|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
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
|
1,174
|
1,760
|
1,596
|
3,812
|
5,630
|
10,782
|
11,881
|
12,777
|
13,416
|
14,237
|
14,718
|
10,922
|
10,393
|
7,908
|
7,595
|
5,766
|
5,021
|
4,649
|
5,258
|
4,354
|
4,317
|
5,498
|
6,039
|
5,880
|
8,489
|
11,591
|
16,334
|
14,016
|
13,856
|
13,312
|
12,540
|
14,390
|
14,076
|
15,628
|
15,797
|
15,489
|
14,762
|
12,578
|
13,053
|
13,507
|
3,752
|
5,086
|
4,532
|
3,770
|
4,326
|
4,063
|
4,897
|
4,488
|
1,400
|
1,764
|
839
|
1,273
|
|
現金 + 有価証券
|
1,174
|
1,760
|
1,596
|
3,812
|
5,630
|
10,782
|
11,881
|
12,777
|
13,416
|
14,237
|
14,718
|
10,922
|
10,393
|
7,908
|
7,595
|
5,766
|
5,021
|
4,649
|
5,258
|
4,354
|
4,317
|
5,498
|
6,039
|
5,880
|
8,489
|
11,591
|
16,334
|
14,016
|
13,856
|
13,312
|
12,540
|
14,390
|
14,076
|
15,628
|
15,797
|
15,489
|
14,762
|
12,578
|
13,053
|
13,507
|
3,752
|
5,086
|
4,532
|
3,770
|
4,326
|
4,063
|
4,897
|
4,488
|
1,400
|
1,764
|
839
|
1,273
|
|
売掛金
|
2,868
|
2,605
|
2,888
|
3,107
|
3,140
|
3,542
|
3,160
|
2,521
|
2,691
|
2,589
|
2,428
|
3,414
|
4,162
|
3,915
|
3,980
|
3,865
|
4,015
|
4,314
|
4,077
|
3,692
|
4,471
|
3,793
|
3,901
|
5,397
|
11,745
|
5,888
|
4,255
|
5,633
|
7,938
|
9,926
|
12,190
|
5,745
|
4,950
|
5,048
|
5,669
|
5,155
|
6,364
|
10,526
|
13,523
|
10,514
|
14,706
|
16,161
|
14,812
|
13,905
|
14,493
|
9,293
|
10,277
|
8,307
|
10,552
|
10,676
|
12,119
|
12,796
|
|
商品及び製品
|
6,295
|
6,189
|
6,281
|
6,448
|
6,756
|
7,310
|
5,995
|
6,030
|
5,574
|
5,612
|
5,259
|
5,964
|
5,551
|
7,263
|
6,928
|
7,020
|
6,810
|
6,492
|
6,022
|
6,554
|
6,690
|
6,482
|
6,109
|
6,797
|
7,075
|
6,854
|
7,113
|
8,169
|
7,932
|
8,086
|
8,245
|
8,390
|
9,100
|
9,247
|
8,586
|
9,019
|
9,574
|
10,400
|
11,179
|
13,477
|
19,168
|
19,161
|
21,054
|
20,937
|
20,386
|
20,204
|
18,730
|
17,971
|
16,379
|
15,049
|
14,725
|
13,455
|
|
流動資産合計
|
16,454
|
16,413
|
15,772
|
15,491
|
16,731
|
22,900
|
22,910
|
22,610
|
22,690
|
23,370
|
23,439
|
21,920
|
21,134
|
20,543
|
19,657
|
18,419
|
17,684
|
17,406
|
16,793
|
16,143
|
16,937
|
16,503
|
16,793
|
18,829
|
27,874
|
25,187
|
28,530
|
28,599
|
30,462
|
32,081
|
33,660
|
29,246
|
29,247
|
31,168
|
30,865
|
31,802
|
34,337
|
37,628
|
40,648
|
41,084
|
41,552
|
47,055
|
46,247
|
41,796
|
41,028
|
34,840
|
36,040
|
32,905
|
30,225
|
29,385
|
29,113
|
29,510
|
|
有形固定資産
|
2,429
|
2,442
|
1,079
|
1,247
|
1,205
|
1,033
|
1,053
|
969
|
928
|
883
|
829
|
919
|
914
|
962
|
921
|
829
|
807
|
938
