|
(単位:千ドル)
|
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
|
3Q25
|
|
現金同等物
|
16,618
|
7,951
|
3,775
|
16,052
|
15,748
|
8,909
|
603
|
12,180
|
10,767
|
2,846
|
496
|
3,771
|
1,970
|
849
|
699
|
878
|
1,266
|
985
|
887
|
699
|
904
|
643
|
176
|
546
|
763
|
69
|
334
|
4,846
|
1,200
|
247
|
10
|
1,967
|
1,238
|
1,631
|
1,012
|
3,804
|
1,201
|
291
|
736
|
726
|
1,268
|
1,518
|
1,751
|
9,431
|
13,811
|
4,898
|
3,234
|
6,625
|
5,181
|
1,512
|
2,864
|
2,019
|
2,541
|
894
|
2,098
|
2,152
|
2,126
|
|
現金 + 有価証券
|
16,618
|
7,951
|
3,775
|
16,052
|
15,748
|
8,909
|
603
|
12,180
|
10,767
|
2,846
|
496
|
3,771
|
1,970
|
849
|
699
|
878
|
1,266
|
985
|
887
|
699
|
904
|
643
|
176
|
546
|
763
|
69
|
334
|
4,846
|
1,200
|
247
|
10
|
1,967
|
1,238
|
1,631
|
1,012
|
3,804
|
1,201
|
291
|
736
|
726
|
1,268
|
1,518
|
1,751
|
9,431
|
13,811
|
4,898
|
3,234
|
6,625
|
5,181
|
1,512
|
2,864
|
2,019
|
2,541
|
894
|
2,098
|
2,152
|
2,126
|
|
売掛金
|
2,890
|
3,437
|
10,146
|
7,827
|
2,793
|
3,617
|
10,720
|
12,348
|
4,365
|
3,729
|
11,471
|
12,785
|
3,624
|
3,730
|
10,957
|
11,072
|
3,556
|
3,196
|
7,991
|
8,355
|
4,107
|
3,478
|
11,370
|
10,316
|
4,659
|
3,492
|
10,895
|
8,769
|
4,027
|
3,913
|
11,715
|
11,872
|
5,307
|
3,870
|
10,084
|
5,455
|
3,296
|
3,404
|
9,849
|
9,828
|
4,791
|
4,949
|
11,846
|
10,997
|
6,828
|
5,353
|
21,029
|
10,102
|
4,675
|
4,194
|
13,158
|
9,451
|
5,229
|
4,483
|
15,856
|
13,597
|
6,170
|
|
流動資産合計
|
34,210
|
31,004
|
33,339
|
35,344
|
31,846
|
30,247
|
27,855
|
34,247
|
27,576
|
22,208
|
25,201
|
24,084
|
16,840
|
21,010
|
27,183
|
20,789
|
15,514
|
18,443
|
21,104
|
15,027
|
12,566
|
15,482
|
21,453
|
15,621
|
13,125
|
15,685
|
21,881
|
18,532
|
13,143
|
15,544
|
22,329
|
18,423
|
13,256
|
16,385
|
21,239
|
16,603
|
12,545
|
14,436
|
20,903
|
16,563
|
14,862
|
25,143
|
32,449
|
32,520
|
35,589
|
35,548
|
47,845
|
32,360
|
25,754
|
26,795
|
34,769
|
28,525
|
25,408
|
25,072
|
35,920
|
25,777
|
21,595
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49,375
|
52,291
|
54,856
|
57,542
|
60,357
|
60,544
|
62,541
|
64,867
|
66,871
|
27,321
|
28,163
|
13,773
|
14,631
|
15,097
|
15,625
|
17,187
|
18,654
|
19,887
|
20,175
|
21,057
|
21,133
|
20,963
|
20,876
|
|
固定資産合計
|
7,428
|
8,822
|
7,750
|
7,658
|
7,641
|
8,678
|
8,650
|
8,628
|
8,587
|
4,582
|
4,541
|
4,510
|
4,581
|
9,566
|
9,602
|
9,588
|
9,687
|
11,067
|
12,490
|
12,830
|
14,657
|
17,942
|
18,728
|
19,912
|
20,442
|
19,521
|
22,490
|
24,401
|
34,507
|
38,051
|
42,341
|
45,648
|
53,350
|
59,965
|
61,552
|
253,984
|
260,795
|
267,242
|
273,450
|
275,600
|
281,998
|
284,965
|
290,781
|
255,837
|
263,153
|
254,760
|
260,107
|
264,092
|
269,011
|
276,934
|
279,933
|
284,833
|
288,746
|
295,626
|
299,251
|
300,643
|
303,162
|
|
総資産
|
125,899
|
125,549
|
127,849
|
130,868
|
128,926
|
129,756
|
128,490
|
136,295
|
131,240
|
124,526
|
130,523
|
131,443
|
126,850
|
139,320
|
148,705
|
143,638
