696
|
1,701
|
2,317
|
2,104
|
2,260
|
1,602
|
1,880
|
2,028
|
2,202
|
|
資本金及び資本剰余金
|
2
|
2
|
2
|
2
|
64,751
|
66,141
|
68,406
|
68,463
|
68,518
|
68,650
|
68,725
|
70,563
|
74,587
|
89,621
|
89,046
|
104,253
|
104,726
|
105,280
|
105,319
|
105,698
|
106,070
|
111,079
|
111,522
|
111,864
|
112,947
|
113,258
|
113,589
|
117,498
|
118,758
|
132,243
|
|
利益剰余金
|
-811
|
-1,285
|
-1,754
|
-3,360
|
-50,015
|
-51,314
|
-54,671
|
-62,308
|
-61,805
|
-61,367
|
-62,034
|
-63,112
|
-65,428
|
-71,131
|
-71,687
|
-72,356
|
-78,657
|
-79,954
|
-81,079
|
-83,179
|
-85,611
|
-87,444
|
-89,712
|
-91,157
|
-100,161
|
-101,900
|
-103,900
|
-105,464
|
-109,165
|
-111,356
|
|
株主資本
|
-317
|
-481
|
-1,832
|
273
|
14,736
|
14,827
|
13,736
|
6,156
|
6,714
|
7,284
|
6,691
|
7,451
|
9,159
|
18,490
|
17,359
|
32,417
|
26,589
|
25,847
|
24,761
|
23,039
|
20,980
|
23,955
|
22,129
|
21,027
|
13,105
|
11,671
|
9,964
|
12,354
|
10,385
|
21,206
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
1,371
|
319
|
2,328
|
2,062
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-244
|
-2,382
|
835
|
561
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
9.31
|
2.15
|
16.95
|
33.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|