|
828
|
761
|
714
|
665
|
711
|
626
|
611
|
606
|
559
|
564
|
649
|
806
|
839
|
867
|
797
|
773
|
810
|
846
|
814
|
759
|
708
|
727
|
981
|
1,031
|
3,173
|
4,193
|
4,168
|
4,968
|
4,924
|
4,856
|
4,814
|
4,850
|
4,813
|
4,635
|
|
投資有価証券
|
1,695
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
9,817
|
7,964
|
6,457
|
6,569
|
6,472
|
6,078
|
6,043
|
5,897
|
5,799
|
5,698
|
5,590
|
9,782
|
9,674
|
12,807
|
12,595
|
12,497
|
12,206
|
12,159
|
9,044
|
8,810
|
8,601
|
8,388
|
8,267
|
8,022
|
7,869
|
7,726
|
3,972
|
3,908
|
3,943
|
4,032
|
4,040
|
10,586
|
10,165
|
9,726
|
9,957
|
8,833
|
8,430
|
8,786
|
9,000
|
8,652
|
28,095
|
40,140
|
43,319
|
43,344
|
43,091
|
43,216
|
46,238
|
46,224
|
42,598
|
42,475
|
41,933
|
40,919
|
|
総資産
|
26,271
|
24,377
|
22,229
|
22,061
|
23,204
|
28,978
|
28,953
|
28,507
|
28,489
|
29,068
|
29,029
|
31,702
|
30,808
|
33,350
|
32,252
|
30,916
|
29,890
|
29,565
|
25,837
|
24,953
|
25,538
|
24,891
|
25,060
|
26,851
|
35,743
|
32,913
|
32,502
|
32,507
|
34,405
|
36,113
|
37,700
|
39,832
|
39,412
|
40,894
|
40,822
|
40,635
|
42,767
|
46,414
|
49,648
|
49,736
|
69,647
|
87,195
|
89,566
|
85,140
|
84,119
|
78,056
|
82,278
|
79,129
|
72,823
|
71,860
|
71,046
|
70,429
|
|
買掛金
|
384
|
521
|
1,273
|
1,001
|
1,182
|
933
|
792
|
589
|
307
|
697
|
861
|
1,489
|
1,422
|
1,979
|
1,493
|
1,649
|
1,094
|
1,172
|
1,138
|
1,373
|
1,910
|
1,224
|
1,356
|
2,101
|
5,936
|
1,842
|
1,342
|
1,744
|
1,580
|
2,430
|
2,406
|
1,220
|
1,454
|
1,221
|
1,475
|
1,510
|
1,236
|
2,461
|
3,504
|
3,382
|
3,008
|
6,050
|
5,652
|
4,849
|
6,105
|
-
|
3,201
|
-
|
-
|
3,148
|
3,798
|
3,390
|
|
一年内返済予定の長期借入金
|
38
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,234
|
1,699
|
2,103
|
-
|
-
|
-
|
-
|
-
|
-
|
2,424
|
2,424
|
2,424
|
-
|
2,424
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
4,161
|
3,494
|
2,466
|
2,291
|
3,011
|
3,016
|
2,584
|
1,818
|
1,513
|
2,184
|
2,362
|
4,118
|
3,316
|
4,861
|
4,361
|
3,918
|
3,260
|
3,712
|
3,908
|
3,382
|
4,086
|
3,357
|
3,598
|
4,894
|
10,428
|
5,332
|
4,719
|
3,803
|
4,658
|
5,386
|
6,080
|
5,464
|
5,736
|
6,008
|
6,664
|
7,315
|
5,167
|
7,006
|
9,370
|
9,739
|
14,602
|
16,963
|
19,536
|
16,744
|
15,892
|
-
|
12,511
|
-
|
-
|
18,379
|
18,090
|
17,820
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,554
|
1,089
|
685
|
-
|
-
|
-
|
-
|
-
|
-
|
13,136
|
12,532
|
11,929
|
-
|
10,721
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
2,705
|
1,205
|
1,197
|
1,187
|
1,098
|
1,077
|
950
|
950
|
950
|
950
|
811
