|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
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
|
725
|
1,094
|
605
|
493
|
746
|
2,309
|
1,523
|
1,740
|
2,503
|
1,730
|
1,460
|
1,654
|
1,446
|
2,055
|
2,044
|
178
|
219
|
224
|
213
|
921
|
306
|
213
|
56
|
155
|
121
|
185
|
624
|
890
|
590
|
530
|
1,240
|
423
|
440
|
539
|
602
|
211
|
173
|
735
|
5,385
|
3,094
|
2,165
|
855
|
220
|
2,182
|
1,598
|
140
|
528
|
73
|
23
|
189
|
1,159
|
331
|
|
現金 + 有価証券
|
725
|
1,094
|
605
|
493
|
746
|
2,309
|
1,523
|
1,740
|
2,503
|
1,730
|
1,460
|
1,654
|
1,446
|
2,055
|
2,044
|
178
|
219
|
224
|
213
|
921
|
306
|
213
|
56
|
155
|
121
|
185
|
624
|
890
|
590
|
530
|
1,240
|
423
|
440
|
539
|
602
|
211
|
173
|
735
|
5,385
|
3,094
|
2,165
|
855
|
220
|
2,182
|
1,598
|
140
|
528
|
73
|
23
|
189
|
1,159
|
331
|
|
売掛金
|
370
|
342
|
534
|
287
|
303
|
387
|
299
|
433
|
335
|
372
|
361
|
445
|
298
|
392
|
323
|
285
|
229
|
204
|
298
|
218
|
383
|
205
|
18
|
30
|
221
|
101
|
2,479
|
2,275
|
2,997
|
3,357
|
3,611
|
2,194
|
1,374
|
1,793
|
1,698
|
930
|
857
|
685
|
388
|
220
|
602
|
980
|
340
|
158
|
101
|
129
|
34
|
43
|
177
|
144
|
47
|
-
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
109
|
192
|
205
|
202
|
190
|
211
|
171
|
117
|
126
|
98
|
92
|
79
|
85
|
66
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
1,683
|
1,923
|
1,483
|
1,154
|
1,403
|
3,121
|
2,434
|
2,425
|
3,180
|
2,444
|
2,151
|
2,443
|
2,064
|
2,742
|
3,120
|
1,201
|
791
|
580
|
630
|
1,244
|
766
|
451
|
92
|
185
|
354
|
299
|
3,115
|
3,198
|
3,804
|
3,899
|
4,871
|
2,652
|
1,848
|
2,367
|
2,347
|
1,181
|
1,070
|
1,432
|
5,785
|
3,326
|
2,790
|
1,857
|
620
|
2,352
|
1,711
|
281
|
712
|
224
|
448
|
897
|
1,976
|
1,514
|
|
有形固定資産
|
587
|
662
|
714
|
692
|
685
|
624
|
573
|
466
|
413
|
366
|
315
|
262
|
171
|
133
|
103
|
77
|
206
|
252
|
15
|
9
|
2
|
0
|
0
|
-
|
-
|
-
|
6
|
17
|
17
|
15
|
21
|
19
|
18
|
23
|
21
|
19
|
17
|
15
|
20
|
22
|
23
|
17
|
15
|
13
|
10
|
8
|
7
|
6
|
6
|
5
|
4
|
5
|
|
固定資産合計
|
594
|
669
|
722
|
722
|
713
|
652
|
601
|
802
|
729
|
657
|
583
|
390
|
293
|
249
|
210
|
179
|
301
|
340
|
95
|
75
|
42
|
593
|
21
|
16
|
7,570
|
13,717
|
13,682
|
15,172
|
16,726
|
14,478
|
12,834
|
12,679
|
11,528
|
10,883
|
7,031
|
6,579
|
6,118
|
5,665
|
2,620
|
2,471
|
2,322
|
2,166
|
2,014
|
2,363
|
2,552
|
2,999
|
3,486
|
3,896
|
4,297
|
4,722
|
4,541
|
4,863
|
|
総資産
|
2,278
|
2,593
|
2,205
|
1,877
|
2,117
|
3,773
|
3,035
|
3,228
|
3,909
|
3,101
|
2,735
|
2,833
|
2,357
|
2,992
|
3,331
|
1,380
|
1,093
|
920
|
726
|
1,320
|
809
|
1,045
|
113
|
201
|
7,924
|
14,016
|
16,798
|
18,370
|
20,530
|
18,377
|
17,706
|
15,332
|
13,377
|
13,250
|
9,378
|
7,760
|
7,188
|
7,098
|
8,405
|
5,798
|
5,113
|
4,024
|
2,635
|
4,715
|
4,263
|
3,281
|
4,199
|
4,121
|
4,745
|
5,620
|
6,518
|
6,378
|
|
買掛金
|
384
|
317
|
399
|
277
|
312
|
362
|
298
|
485
|
501
|
513
|
539
|
609
|
452
|
571
|
538
|
560
|
556
|
811
|
914
|
738
|
743
|
295
|
458
|
253
|
420
|
317
|
1,255
|
995
|
1,072
|
1,383
|
2,958
|
2,318
|
2,332
|
2,328
|
2,055
|
1,777
|
1,528
|
1,573
|
1,676
|
1,738
|
1,659
|
1,675
|
2,302
|
1,427
|
1,128
|
1,540
|
1,626
|
1,822
|
1,986
|
2,308
|
2,528
|
2,424
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
519
|
-
|
-
|
-
|
-
|
664
|
-
|
-
|
168
|
480
|
660
|
1,102
|
673
|
732
|
|
流動負債合計
|
490
|
456
|
521
|
361
|
421
|
801
|
