|
(単位:千ドル)
|
1Q21
|
2Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
現金同等物
|
549
|
124
|
12,771
|
14,632
|
17,814
|
12,570
|
18,821
|
17,022
|
14,902
|
12,250
|
20,555
|
19,514
|
18,132
|
16,358
|
21,067
|
17,760
|
21,386
|
14,857
|
|
現金 + 有価証券
|
549
|
124
|
12,771
|
14,632
|
17,814
|
12,570
|
18,821
|
17,022
|
14,902
|
12,250
|
20,555
|
19,514
|
18,132
|
16,358
|
21,067
|
17,760
|
21,386
|
14,857
|
|
売掛金
|
-
|
-
|
19,329
|
18,547
|
25,210
|
25,604
|
26,392
|
26,846
|
31,255
|
32,015
|
29,257
|
30,583
|
33,227
|
32,081
|
36,241
|
34,672
|
37,848
|
34,674
|
|
流動資産合計
|
929
|
434
|
49,279
|
50,794
|
59,442
|
56,247
|
65,050
|
64,086
|
66,805
|
61,252
|
69,145
|
70,621
|
70,908
|
67,521
|
77,011
|
73,997
|
79,284
|
69,472
|
|
有形固定資産
|
-
|
-
|
273
|
319
|
342
|
359
|
413
|
512
|
568
|
601
|
584
|
604
|
551
|
520
|
490
|
436
|
406
|
388
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
3,912
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
115,012
|
115,015
|
552,424
|
582,262
|
624,827
|
627,072
|
621,488
|
656,192
|
687,277
|
706,006
|
712,324
|
716,722
|
712,626
|
700,636
|
701,220
|
758,368
|
785,842
|
787,504
|
|
総資産
|
115,942
|
115,450
|
601,704
|
633,057
|
684,270
|
683,319
|
686,538
|
720,278
|
754,082
|
767,258
|
781,469
|
787,343
|
783,534
|
768,158
|
778,231
|
832,366
|
865,127
|
856,976
|
|
流動負債合計
|
125
|
297
|
33,929
|
41,939
|
41,064
|
36,238
|
38,960
|
47,077
|
54,545
|
51,540
|
60,688
|
56,181
|
60,371
|
52,678
|
56,047
|
61,720
|
65,837
|
53,702
|
|
長期借入金
|
-
|
-
|
203,937
|
225,277
|
269,856
|
277,428
|
278,007
|
292,158
|
311,491
|
325,808
|
332,134
|
342,455
|
330,791
|
324,127
|
324,463
|
371,798
|
388,134
|
387,367
|
|
固定負債合計
|
178
|
363
|
228,969
|
248,571
|
295,752
|
303,778
|
303,972
|
328,347
|
349,874
|
364,062
|
369,661
|
379,906
|
368,677
|
361,056
|
362,918
|
409,862
|
433,089
|
433,165
|
|
総負債
|
303
|
660
|
262,898
|
290,511
|
336,817
|
340,016
|
342,932
|
375,424
|
404,420
|
415,603
|
430,349
|
436,088
|
429,049
|
413,735
|
418,966
|
471,583
|
498,927
|
486,867
|
|
資本金及び資本剰余金
|
110,499
|
1,009
|
333,495
|
334,704
|
335,379
|
336,224
|
336,965
|
337,628
|
338,467
|
339,156
|
340,136
|
340,749
|
341,394
|
341,751
|
342,686
|
343,421
|
344,152
|
344,652
|
|
利益剰余金
|
-371
|
-1,220
|
3,903
|
6,053
|
12,213
|
12,289
|
16,826
|
12,419
|
14,752
|
15,030
|
15,565
|
12,602
|
15,397
|
15,051
|
15,236
|
20,480
|
23,147
|
22,591
|
|
株主資本
|
5,000
|
-211
|
338,805
|
342,545
|
347,452
|
343,302
|
343,605
|
344,854
|
349,662
|
351,655
|
351,120
|
351,255
|
354,484
|
354,422
|
359,265
|
360,782
|
366,199
|
370,108
|
|
有利子負債合計
|
-
|
-
|
203,937
|
225,277
|
269,856
|
277,428
|
278,007
|
292,158
|
311,491
|
325,808
|
332,134
|
342,455
|
330,791
|
324,127
|
324,463
|
371,798
|
388,134
|
387,367
|
|
純有利子負債
|
-
|
-
|
191,165
|
210,644
|
252,041
|
264,858
|
259,186
|
275,135
|
296,589
|
313,558
|
311,578
|
322,941
|
312,659
|
307,768
|
303,395
|
354,038
|
366,748
|
372,509
|
|
DEレシオ(%)
|
-
|
-
|
60.19
|
65.77
|
77.67
|
80.81
|
80.91
|
84.72
|
89.08
|
92.65
|
94.59
|
97.49
|
93.32
|
91.45
|
90.31
|
103.05
|
105.99
|
104.66
|