|
1,129
|
1,129
|
2,245
|
1,520
|
1,520
|
1,520
|
1,304
|
537
|
521
|
453
|
433
|
119
|
104
|
129
|
186
|
0
|
11
|
87
|
91
|
87
|
2,424
|
1,983
|
3,087
|
2,094
|
1,162
|
360
|
788
|
675
|
545
|
14,868
|
29,003
|
28,161
|
27,398
|
26,422
|
-
|
30,005
|
-
|
-
|
19,345
|
18,890
|
18,416
|
|
総負債
|
6,867
|
4,699
|
3,663
|
3,479
|
4,109
|
4,093
|
3,534
|
2,768
|
2,463
|
3,134
|
3,173
|
5,247
|
4,445
|
7,106
|
5,881
|
5,438
|
4,780
|
5,016
|
4,445
|
3,903
|
4,539
|
3,790
|
3,717
|
4,998
|
10,557
|
5,518
|
4,719
|
3,814
|
4,745
|
5,477
|
6,167
|
7,888
|
7,719
|
9,095
|
8,758
|
8,477
|
5,527
|
7,794
|
10,045
|
10,284
|
29,470
|
45,966
|
47,697
|
44,142
|
42,314
|
-
|
42,516
|
-
|
-
|
37,724
|
36,980
|
36,236
|
|
資本金及び資本剰余金
|
70
|
71
|
69
|
68
|
68
|
79
|
81
|
82
|
82
|
83
|
83
|
85
|
85
|
86
|
87
|
87
|
88
|
88
|
88
|
88
|
88
|
89
|
89
|
90
|
92
|
93
|
93
|
94
|
94
|
94
|
95
|
98
|
98
|
98
|
98
|
100
|
100
|
100
|
101
|
101
|
102
|
102
|
102
|
103
|
103
|
-
|
104
|
-
|
-
|
105
|
106
|
107
|
|
利益剰余金
|
8,134
|
8,010
|
7,024
|
6,951
|
7,343
|
9,940
|
9,632
|
9,327
|
9,229
|
9,023
|
8,543
|
8,030
|
7,883
|
7,494
|
7,155
|
6,191
|
5,901
|
5,127
|
1,925
|
1,555
|
1,457
|
1,472
|
1,600
|
1,878
|
4,898
|
6,445
|
6,716
|
7,170
|
8,044
|
8,895
|
9,489
|
9,322
|
8,943
|
8,861
|
9,020
|
8,617
|
13,462
|
14,388
|
15,201
|
14,924
|
15,427
|
16,198
|
16,649
|
15,487
|
16,068
|
-
|
13,571
|
-
|
-
|
7,210
|
6,972
|
6,727
|
|
株主資本
|
19,404
|
19,678
|
18,566
|
18,581
|
19,094
|
24,885
|
25,419
|
25,739
|
26,026
|
25,934
|
25,856
|
26,455
|
26,363
|
26,244
|
26,371
|
25,478
|
25,110
|
24,549
|
21,392
|
21,050
|
20,999
|
21,101
|
21,343
|
21,853
|
25,186
|
27,395
|
27,783
|
28,693
|
29,660
|
30,636
|
31,533
|
31,944
|
31,693
|
31,799
|
32,064
|
32,158
|
37,240
|
38,620
|
39,603
|
39,452
|
40,177
|
41,229
|
41,869
|
40,998
|
41,805
|
-
|
39,762
|
-
|
-
|
34,136
|
34,066
|
34,193
|
|
有利子負債合計
|
38
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,788
|
2,788
|
2,788
|
-
|
-
|
-
|
-
|
-
|
-
|
15,560
|
14,956
|
14,353
|
-
|
13,145
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-1,137
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-12,840
|
-13,009
|
-12,701
|
-
|
-
|
-
|
-
|
-
|
-
|
11,028
|
11,186
|
10,027
|
-
|
8,248
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
0.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.77
|
8.7
|
8.67
|
-
|
-
|
-
|
-
|
-
|
-
|
37.16
|
36.48
|
34.33
|
-
|
33.06
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
-
|
|
|
|