|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
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
|
2Q25
|
|
現金同等物
|
33,229
|
40,803
|
36,922
|
34,399
|
25,771
|
17,628
|
25,717
|
16,404
|
13,621
|
10,205
|
15,506
|
12,800
|
12,760
|
7,849
|
14,622
|
13,199
|
23,842
|
18,970
|
14,338
|
9,358
|
20,042
|
14,924
|
12,560
|
6,255
|
9,028
|
4,783
|
9,550
|
5,942
|
3,079
|
6,806
|
5,261
|
3,872
|
4,530
|
16,834
|
17,552
|
16,061
|
9,266
|
7,626
|
8,346
|
14,447
|
17,161
|
21,280
|
18,400
|
21,239
|
18,090
|
20,266
|
18,100
|
12,723
|
10,895
|
11,006
|
8,600
|
2,901
|
4,912
|
1,223
|
76
|
9,867
|
2,233
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
323
|
3,523
|
3,565
|
3,530
|
-
|
4,646
|
|
現金 + 有価証券
|
33,229
|
40,803
|
36,922
|
34,399
|
25,771
|
17,628
|
25,717
|
16,404
|
13,621
|
10,205
|
15,506
|
12,800
|
12,760
|
7,849
|
14,622
|
13,199
|
23,842
|
18,970
|
14,338
|
9,358
|
20,042
|
14,924
|
12,560
|
6,255
|
9,028
|
4,783
|
9,550
|
5,942
|
3,079
|
6,806
|
5,261
|
3,872
|
4,530
|
16,834
|
17,552
|
16,061
|
9,266
|
7,626
|
8,346
|
14,447
|
17,161
|
21,280
|
18,400
|
21,239
|
18,090
|
20,266
|
18,100
|
12,723
|
10,895
|
11,006
|
8,600
|
3,224
|
8,435
|
4,788
|
3,606
|
9,867
|
6,879
|
|
売掛金
|
2,461
|
1,967
|
2,260
|
1,425
|
1,983
|
1,463
|
3,926
|
2,961
|
2,897
|
2,622
|
4,152
|
3,636
|
2,004
|
532
|
1,243
|
704
|
750
|
1,134
|
1,052
|
829
|
911
|
918
|
1,242
|
873
|
807
|
230
|
145
|
769
|
399
|
440
|
286
|
455
|
80
|
4,781
|
1,169
|
978
|
951
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
3,891
|
4,153
|
3,318
|
3,374
|
3,108
|
3,411
|
3,175
|
3,646
|
4,012
|
4,138
|
3,694
|
4,225
|
4,488
|
5,020
|
4,829
|
4,614
|
4,079
|
4,612
|
4,298
|
4,462
|
4,534
|
3,946
|
3,725
|
4,107
|
4,243
|
3,508
|
3,183
|
3,188
|
3,007
|
2,814
|
2,947
|
3,003
|
107
|
107
|
107
|
107
|
107
|
107
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
40,430
|
47,625
|
43,337
|
40,333
|
31,977
|
23,592
|
33,979
|
24,200
|
21,719
|
18,093
|
24,577
|
22,052
|
20,540
|
14,646
|
21,686
|
19,861
|
29,657
|
26,030
|
21,243
|
16,515
|
26,750
|
21,041
|
18,747
|
12,085
|
15,623
|
9,842
|
14,864
|
10,736
|
7,362
|
10,754
|
9,648
|
8,462
|
5,260
|
22,264
|
19,825
|
17,697
|
10,793
|
8,649
|
9,175
|
15,446
|
18,001
|
22,097
|
19,724
|
22,104
|
18,889
|
20,879
|
21,817
|
13,629
|
12,364
|
11,584
|
9,834
|
4,213
|
9,380
|
5,364
|
5,259
|
10,868
|
9,214
|
|
有形固定資産
|
1,923
|
1,788
|
1,711
|
2,367
|
2,255
|
2,242
|
2,174
|
2,049
|
2,043
|
1,550
|
1,054
|
1,192
|
1,290
|
1,571
|
1,583
|
1,778
|
1,860
|
1,734
|
1,631
|
1,523
|
1,380
|
1,292
|
1,157
|
3,611
|
3,387
|
3,308
|
3,052
|
2,907
|
2,763
|
2,648
|
2,559
|
2,607
|
2,297
|
2,209
|
2,179
|
2,096
|
2,014
|
1,943
|
1,820
|
1,825
|
1,738
|
1,646
|
1,477
|
1,558
|
1,560
|
1,453
|
1,324
|
1,276
|
1,143
|
1,009
|
906
|
800
|
732
|
591
|
448
|
324
|
289
|
|
固定資産合計
|
8,326
|
7,943
|
8,197
|
8,769
|
8,527
|
8,418
|
9,271
|
9,166
|
18,045
|
17,129
|
17,483
|
17,370
|
17,710
|
17,668
|
17,033
|
17,185
|
16,867
|
16,416
|
16,455
|
16,400
|
15,930
|
15,801
