|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
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
|
6,141
|
4,195
|
2,352
|
5,144
|
11,166
|
16,401
|
16,846
|
18,342
|
15,232
|
11,945
|
12,518
|
13,593
|
8,649
|
13,130
|
4,716
|
7,620
|
11,128
|
5,676
|
15,194
|
11,680
|
6,442
|
9,063
|
6,674
|
9,724
|
7,092
|
5,736
|
5,787
|
4,005
|
2,281
|
7,299
|
5,114
|
10,030
|
15,834
|
12,651
|
10,529
|
6,560
|
12,700
|
14,100
|
10,500
|
6,600
|
5,000
|
14,000
|
12,400
|
13,300
|
16,400
|
15,300
|
12,400
|
11,300
|
11,400
|
8,000
|
9,800
|
7,200
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,000
|
15,000
|
15,007
|
15,007
|
15,032
|
15,032
|
5,017
|
7,517
|
0
|
-
|
-
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
6,141
|
4,195
|
2,352
|
5,144
|
11,166
|
16,401
|
16,846
|
33,342
|
30,232
|
26,952
|
27,526
|
28,625
|
23,681
|
18,148
|
12,233
|
7,620
|
11,128
|
5,676
|
20,194
|
16,680
|
11,442
|
14,063
|
11,674
|
9,724
|
7,092
|
5,736
|
5,787
|
4,005
|
2,281
|
7,299
|
5,114
|
10,030
|
15,834
|
12,651
|
10,529
|
6,560
|
12,700
|
14,100
|
10,500
|
6,600
|
5,000
|
14,000
|
12,400
|
13,300
|
16,400
|
15,300
|
12,400
|
11,300
|
11,400
|
8,000
|
9,800
|
7,200
|
|
売掛金
|
-
|
-
|
234
|
234
|
56
|
7
|
10
|
11
|
24
|
32
|
225
|
8
|
18
|
19
|
37
|
39
|
5
|
12
|
10
|
14
|
5
|
37
|
312
|
137
|
478
|
161
|
294
|
237
|
169
|
61
|
21
|
19
|
16
|
8
|
116
|
25
|
59
|
-
|
-
|
-
|
-
|
-
|
-
|
300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
6,448
|
4,849
|
3,016
|
5,783
|
11,971
|
17,328
|
17,619
|
34,109
|
30,842
|
27,734
|
28,161
|
29,152
|
24,725
|
19,563
|
13,520
|
8,737
|
11,839
|
6,687
|
20,904
|
17,172
|
11,687
|
14,707
|
12,448
|
10,208
|
7,914
|
6,506
|
6,508
|
4,538
|
2,708
|
7,966
|
5,646
|
10,463
|
16,242
|
14,991
|
12,880
|
8,755
|
14,725
|
16,092
|
12,374
|
8,258
|
7,415
|
15,158
|
14,733
|
14,309
|
17,411
|
16,266
|
13,328
|
12,013
|
12,312
|
8,870
|
10,494
|
7,887
|
|
有形固定資産
|
335
|
312
|
292
|
266
|
189
|
253
|
230
|
310
|
310
|
301
|
301
|
282
|
342
|
335
|
343
|
336
|
363
|
315
|
269
|
242
|
219
|
196
|
172
|
149
|
128
|
107
|
90
|
75
|
63
|
51
|
41
|
31
|
21
|
15
|
10
|
7
|
3
|
3
|
3
|
2
|
2
|
12
|
10
|
9
|
11
|
10
|
10
|
5
|
4
|
3
|
3
|
2
|
|
固定資産合計
|
971
|
1,039
|
1,069
|
1,063
|
1,826
|
1,837
|
1,794
|
1,814
|
1,786
|
1,708
|
1,682
|
1,646
|
1,646
|
1,578
|
1,527
|
1,461
|
1,455
|
1,763
|
1,699
|
1,556
|
1,581
|
1,481
|
1,435
|
1,341
|
1,318
|
1,214
|
1,176
|
867
|
813
|
977
|
937
|
896
|
859
|
178
|
168
|
159
|
224
|
182
|
138
|
92
|
391
|
1,108
|
1,030
|
953
|
879
|
801
|
724
|
639
|
559
|
466
|
386
|
303
|
|
総資産
|
7,420
|
5,888
|
4,086
|
6,846
|
13,798
|
19,165
|
19,413
|
35,923
|
32,628
|
29,443
|
29,844
|
30,798
|
26,372
|
21,141
|
15,048
|
10,198
|
13,294
|
8,450
|
22,604
|
18,728
|
13,268
|
16,188
|
13,884
|
11,549
|
9,233
|
7,721
|
7,684
|
5,405
|
3,521
|
8,943
|
6,583
|
11,360
|
17,101
|
15,169
|
13,049
|
8,914
|
14,949
|
16,274
|
12,512
|
8,350
|
7,806
|
16,266
|
15,763
|
15,262
|
18,290
|
17,067
|
14,052
|
12,652
|
12,871
|
9,336
|
10,880
|
8,190
|
|
買掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,406
|
1,383
|
1,323
|
1,147
|
1,041
|
1,725
|
1,759
|
706
|
922
|
950
|
698
|
459
|
514
|
366
|
1,105
|
745
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
1,235
|
1,986
|
2,763
|
2,849
|
2,952
|
3,058
|
730
|
1,929
|
3,170
|
4,457
|
4,634
|
4,466
|
5,905
|
4,829
|
3,705
|
2,530
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,154
