|
(単位:千ドル)
|
4Q12
|
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
|
|
現金同等物
|
110
|
48
|
103
|
58
|
71
|
122
|
131
|
163
|
238
|
64
|
1,786
|
925
|
383
|
1,898
|
1,229
|
438
|
2,442
|
1,194
|
943
|
152
|
1,169
|
905
|
239
|
1,405
|
1,379
|
721
|
3,377
|
2,449
|
1,296
|
2,265
|
10,870
|
9,022
|
8,098
|
6,400
|
14,100
|
11,900
|
7,400
|
2,500
|
900
|
1,300
|
5,200
|
7,200
|
900
|
2,600
|
262
|
59
|
142
|
|
現金 + 有価証券
|
110
|
48
|
103
|
58
|
71
|
122
|
131
|
163
|
238
|
64
|
1,786
|
925
|
383
|
1,898
|
1,229
|
438
|
2,442
|
1,194
|
943
|
152
|
1,169
|
905
|
239
|
1,405
|
1,379
|
721
|
3,377
|
2,449
|
1,296
|
2,265
|
10,870
|
9,022
|
8,098
|
6,400
|
14,100
|
11,900
|
7,400
|
2,500
|
900
|
1,300
|
5,200
|
7,200
|
900
|
2,600
|
262
|
59
|
142
|
|
売掛金
|
75
|
169
|
19
|
14
|
21
|
15
|
17
|
18
|
32
|
12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
336
|
378
|
395
|
432
|
388
|
367
|
279
|
391
|
336
|
184
|
1,958
|
1,732
|
1,452
|
2,144
|
1,646
|
877
|
3,009
|
1,878
|
1,533
|
767
|
1,769
|
1,496
|
892
|
1,847
|
1,860
|
1,288
|
3,771
|
3,093
|
2,091
|
3,272
|
11,433
|
9,757
|
8,839
|
7,240
|
14,749
|
12,279
|
7,933
|
3,456
|
1,766
|
1,777
|
7,833
|
10,809
|
1,886
|
3,060
|
1,785
|
772
|
5,168
|
|
有形固定資産
|
15
|
15
|
13
|
19
|
16
|
14
|
15
|
13
|
10
|
8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
274
|
184
|
137
|
99
|
52
|
14
|
18
|
16
|
13
|
11
|
83
|
76
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56
|
55
|
53
|
51
|
51
|
51
|
49
|
51
|
45
|
50
|
52
|
56
|
55
|
55
|
53
|
593
|
3,155
|
3,101
|
3,101
|
3,201
|
8,642
|
8,742
|
8,742
|
8,742
|
8,742
|
8,642
|
0
|
|
総資産
|
610
|
562
|
533
|
532
|
440
|
381
|
297
|
407
|
350
|
196
|
2,041
|
1,808
|
1,452
|
2,144
|
1,646
|
877
|
3,009
|
1,878
|
1,533
|
767
|
1,825
|
1,551
|
945
|
1,898
|
1,911
|
1,339
|
3,820
|
3,144
|
2,136
|
3,322
|
11,485
|
9,813
|
8,894
|
7,295
|
14,802
|
12,872
|
11,088
|
6,557
|
4,867
|
4,978
|
16,475
|
19,551
|
10,628
|
11,802
|
10,527
|
9,414
|
5,168
|
|
買掛金
|
28
|
14
|
13
|
3
|
12
|
12
|
3
|
0
|
10
|
1
|
638
|
585
|
808
|
797
|
1,069
|
1,245
|
1,062
|
643
|
874
|
1,196
|
1,222
|
936
|
1,017
|
1,064
|
905
|
289
|
261
|
597
|
271
|
493
|
422
|
554
|
782
|
781
|
796
|
640
|
3,986
|
3,211
|
5,394
|
2,865
|
7,341
|
8,440
|
6,612
|
9,939
|
8,506
|
14,293
|
10,950
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
294
|
296
|
298
|
-
|
14
|
50
|
300
|
300
|
286
|
259
|
232
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
643
|
646
|
653
|
663
|
676
|
666
|
669
|
615
|
640
|
568
|
919
|
1,375
|
1,909
|
1,725
|
2,082
|
5,519
|
2,424
|
2,118
|
2,149
|
4,170
|
3,895
|
1,441
|
1,487
|
1,630
|
2,499
|
714
|
689
|
1,759
|
1,412
|
1,721
|
1,936
|
1,365
|
1,310
|
1,393
|
1,339
|
2,660
|
4,507
|
6,201
|
7,952
|
7,833
|
9,746
|
10,555
|
8,917
|
12,318
|
10,519
|
16,788
|
20,142
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
300
|
300
|
289
|
291
|
292
|
-
|
-
|
-
|
300
|
286
|