|
140,477
|
148,140
|
154,904
|
152,273
|
155,096
|
165,552
|
175,961
|
177,065
|
178,534
|
183,135
|
196,281
|
198,528
|
208,755
|
219,560
|
234,702
|
238,008
|
244,423
|
258,353
|
268,182
|
270,588
|
273,340
|
281,679
|
294,354
|
292,164
|
296,861
|
310,109
|
323,230
|
288,358
|
298,743
|
290,309
|
307,952
|
296,452
|
294,766
|
303,729
|
314,703
|
313,359
|
314,154
|
320,699
|
335,172
|
326,421
|
324,757
|
|
買掛金
|
6,623
|
5,299
|
4,994
|
3,731
|
4,580
|
4,756
|
6,113
|
7,757
|
6,366
|
5,723
|
5,306
|
6,879
|
5,022
|
5,367
|
5,511
|
4,519
|
4,880
|
5,141
|
4,191
|
3,888
|
5,052
|
5,345
|
6,735
|
5,617
|
5,730
|
5,122
|
7,229
|
5,453
|
6,789
|
5,211
|
6,788
|
5,326
|
3,863
|
4,483
|
4,730
|
4,146
|
4,150
|
4,442
|
5,469
|
4,555
|
5,387
|
7,729
|
6,213
|
5,809
|
9,119
|
8,600
|
11,124
|
7,177
|
5,679
|
5,838
|
6,058
|
5,358
|
6,791
|
5,429
|
8,550
|
5,991
|
6,659
|
|
一年内返済予定の長期借入金
|
15,000
|
15,000
|
15,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
1,600
|
1,600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,000
|
7,000
|
7,000
|
7,000
|
28,540
|
19,705
|
900
|
1,300
|
24,700
|
25,100
|
11,100
|
10,975
|
33,850
|
125
|
400
|
800
|
26,200
|
26,600
|
2,534
|
|
流動負債合計
|
32,591
|
31,027
|
31,303
|
31,562
|
30,055
|
29,542
|
31,273
|
36,162
|
31,032
|
29,456
|
35,653
|
33,875
|
12,796
|
20,352
|
26,954
|
19,441
|
16,741
|
23,202
|
27,614
|
22,226
|
23,006
|
28,497
|
28,756
|
18,551
|
15,724
|
14,366
|
17,876
|
16,089
|
24,554
|
24,091
|
19,416
|
21,382
|
23,546
|
21,633
|
17,503
|
17,172
|
15,070
|
16,570
|
22,526
|
20,775
|
21,605
|
26,013
|
44,758
|
36,576
|
21,063
|
22,315
|
60,164
|
43,632
|
27,252
|
32,918
|
64,196
|
21,702
|
23,782
|
28,698
|
64,324
|
45,489
|
20,695
|
|
長期借入金
|
13,000
|
13,000
|
13,000
|
13,000
|
13,000
|
13,000
|
13,000
|
13,000
|
13,000
|
13,000
|
11,400
|
11,400
|
28,000
|
30,500
|
30,500
|
30,500
|
30,500
|
30,500
|
32,112
|
32,432
|
32,828
|
33,636
|
41,135
|
50,096
|
53,084
|
61,312
|
69,793
|
55,490
|
57,054
|
70,321
|
89,119
|
86,904
|
90,470
|
103,371
|
113,772
|
112,231
|
116,346
|
123,819
|
126,141
|
120,770
|
123,151
|
133,471
|
124,809
|
104,841
|
130,265
|
135,695
|
113,288
|
112,762
|
126,252
|
125,844
|
102,461
|
135,916
|
136,311
|
136,672
|
111,336
|
115,226
|
139,743
|
|
固定負債合計
|
30,137
|
32,735
|
33,454
|
34,250
|
34,265
|
36,531
|
36,783
|
37,571
|
38,042
|
32,567
|
32,929
|
33,364
|
33,641
|
36,447
|
38,156
|
38,555
|
38,572
|
41,780
|
41,371
|
41,302
|
42,713
|
47,752
|
48,788
|
48,463
|
50,053
|
47,416
|
47,309
|
47,649
|
47,716
|
45,563
|
45,207
|
44,746
|
45,668
|
50,252
|
50,546
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
資本金及び資本剰余金
|
11,538
|
23,123
|
23,165
|
23,211
|
23,298
|
23,352
|
23,491
|
23,527
|
23,536
|
23,546
|
23,555
|
23,584
|
23,593
|
23,601
|
23,610
|
23,640
|
23,650
|
23,707
|
23,758
|
23,832
|
23,888
|
23,941
|
23,998
|
36,122
|
36,157
|
36,204
|
36,255
|