|
1,986
|
2,426
|
2,312
|
3,006
|
5,147
|
5,936
|
4,674
|
4,991
|
5,704
|
4,008
|
4,336
|
5,909
|
7,469
|
6,515
|
7,621
|
8,611
|
7,852
|
7,333
|
5,047
|
2,303
|
1,834
|
1,514
|
1,279
|
766
|
1,184
|
1,051
|
1,210
|
1,071
|
1,581
|
1,224
|
1,186
|
675
|
1,002
|
3,205
|
1,014
|
3,850
|
2,920
|
2,496
|
1,864
|
2,860
|
3,513
|
3,012
|
1,315
|
2,335
|
2,649
|
2,586
|
2,467
|
2,836
|
2,681
|
3,236
|
2,777
|
|
長期借入金
|
-
|
-
|
-
|
-
|
6,363
|
5,661
|
4,934
|
4,192
|
3,415
|
2,611
|
8,056
|
6,954
|
5,812
|
4,625
|
3,391
|
2,546
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
0
|
0
|
0
|
0
|
6,419
|
5,750
|
5,059
|
4,352
|
3,608
|
2,834
|
8,116
|
7,101
|
5,923
|
4,769
|
3,565
|
2,747
|
3,846
|
4,383
|
3,940
|
3,901
|
3,271
|
2,789
|
3,854
|
3,663
|
2,292
|
2,057
|
583
|
923
|
487
|
319
|
233
|
196
|
191
|
44
|
75
|
171
|
20,543
|
9,434
|
2,651
|
1,694
|
735
|
323
|
272
|
200
|
155
|
336
|
153
|
121
|
86
|
47
|
152
|
82
|
|
総負債
|
1,154
|
1,986
|
2,426
|
2,312
|
9,425
|
10,898
|
10,995
|
9,027
|
8,599
|
8,539
|
12,124
|
11,437
|
11,832
|
12,238
|
10,080
|
10,368
|
12,458
|
12,235
|
11,273
|
8,948
|
5,575
|
4,623
|
5,369
|
4,942
|
3,058
|
3,241
|
1,634
|
2,133
|
1,559
|
1,900
|
1,457
|
1,382
|
867
|
1,047
|
3,281
|
1,186
|
24,393
|
12,354
|
5,147
|
3,558
|
3,595
|
3,836
|
3,284
|
1,515
|
2,490
|
2,985
|
2,739
|
2,588
|
2,922
|
2,728
|
3,388
|
2,859
|
|
資本金及び資本剰余金
|
98,970
|
99,818
|
100,132
|
105,459
|
122,848
|
133,383
|
136,836
|
161,235
|
165,118
|
166,449
|
168,768
|
175,463
|
176,089
|
176,092
|
176,922
|
178,393
|
183,248
|
183,847
|
204,350
|
210,366
|
212,929
|
216,935
|
217,201
|
217,440
|
217,637
|
217,772
|
219,663
|
220,001
|
220,135
|
226,986
|
227,105
|
239,533
|
247,741
|
247,947
|
51,424
|
248,257
|
94,356
|
99,633
|
102,005
|
103,637
|
105,400
|
117,610
|
121,667
|
125,275
|
130,721
|
132,615
|
132,817
|
135,095
|
139,060
|
139,206
|
143,434
|
143,503
|
|
利益剰余金
|
-92,705
|
-95,917
|
-98,473
|
-100,926
|
-118,436
|
-125,123
|
-128,427
|
-134,346
|
-141,097
|
-145,552
|
-151,055
|
-156,108
|
-161,556
|
-167,194
|
-171,959
|
-178,565
|
-182,417
|
-187,638
|
-193,034
|
-200,601
|
-205,250
|
-205,384
|
-208,700
|
-210,847
|
-211,474
|
-213,304
|
-213,624
|
-216,738
|
-218,175
|
-219,938
|
-221,976
|
-229,551
|
-231,502
|
-233,824
|
-238,243
|
-240,528
|
-103,800
|
-95,700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株主資本
|
6,265
|
3,902
|
1,659
|
4,534
|
4,412
|
8,266
|
8,418
|
26,896
|
24,028
|
20,903
|
17,719
|
19,361
|
14,539
|
8,902
|
4,967
|
-170
|
836
|
-3,785
|
11,330
|
9,779
|
7,692
|
11,564
|
8,515
|
6,607
|
6,175
|
4,479
|
6,049
|
3,271
|
1,962
|
7,042
|
5,125
|
9,977
|
16,234
|
14,122
|
9,767
|
7,728
|
-9,444
|
3,920
|
7,365
|
4,792
|
4,211
|
12,430
|
12,479
|
13,747
|
15,800
|
14,082
|
11,313
|
10,064
|
9,949
|
6,608
|
7,492
|
5,331
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
7,599
|
7,647
|
7,697
|
7,042
|
6,368
|
5,669
|
8,786
|
8,883
|
8,982
|
9,083
|
7,927
|
7,012
|
5,905
|
4,829
|
3,705
|
2,530
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-3,567
|
-8,755
|
-9,149
|
-26,301
|
-23,865
|
-21,283
|
-18,740
|
-19,742
|
-14,699
|
-9,066
|
-4,307
|
-609
|
-5,224
|
-847
|
-16,490
|
-14,150
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
172.22
|
92.51
|
91.44
|
26.18
|
26.5
|
27.12
|
49.59
|
45.88
|
61.78
|
102.03
|
159.6
|
-4139.81
|
706.01
|
-127.6
|
32.71
|
25.88
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|