250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,194
|
5,194
|
5,194
|
4,194
|
4,194
|
4,194
|
4,194
|
3,194
|
3,194
|
3,194
|
|
固定負債合計
|
8
|
7
|
6
|
6
|
4
|
3
|
3
|
2
|
0
|
0
|
3,111
|
3,114
|
3,048
|
3,058
|
3,069
|
-
|
247
|
715
|
1,483
|
286
|
250
|
-
|
-
|
-
|
-
|
742
|
742
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
-
|
5,194
|
5,194
|
5,194
|
4,194
|
4,194
|
4,194
|
4,194
|
3,194
|
3,194
|
3,194
|
|
総負債
|
651
|
654
|
660
|
670
|
680
|
670
|
673
|
618
|
640
|
568
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,456
|
1,431
|
1,759
|
-
|
-
|
-
|
1,365
|
-
|
-
|
-
|
2,660
|
-
|
11,395
|
13,146
|
13,027
|
13,940
|
14,749
|
13,111
|
16,512
|
13,713
|
19,982
|
23,336
|
|
資本金及び資本剰余金
|
13,429
|
13,506
|
13,535
|
13,543
|
13,552
|
13,560
|
13,569
|
7,270
|
13,586
|
13,594
|
10,973
|
10,973
|
11,048
|
12,847
|
13,117
|
14,061
|
24,776
|
24,920
|
25,063
|
25,629
|
28,682
|
33,499
|
33,617
|
35,043
|
35,800
|
38,493
|
42,171
|
42,338
|
42,678
|
44,688
|
54,554
|
54,858
|
56,152
|
56,516
|
65,904
|
66,253
|
66,574
|
76,472
|
76,707
|
82,287
|
97,820
|
105,858
|
106,029
|
120,043
|
128,228
|
128,228
|
128,228
|
|
利益剰余金
|
-13,670
|
-13,798
|
-13,862
|
-13,882
|
-13,993
|
-14,050
|
-14,146
|
-13,990
|
-14,077
|
-14,168
|
-12,939
|
-13,667
|
-14,491
|
-15,466
|
-16,541
|
-18,779
|
-24,352
|
-25,767
|
-26,992
|
-29,153
|
-30,906
|
-33,393
|
-34,318
|
-35,058
|
-36,639
|
-38,910
|
-40,284
|
-41,258
|
-43,056
|
-43,475
|
-45,146
|
-46,026
|
-48,283
|
-50,500
|
-52,600
|
-56,200
|
-59,800
|
-82,000
|
-86,400
|
-91,100
|
-96,200
|
-102,000
|
-109,900
|
-125,500
|
-132,617
|
-139,757
|
-146,900
|
|
株主資本
|
-41
|
-92
|
-127
|
-138
|
-240
|
-289
|
-376
|
-211
|
-291
|
-373
|
-1,989
|
-2,681
|
-3,505
|
-2,639
|
-3,505
|
-4,642
|
338
|
-955
|
-2,099
|
-3,689
|
-2,320
|
110
|
-542
|
268
|
-588
|
-117
|
2,389
|
1,385
|
724
|
1,600
|
9,549
|
8,448
|
7,584
|
5,900
|
13,500
|
10,200
|
6,600
|
-4,800
|
-8,300
|
-8,000
|
2,500
|
4,800
|
-2,500
|
-4,700
|
-3,200
|
-10,600
|
-18,168
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
300
|
287
|
289
|
291
|
292
|
294
|
296
|
298
|
300
|
300
|
300
|
300
|
300
|
286
|
259
|
232
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,194
|
5,194
|
5,194
|
4,194
|
4,194
|
4,194
|
4,194
|
3,194
|
3,194
|
3,194
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,486
|
-638
|
-94
|
-1,607
|
-937
|
-144
|
-2,146
|
-896
|
-643
|
148
|
-869
|
-605
|
61
|
-1,119
|
-1,120
|
-489
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,694
|
4,294
|
3,894
|
-1,006
|
-3,006
|
3,294
|
1,594
|
2,932
|
3,135
|
3,052
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-15.08
|
-10.7
|
-8.25
|
-11.03
|
-8.33
|
-6.33
|
87.57
|
-31.2
|
-14.29
|
-8.13
|
-12.93
|
272.73
|
-55.35
|
106.72
|
-44.05
|
-198.29
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-108.21
|
-62.58
|
-64.93
|
167.76
|
87.38
|
-167.76
|
-89.23
|
-99.81
|
-30.13
|
-17.58
|