738
|
985
|
908
|
960
|
1,213
|
1,301
|
1,085
|
2,596
|
5,865
|
7,539
|
9,904
|
11,072
|
13,259
|
3,445
|
4,102
|
4,240
|
5,063
|
15,480
|
17,250
|
17,163
|
2,380
|
2,175
|
6,016
|
4,377
|
4,485
|
3,729
|
4,137
|
4,214
|
4,041
|
3,855
|
3,993
|
5,350
|
2,886
|
1,860
|
1,759
|
1,675
|
2,496
|
2,515
|
1,318
|
1,730
|
1,990
|
2,535
|
2,692
|
3,495
|
3,233
|
3,188
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,300
|
-
|
-
|
-
|
2,450
|
2,600
|
2,600
|
2,700
|
2,600
|
-
|
-
|
-
|
150
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
-
|
-
|
-
|
-
|
312
|
-
|
-
|
-
|
-
|
-
|
-
|
2,573
|
3,933
|
5,432
|
1,571
|
226
|
231
|
0
|
0
|
0
|
0
|
801
|
0
|
-
|
-
|
-
|
0
|
0
|
4,024
|
800
|
2,300
|
2,300
|
2,300
|
2,452
|
2,450
|
2,600
|
2,600
|
2,700
|
2,600
|
660
|
150
|
150
|
150
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
総負債
|
-
|
-
|
-
|
-
|
733
|
-
|
-
|
-
|
-
|
-
|
-
|
3,875
|
5,018
|
8,028
|
7,437
|
7,766
|
10,136
|
11,072
|
13,259
|
3,445
|
4,102
|
5,041
|
5,063
|
-
|
-
|
-
|
2,380
|
2,175
|
10,041
|
5,177
|
6,785
|
6,029
|
6,437
|
6,666
|
6,491
|
6,455
|
6,593
|
8,050
|
5,486
|
2,520
|
1,909
|
1,825
|
2,646
|
2,515
|
1,318
|
1,730
|
1,990
|
2,535
|
2,692
|
3,495
|
3,233
|
3,188
|
|
資本金及び資本剰余金
|
9,793
|
10,828
|
10,999
|
11,735
|
16,059
|
19,360
|
19,878
|
21,954
|
24,894
|
25,945
|
27,406
|
28,972
|
32,877
|
33,301
|
36,364
|
37,081
|
37,298
|
37,849
|
38,661
|
43,944
|
44,138
|
44,285
|
44,795
|
45,154
|
60,569
|
73,397
|
129,286
|
136,896
|
158,107
|
161,684
|
177,427
|
178,560
|
180,626
|
184,231
|
184,586
|
185,234
|
187,117
|
189,498
|
206,713
|
207,173
|
208,671
|
206,356
|
211,846
|
215,774
|
218,628
|
218,628
|
220,598
|
221,017
|
222,330
|
223,586
|
230,267
|
232,468
|
|
利益剰余金
|
-7,975
|
-8,660
|
-9,285
|
-10,189
|
-14,645
|
-16,358
|
-17,551
|
-19,506
|
-21,857
|
-23,773
|
-25,854
|
-30,012
|
-35,533
|
-38,331
|
-40,472
|
-43,448
|
-46,323
|
-47,994
|
-51,183
|
-57,468
|
-59,286
|
-60,136
|
-61,299
|
-71,987
|
-81,189
|
-88,109
|
-127,109
|
-128,700
|
-157,508
|
-161,723
|
-171,137
|
-173,573
|
-178,156
|
-182,117
|
-186,169
|
-188,399
|
190,992
|
-194,905
|
-221,117
|
-207,975
|
-209,547
|
-208,237
|
-210,508
|
-212,225
|
-214,333
|
-215,728
|
-217,041
|
-218,083
|
-218,828
|
-220,112
|
-225,634
|
-227,930
|
|
株主資本
|
1,788
|
2,136
|
1,683
|
1,515
|
1,383
|
2,972
|
2,296
|
2,243
|
3,001
|
2,141
|
1,521
|
-1,042
|
-2,662
|
-5,037
|
-4,106
|
-6,386
|
-9,044
|
-10,153
|
-12,534
|
-13,979
|
-15,147
|
-15,851
|
-16,503
|
-26,832
|
-20,879
|
-14,701
|
2,086
|
7,302
|
10,489
|
13,200
|
10,921
|
9,303
|
6,939
|
6,583
|
2,886
|
1,304
|
594
|
-952
|
2,918
|
3,277
|
3,204
|
2,199
|
-11
|
2,200
|
2,945
|
1,551
|
2,208
|
1,585
|
2,052
|
2,124
|
3,284
|
3,189
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,300
|
-
|
-
|
-
|
3,351
|
2,600
|
2,600
|
2,700
|
3,119
|
-
|
-
|
-
|
150
|
664
|
-
|
-
|
168
|
480
|
660
|
1,102
|
673
|
732
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,059
|
-
|
-
|
-
|
2,749
|
2,388
|
2,426
|
1,964
|
-2,267
|
-
|
-
|
-
|
-71
|
-1,519
|
-
|
-
|
-360
|
407
|
636
|
912
|
-487
|
400
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21.06
|
-
|
-
|
-
|
116.09
|
199.3
|
437.3
|
-283.69
|
106.86
|
-
|
-
|
-
|
-1385.04
|
30.17
|
-
|
-
|
7.64
|
30.31
|
32.17
|
51.87
|
20.52
|
22.95
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|