|
15,862
|
17,686
|
16,853
|
16,604
|
16,751
|
15,906
|
15,315
|
14,778
|
14,343
|
16,154
|
3,624
|
3,451
|
3,404
|
3,270
|
3,111
|
3,004
|
2,930
|
2,890
|
2,833
|
2,653
|
2,257
|
2,412
|
2,382
|
2,225
|
2,050
|
2,009
|
1,833
|
1,694
|
1,554
|
1,408
|
1,832
|
1,614
|
1,374
|
1,188
|
1,136
|
|
総資産
|
48,756
|
55,568
|
51,534
|
49,102
|
40,504
|
32,010
|
43,250
|
33,366
|
39,764
|
35,222
|
42,060
|
39,422
|
38,250
|
32,314
|
38,719
|
37,046
|
46,524
|
42,446
|
37,698
|
32,915
|
42,680
|
36,842
|
34,609
|
29,771
|
32,476
|
26,446
|
31,615
|
26,642
|
22,677
|
25,532
|
23,991
|
24,616
|
8,884
|
25,715
|
23,229
|
20,967
|
13,904
|
11,653
|
12,105
|
18,336
|
20,834
|
24,750
|
21,981
|
24,516
|
21,271
|
23,104
|
23,867
|
15,638
|
14,197
|
13,278
|
11,388
|
5,621
|
11,212
|
6,978
|
6,633
|
12,056
|
10,350
|
|
一年内返済予定の長期借入金
|
8,755
|
69
|
2,487
|
4,911
|
7,338
|
9,767
|
9,784
|
9,800
|
21
|
1,193
|
3,191
|
5,241
|
7,342
|
5,477
|
7,363
|
10,000
|
26
|
1,446
|
0
|
1,724
|
3,494
|
5,267
|
6,629
|
6,686
|
6,744
|
13,497
|
13,624
|
13,729
|
13,836
|
14,007
|
14,202
|
14,371
|
10,813
|
10,937
|
11,060
|
11,182
|
6,026
|
6,181
|
6,335
|
6,486
|
6,618
|
6,752
|
1,608
|
1,608
|
1,608
|
1,608
|
1,608
|
5,057
|
4,709
|
4,348
|
3,976
|
3,590
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
15,612
|
6,443
|
7,821
|
10,957
|
12,404
|
15,355
|
17,613
|
16,684
|
7,842
|
12,644
|
14,906
|
14,825
|
16,731
|
14,478
|
15,917
|
18,702
|
9,221
|
9,450
|
8,437
|
9,684
|
10,079
|
10,904
|
12,501
|
12,882
|
13,229
|
18,404
|
18,414
|
17,879
|
17,616
|
17,652
|
17,559
|
18,295
|
13,923
|
14,427
|
14,486
|
14,988
|
9,773
|
8,404
|
8,539
|
8,315
|
8,354
|
9,488
|
5,870
|
4,921
|
6,971
|
7,420
|
11,852
|
12,796
|
11,399
|
10,538
|
10,727
|
10,399
|
18,787
|
12,112
|
15,551
|
10,559
|
7,316
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,005
|
4,718
|
4,419
|
4,108
|
3,786
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
23,003
|
37,199
|
33,767
|
31,295
|
27,552
|
26,387
|
19,182
|
14,314
|
30,659
|
25,766
|
24,022
|
22,195
|
20,326
|
21,129
|
28,504
|
41,539
|
35,043
|
27,996
|
17,055
|
15,488
|
13,880
|
12,268
|
11,122
|
9,526
|
8,017
|
223
|
201
|
283
|
310
|
1,742
|
1,207
|
2,464
|
1,237
|
11,128
|
7,583
|
5,894
|
831
|
628
|
535
|
508
|
535
|
507
|
5,275
|
4,953
|
4,621
|
4,280
|
5,570
|
166
|
136
|
118
|
2,009
|
59
|
50
|
40
|
31
|
25,138
|
0
|
|
総負債
|
38,615
|
43,642
|
41,588
|
42,252
|
39,956
|
41,742
|
36,795
|
30,998
|
38,501
|
38,410
|
38,928
|
37,020
|
37,057
|
35,607
|
44,421
|
60,241
|
44,264
|
37,446
|
25,492
|
25,172
|
23,959
|
23,172
|
23,623
|
22,408
|
21,246
|
18,627
|
18,615
|
18,162
|
17,926
|
19,394
|
18,766
|
20,759
|
15,160
|
25,555
|
22,069
|
20,882
|
10,604
|
9,032
|
9,074
|
8,823
|
8,889
|
9,995
|
11,145
|
9,874
|
11,592
|
11,700
|
17,422
|
12,962
|
11,535
|
10,656
|
12,736
|
10,458
|
18,837
|
12,152
|
15,582
|
35,697
|
7,316
|
|
資本金及び資本剰余金
|
237,348
|
247,468
|
252,395
|
258,624
|
260,205
|
261,172
|
281,183
|
284,873
|
286,902
|
287,819
|
303,781
|
313,501
|
323,927