39,876
|
39,928
|
39,973
|
40,058
|
40,216
|
40,319
|
40,366
|
40,456
|
40,684
|
40,737
|
40,800
|
40,860
|
41,133
|
41,628
|
41,875
|
41,945
|
48,949
|
49,022
|
49,102
|
49,258
|
49,616
|
49,992
|
50,076
|
50,298
|
50,897
|
50,965
|
51,249
|
51,323
|
51,549
|
51,619
|
|
利益剰余金
|
23,671
|
22,865
|
23,889
|
25,559
|
24,795
|
23,904
|
19,937
|
21,789
|
21,051
|
20,103
|
20,954
|
22,928
|
22,338
|
21,321
|
22,336
|
24,205
|
23,649
|
22,772
|
23,732
|
25,878
|
25,538
|
24,713
|
25,900
|
26,069
|
25,636
|
24,746
|
25,679
|
27,909
|
27,758
|
27,438
|
28,549
|
31,890
|
31,698
|
30,821
|
33,409
|
37,665
|
37,446
|
35,688
|
38,892
|
42,137
|
41,205
|
39,656
|
41,598
|
15,194
|
13,874
|
544
|
1,843
|
6,224
|
4,936
|
3,972
|
6,959
|
11,366
|
9,484
|
7,572
|
10,705
|
16,242
|
14,637
|
|
株主資本
|
50,171
|
48,785
|
50,090
|
52,055
|
51,605
|
50,682
|
47,433
|
49,560
|
49,164
|
49,502
|
50,539
|
52,802
|
52,411
|
52,020
|
53,093
|
55,142
|
54,664
|
52,840
|
54,064
|
56,586
|
56,548
|
55,667
|
57,280
|
59,953
|
59,671
|
60,040
|
61,301
|
79,299
|
79,430
|
79,583
|
80,959
|
84,974
|
84,736
|
83,096
|
86,359
|
90,317
|
90,251
|
88,887
|
92,549
|
97,574
|
98,838
|
99,701
|
102,294
|
105,462
|
105,582
|
93,090
|
94,890
|
100,278
|
100,947
|
100,732
|
103,544
|
110,543
|
108,767
|
108,136
|
111,761
|
117,833
|
116,261
|
|
有利子負債合計
|
28,000
|
28,000
|
28,000
|
13,000
|
13,000
|
13,000
|
13,000
|
13,000
|
13,000
|
13,000
|
13,000
|
13,000
|
28,000
|
30,500
|
30,500
|
30,500
|
30,500
|
30,316
|
32,112
|
32,432
|
32,828
|
33,636
|
41,135
|
50,096
|
53,084
|
61,312
|
69,793
|
55,490
|
57,054
|
70,321
|
89,119
|
86,904
|
90,470
|
103,371
|
113,772
|
112,231
|
116,346
|
123,819
|
133,141
|
127,770
|
130,151
|
140,471
|
153,349
|
124,546
|
131,165
|
136,995
|
137,988
|
137,862
|
137,352
|
136,819
|
136,311
|
136,716
|
136,711
|
137,472
|
137,536
|
141,826
|
142,277
|
|
純有利子負債
|
11,381
|
20,048
|
24,224
|
-3,053
|
-2,749
|
4,090
|
12,396
|
819
|
2,232
|
10,153
|
12,503
|
9,228
|
26,029
|
29,650
|
29,800
|
29,621
|
29,233
|
29,331
|
31,224
|
31,732
|
31,923
|
32,992
|
40,959
|
49,550
|
52,320
|
61,242
|
69,459
|
50,643
|
55,853
|
70,074
|
89,108
|
84,937
|
89,232
|
101,740
|
112,760
|
108,427
|
115,145
|
123,528
|
132,405
|
127,043
|
128,882
|
138,953
|
151,598
|
115,114
|
117,353
|
132,096
|
134,754
|
131,236
|
132,171
|
135,307
|
133,446
|
134,697
|
134,170
|
136,578
|
135,437
|
139,673
|
140,151
|
|
DEレシオ(%)
|
55.81
|
57.39
|
55.9
|
24.97
|
25.19
|
25.65
|
27.41
|
26.23
|
26.44
|
26.26
|
25.72
|
24.62
|
53.42
|
58.63
|
57.45
|
55.31
|
55.8
|
57.37
|
59.4
|
57.31
|
58.05
|
60.42
|
71.81
|
83.56
|
88.96
|
102.12
|
113.85
|
69.98
|
71.83
|
88.36
|
110.08
|
102.27
|
106.77
|
124.4
|
131.74
|
124.26
|
128.91
|
139.3
|
143.86
|
130.95
|
131.68
|
140.89
|
149.91
|
118.1
|
124.23
|
147.16
|
145.42
|
137.48
|
136.06
|
135.82
|
131.64
|
123.68
|
125.69
|
127.13
|
123.06
|
120.36
|
122.38
|