|
(単位:千ドル)
|
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
|
220
|
26,843
|
10,431
|
7,665
|
12,232
|
12,182
|
20,255
|
31,293
|
33,478
|
26,378
|
95,402
|
97,955
|
122,955
|
103,815
|
110,081
|
83,616
|
91,616
|
62,698
|
41,169
|
59,143
|
41,754
|
54,530
|
26,949
|
26,606
|
26,857
|
34,477
|
23,408
|
23,399
|
29,011
|
21,627
|
|
現金 + 有価証券
|
220
|
26,843
|
10,431
|
7,665
|
12,232
|
12,182
|
20,255
|
31,293
|
33,478
|
26,378
|
95,402
|
97,955
|
122,955
|
103,815
|
110,081
|
83,616
|
91,616
|
62,698
|
41,169
|
59,143
|
41,754
|
54,530
|
26,949
|
26,606
|
26,857
|
34,477
|
23,408
|
23,399
|
29,011
|
21,627
|
|
売掛金
|
-
|
-
|
-
|
8,484
|
10,241
|
19,689
|
24,845
|
26,687
|
28,692
|
23,270
|
19,029
|
21,894
|
29,111
|
41,618
|
25,104
|
27,570
|
25,430
|
29,006
|
31,578
|
30,022
|
34,566
|
14,442
|
22,769
|
32,686
|
37,802
|
27,742
|
32,083
|
29,662
|
33,057
|
24,388
|
|
商品及び製品
|
-
|
26,579
|
33,241
|
28,680
|
22,940
|
25,341
|
25,057
|
34,818
|
47,628
|
42,112
|
39,821
|
50,775
|
65,726
|
63,282
|
64,795
|
84,045
|
98,690
|
105,826
|
84,886
|
91,393
|
73,197
|
87,681
|
78,402
|
72,085
|
66,878
|
72,028
|
69,657
|
59,881
|
56,863
|
60,177
|
|
流動資産合計
|
230
|
61,799
|
56,056
|
47,392
|
47,697
|
60,179
|
73,631
|
97,738
|
114,119
|
98,480
|
161,622
|
180,955
|
229,071
|
217,824
|
216,751
|
208,286
|
229,502
|
210,275
|
168,113
|
194,713
|
161,455
|
168,788
|
137,670
|
142,173
|
141,810
|
143,796
|
131,402
|
123,188
|
126,368
|
113,401
|
|
有形固定資産
|
-
|
16,127
|
19,536
|
21,719
|
22,514
|
22,718
|
24,485
|
25,816
|
31,979
|
36,092
|
38,285
|
44,983
|
61,486
|
73,831
|
87,496
|
101,049
|
112,614
|
119,939
|
127,752
|
137,418
|
136,673
|
134,094
|
131,493
|
129,580
|
128,661
|
122,468
|
119,465
|
100,155
|
93,874
|
90,433
|
|
固定資産合計
|
122,051
|
17,451
|
20,893
|
23,132
|
24,012
|
24,261
|
26,105
|
27,779
|
33,605
|
39,430
|
141,773
|
261,675
|
325,661
|
348,944
|
362,712
|
389,654
|
412,968
|
430,674
|
456,994
|
491,979
|
271,878
|
267,744
|
263,018
|
255,800
|
248,815
|
238,332
|
230,748
|
186,085
|
181,477
|
180,371
|
|
総資産
|
122,281
|
79,250
|
76,949
|
70,524
|
71,709
|
84,440
|
99,736
|
125,517
|
147,724
|
137,910
|
303,395
|
442,630
|
554,732
|
566,768
|
579,463
|
597,940
|
642,470
|
640,949
|
625,107
|
686,692
|
433,333
|
436,532
|
400,688
|
397,973
|
390,625
|
382,128
|
362,150
|
309,273
|
307,845
|
293,772
|
|
買掛金
|
659
|
19,790
|
20,660
|
20,443
|
24,828
|
25,982
|
29,457
|
35,622
|
50,240
|
37,163
|
51,424
|
61,961
|
69,594
|
60,269
|
58,419
|
70,407
|
79,752
|
62,884
|
39,986
|
53,138
|
46,441
|
46,835
|
48,742
|
45,720
|
49,831
|
39,948
|
37,452
|
30,393
|
40,639
|
32,356
|
|
流動負債合計
|
1,801
|
43,517
|
43,948
|
43,106
|
48,577
|
46,824
|
55,904
|
67,646
|
86,865
|
68,200
|
111,218
|
113,522
|
132,208
|
114,668
|
120,376
|
133,375
|
142,014
|
111,375
|
88,041
|
108,546
|
97,311
|
89,599
|
91,856
|
101,972
|
110,982
|
95,906
|
92,004
|
94,464
|
101,003
|
83,613
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,483
|
26,909
|
41,941
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
4,000
|
2,646
|
3,004
|
3,493
|
3,732
|
4,287
|
6,690
|
7,127
|
65,591
|
9,833
|
174,708
|
287,544
|
262,275
|
294,559
|
297,563
|
299,715
|
353,915
|
303,289
|
317,945
|
329,843
|
157,132
|
133,058
|
131,266
|
162,985
|
164,036
|
220,506
|
203,614
|
186,796
|
186,633
|
208,829
|
|
総負債
|
5,801
|
65,244
|
66,971
|
67,294
|
73,720
|
87,098
|
103,099
|
117,534
|
152,456
|
122,796
|
285,926
|
401,066
|
394,483
|
409,227
|
417,939
|
433,090
|
495,929
|
414,664
|
405,986
|
438,389
|
254,443
|
222,657
|
223,122
|
264,957
|
275,018
|
316,412
|
295,618
|
281,260
|
287,636
|
292,442
|
|
資本金及び資本剰余金
|
6,827
|
3,256
|
3,569
|
3,646
|
3,655
|
3,728
|
10,364
|
5,748
|
5,992
|
5,957
|
20,588
|
44,037
|
333,053
|
401,842
|
403,078
|
404,221
|
407,598
|
500,832
|
502,005
|
528,981
|
529,475
|
587,764
|
589,156
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
利益剰余金
|
-1,827
|
-1,428
|
-2,213
|
-3,343
|
-4,322
|
-4,452
|
-5,790
|
-4,196
|
-8,349
|
486
|
-1,495
|
-2,517
|
-4,561
|
-245,032
|
-242,454
|
-240,283
|
-261,825
|
-275,327
|
-283,667
|
-281,389
|
-351,514
|
-374,814
|
-412,323
|
-457,636
|
-475,969
|
-526,186
|
-526,159
|
-565,387
|
-573,900
|
-593,000
|
|
株主資本
|
5,000
|
14,006
|
9,978
|
3,230
|
-662
|
-719
|
4,579
|
7,983
|
-2,354
|
15,114
|
19,095
|
41,564
|
160,249
|
157,541
|
161,524
|
164,850
|
146,541
|
226,285
|
219,121
|
248,303
|
178,890
|
213,875
|
177,566
|
133,016
|
115,607
|
65,716
|
66,532
|
28,013
|
20,209
|
1,340
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,483
|
26,909
|
41,941
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-4,123
|
52
|
7,464
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16.9
|
23.28
|
63.82
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|