|
(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
|
14,207
|
31,369
|
26,755
|
19,309
|
7,611
|
5,824
|
5,810
|
6,727
|
6,842
|
7,977
|
9,839
|
18,180
|
13,120
|
12,966
|
15,540
|
13,552
|
27,141
|
|
有価証券
|
16,689
|
96,668
|
96,701
|
192,794
|
95,686
|
86,709
|
79,724
|
70,804
|
60,895
|
55,716
|
51,631
|
48,396
|
45,947
|
42,693
|
41,412
|
39,325
|
39,243
|
|
現金 + 有価証券
|
30,896
|
128,037
|
123,456
|
212,103
|
103,297
|
92,533
|
85,534
|
77,531
|
67,737
|
63,693
|
61,470
|
66,576
|
59,067
|
55,659
|
56,952
|
52,877
|
66,384
|
|
売掛金
|
8,202
|
7,705
|
6,611
|
7,091
|
9,061
|
8,474
|
7,876
|
7,482
|
9,194
|
10,876
|
11,279
|
12,314
|
11,631
|
11,242
|
11,561
|
12,851
|
15,435
|
|
商品及び製品
|
7,042
|
6,965
|
7,162
|
7,822
|
8,103
|
8,419
|
8,581
|
9,712
|
10,750
|
10,014
|
9,759
|
11,214
|
11,416
|
11,363
|
12,084
|
13,381
|
13,580
|
|
流動資産合計
|
47,088
|
146,399
|
140,490
|
132,816
|
122,420
|
112,464
|
104,370
|
97,714
|
90,156
|
86,511
|
83,974
|
92,719
|
84,254
|
80,226
|
82,591
|
81,339
|
97,478
|
|
有形固定資産
|
476
|
425
|
624
|
603
|
860
|
951
|
894
|
1,064
|
1,024
|
976
|
949
|
1,003
|
1,048
|
998
|
1,041
|
1,052
|
1,160
|
|
固定資産合計
|
3,236
|
570
|
767
|
746
|
6,562
|
6,080
|
16,104
|
16,392
|
16,115
|
15,721
|
15,326
|
14,932
|
14,599
|
14,163
|
13,712
|
13,308
|
12,727
|
|
総資産
|
50,324
|
146,969
|
141,257
|
133,562
|
128,982
|
118,544
|
120,474
|
114,106
|
106,271
|
102,232
|
99,300
|
107,651
|
98,853
|
94,389
|
96,303
|
94,647
|
110,205
|
|
買掛金
|
1,484
|
968
|
1,254
|
1,378
|
2,228
|
1,503
|
1,175
|
2,147
|
1,829
|
1,807
|
1,207
|
2,332
|
3,268
|
2,290
|
2,160
|
2,954
|
4,046
|
|
一年内返済予定の長期借入金
|
3,590
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
10,808
|
7,610
|
8,674
|
9,301
|
12,057
|
11,401
|
9,417
|
10,976
|
9,875
|
11,508
|
12,815
|
16,229
|
13,110
|
12,585
|
14,781
|
15,156
|
14,707
|
|
長期借入金
|
49,561
|
49,353
|
49,582
|
49,847
|
50,115
|
51,018
|
51,954
|
52,913
|
53,859
|
54,854
|
55,889
|
56,954
|
58,039
|
59,016
|
59,266
|
59,525
|
59,788
|
|
固定負債合計
|
54,530
|
50,693
|
50,871
|
50,758
|
54,102
|
54,241
|
67,648
|
68,353
|
68,906
|
69,498
|
70,122
|
70,768
|
71,402
|
71,919
|
71,699
|
71,478
|
71,229
|
|
総負債
|
65,338
|
58,303
|
59,545
|
60,059
|
66,159
|
65,642
|
77,065
|
79,329
|
78,781
|
81,006
|
82,937
|
86,997
|
84,512
|
84,504
|
86,480
|
86,634
|
85,936
|
|
資本金及び資本剰余金
|
240,032
|
493,650
|
494,757
|
497,546
|
499,037
|
502,275
|
504,450
|
506,738
|
508,718
|
511,578
|
513,972
|
524,463
|
527,075
|
530,133
|
535,523
|
538,963
|
561,808
|
|
利益剰余金
|
-396,500
|
-405,000
|
-413,100
|
-423,800
|
-435,200
|
-447,900
|
-459,700
|
-470,900
|
-481,200
|
-490,400
|
-497,600
|
-503,800
|
-512,700
|
-520,200
|
-525,700
|
-531,000
|
-537,500
|
|
株主資本
|
-156,436
|
88,666
|
81,712
|
73,503
|
62,823
|
52,902
|
43,409
|
34,777
|
27,490
|
21,226
|
16,363
|
20,654
|
14,341
|
9,885
|
9,823
|
8,013
|
24,269
|
|
有利子負債合計
|
53,151
|
49,353
|
49,582
|
49,847
|
50,115
|
51,018
|
51,954
|
52,913
|
53,859
|
54,854
|
55,889
|
56,954
|
58,039
|
59,016
|
59,266
|
59,525
|
59,788
|
|
純有利子負債
|
22,255
|
-78,684
|
-73,874
|
-162,256
|
-53,182
|
-41,515
|
-33,580
|
-24,618
|
-13,878
|
-8,839
|
-5,581
|
-9,622
|
-1,028
|
3,357
|
2,314
|
6,648
|
-6,596
|
|
DEレシオ(%)
|
-33.98
|
55.66
|
60.68
|
67.82
|
79.77
|
96.44
|
119.68
|
152.15
|
195.92
|
258.43
|
341.56
|
275.75
|
404.71
|
597.03
|
603.34
|
742.86
|
246.36
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|