|
328,767
|
331,871
|
336,300
|
357,091
|
358,194
|
368,227
|
369,352
|
386,865
|
387,139
|
388,791
|
392,772
|
402,703
|
404,082
|
413,362
|
413,532
|
413,331
|
417,103
|
418,405
|
420,312
|
420,404
|
426,314
|
426,430
|
426,442
|
431,496
|
432,545
|
436,542
|
445,744
|
450,976
|
457,510
|
457,746
|
465,668
|
465,987
|
472,931
|
473,630
|
474,666
|
476,134
|
479,313
|
479,279
|
479,425
|
479,577
|
484,902
|
485,030
|
487,739
|
509,263
|
|
利益剰余金
|
-227,207
|
-235,542
|
-242,449
|
-251,774
|
-259,657
|
-270,904
|
-274,728
|
-282,395
|
-285,605
|
-290,865
|
-300,905
|
-311,305
|
-323,133
|
-332,517
|
-338,273
|
-360,231
|
-355,782
|
-354,255
|
-357,017
|
-362,356
|
-368,761
|
-374,144
|
-379,063
|
-386,607
|
-392,656
|
-397,462
|
-401,749
|
-406,158
|
-409,817
|
-412,147
|
-414,383
|
-417,533
|
-426,680
|
-426,154
|
-425,270
|
-426,357
|
-428,196
|
-429,924
|
-433,511
|
-436,231
|
-439,000
|
-442,800
|
-446,900
|
-451,000
|
-456,300
|
-461,500
|
-467,200
|
-472,000
|
-473,500
|
-476,700
|
-480,500
|
-483,800
|
-486,700
|
-489,600
|
-493,500
|
-510,900
|
-505,700
|
|
株主資本
|
10,141
|
11,926
|
9,946
|
6,850
|
548
|
-9,732
|
6,455
|
2,368
|
1,263
|
-3,188
|
3,132
|
2,402
|
1,193
|
-3,293
|
-5,702
|
-23,195
|
2,260
|
5,000
|
12,206
|
7,743
|
18,721
|
13,670
|
10,986
|
7,363
|
11,230
|
7,819
|
13,000
|
8,480
|
4,751
|
6,138
|
5,225
|
3,857
|
-6,276
|
160
|
1,160
|
85
|
3,300
|
2,621
|
3,031
|
9,513
|
11,945
|
14,755
|
10,836
|
14,642
|
9,679
|
11,404
|
6,445
|
2,676
|
2,662
|
2,622
|
-1,300
|
-4,837
|
-7,625
|
-5,174
|
-8,900
|
-23,641
|
3,034
|
|
有利子負債合計
|
8,755
|
69
|
2,487
|
4,911
|
7,338
|
9,767
|
9,784
|
9,800
|
21
|
1,193
|
3,191
|
5,241
|
7,342
|
5,477
|
7,363
|
10,000
|
26
|
1,446
|
0
|
1,724
|
3,494
|
5,267
|
6,629
|
6,686
|
6,744
|
13,497
|
13,624
|
13,729
|
13,836
|
14,007
|
14,202
|
14,371
|
10,813
|
10,937
|
11,060
|
11,182
|
6,026
|
6,181
|
6,335
|
6,486
|
6,618
|
6,752
|
6,613
|
6,326
|
6,027
|
5,716
|
5,394
|
5,057
|
4,709
|
4,348
|
3,976
|
3,590
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-24,474
|
-40,734
|
-34,435
|
-29,488
|
-18,433
|
-7,861
|
-15,933
|
-6,604
|
-13,600
|
-9,012
|
-12,315
|
-7,559
|
-5,418
|
-2,372
|
-7,259
|
-3,199
|
-23,816
|
-17,524
|
-14,338
|
-7,634
|
-16,548
|
-9,657
|
-5,931
|
431
|
-2,284
|
8,714
|
4,074
|
7,787
|
10,757
|
7,201
|
8,941
|
10,499
|
6,283
|
-5,897
|
-6,492
|
-4,879
|
-3,240
|
-1,445
|
-2,011
|
-7,961
|
-10,543
|
-14,528
|
-11,787
|
-14,913
|
-12,063
|
-14,550
|
-12,706
|
-7,666
|
-6,186
|
-6,658
|
-4,624
|
366
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
86.33
|
0.58
|
25.01
|
71.69
|
1339.05
|
-100.36
|
151.57
|
413.85
|
1.66
|
-37.42
|
101.88
|
218.19
|
615.42
|
-166.32
|
-129.13
|
-43.11
|
1.15
|
28.92
|
0
|
22.27
|
18.66
|
38.53
|
60.34
|
90.81
|
60.05
|
172.62
|
104.8
|
161.9
|
291.22
|
228.2
|
271.81
|
372.6
|
-172.29
|
6835.63
|
953.45
|
13155.29
|
182.61
|
235.83
|
209.01
|
68.18
|
55.4
|
45.76
|
61.03
|
43.2
|
62.27
|
50.12
|
83.69
|
188.98
|
176.9
|
165.83
|
-305.85
|
-74.22
|
-
|
-
|
-
|
-
|
-
|