|
(単位:千ドル)
|
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
|
64
|
7,956
|
9,529
|
7,530
|
4,720
|
5,494
|
6,492
|
2,502
|
5,415
|
2,725
|
10,539
|
7,547
|
5,647
|
17,099
|
14,901
|
12,593
|
10,239
|
23,099
|
19,402
|
15,503
|
11,225
|
20,733
|
15,070
|
62,499
|
56,137
|
49,224
|
41,607
|
33,600
|
28,200
|
21,304
|
29,000
|
24,100
|
19,751
|
14,602
|
7,874
|
19,400
|
52,437
|
169,700
|
42,847
|
57,024
|
48,413
|
87,928
|
81,331
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
106,800
|
209,100
|
208,400
|
203,509
|
208,600
|
|
現金 + 有価証券
|
64
|
7,956
|
9,529
|
7,530
|
4,720
|
5,494
|
6,492
|
2,502
|
5,415
|
2,725
|
10,539
|
7,547
|
5,647
|
17,099
|
14,901
|
12,593
|
10,239
|
23,099
|
19,402
|
15,503
|
11,225
|
20,733
|
15,070
|
62,499
|
56,137
|
49,224
|
41,607
|
33,600
|
28,200
|
21,304
|
29,000
|
24,100
|
19,751
|
14,602
|
7,874
|
19,400
|
52,437
|
169,700
|
149,647
|
266,124
|
256,813
|
291,437
|
289,931
|
|
売掛金
|
37
|
-
|
8
|
12
|
94
|
156
|
187
|
288
|
137
|
133
|
110
|
3
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
-
|
109
|
206
|
277
|
376
|
551
|
653
|
774
|
703
|
660
|
855
|
164
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
307
|
8,338
|
10,023
|
8,165
|
5,526
|
6,404
|
7,583
|
3,756
|
6,507
|
3,801
|
11,800
|
10,318
|
6,390
|
17,993
|
15,808
|
13,311
|
11,413
|
24,670
|
20,865
|
16,615
|
11,609
|
21,144
|
15,642
|
63,004
|
56,485
|
50,243
|
42,528
|
34,544
|
28,887
|
22,422
|
29,978
|
24,889
|
20,572
|
15,647
|
9,127
|
20,498
|
53,659
|
171,358
|
151,223
|
267,502
|
258,199
|
293,889
|
308,915
|
|
有形固定資産
|
36
|
57
|
44
|
43
|
98
|
85
|
121
|
118
|
116
|
102
|
93
|
53
|
55
|
22
|
17
|
13
|
14
|
12
|
19
|
22
|
46
|
22
|
19
|
17
|
20
|
19
|
20
|
27
|
26
|
33
|
27
|
28
|
23
|
26
|
22
|
19
|
15
|
12
|
27
|
19
|
196
|
186
|
173
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,800
|
28,500
|
27,900
|
27,211
|
-
|
|
固定資産合計
|
1,389
|
57
|
44
|
605
|
1,762
|
1,796
|
1,807
|
1,779
|
1,802
|
1,763
|
22,065
|
20,063
|
19,992
|
21,027
|
20,523
|
20,033
|
19,422
|
18,481
|
18,002
|
17,519
|
17,116
|
17,028
|
16,471
|
15,855
|
15,299
|
14,739
|
14,178
|
14,234
|
13,678
|
13,131
|
12,568
|
11,972
|
11,407
|
10,850
|
10,408
|
10,446
|
9,889
|
9,333
|
17,614
|
36,629
|
38,507
|
37,083
|
9,177
|
|
総資産
|
1,696
|
8,395
|
10,067
|
8,770
|
7,288
|
8,201
|
9,390
|
5,535
|
8,309
|
5,564
|
33,865
|
30,381
|
26,382
|
39,021
|
36,331
|
33,344
|
30,835
|
43,151
|
38,867
|
34,134
|
28,725
|
38,172
|
32,113
|
78,859
|
71,784
|
64,982
|
56,706
|
48,778
|
42,565
|
35,553
|
42,546
|
36,861
|
31,979
|
26,497
|
19,535
|
30,944
|
63,548
|
180,691
|
168,837
|
304,131
|
296,706
|
330,972
|
318,092
|
|
買掛金
|
1,238
|
986
|
621
|
989
|
953
|
695
|
1,262
|
957
|
862
|
537
|
935
|
1,029
|
642
|
633
|
1,133
|
981
|
1,245
|
934
|
1,258
|
1,740
|
1,735
|
1,995
|
3,480
|
3,657
|
3,213
|
3,489
|
4,669
|
3,348
|
3,858
|
3,254
|
2,411
|
2,406
|
2,324
|
1,777
|
2,778
|
3,442
|
3,216
|
3,149
|
8,022
|
3,716
|
6,243
|
8,882
|
5,483
|
|
流動負債合計
|
1,596
|
1,289
|
1,059
|
13,349
|
6,028
|
3,192
|
2,579
|
1,901
|
1,777
|
1,707
|
2,172
|
2,122
|
1,731
|
1,732
|
1,942
|
1,945
|
2,508
|
1,877
|
2,250
|
2,855
|
3,454
|
4,964
|
7,287
|
8,363
|
7,996
|
8,618
|
9,509
|
8,362
|
9,042
|
8,007
|
7,313
|
7,246
|
7,342
|
7,313
|
7,761
|
8,798
|
28,993
|
11,505
|
13,464
|
9,150
|
14,962
|
18,747
|
15,731
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49,828
|
49,836
|
|
固定負債合計
|
-
|
-
|
20,311
|
3,053
|
2,551
|
-
|
-
|
-
|
-
|
422
|
1,549
|
1,571
|
1,441
|
10,753
|
11,370
|
15,562
|
14,122
|
10,861
|
12,986
|
17,436
|
10,386
|
18,261
|
15,345
|
14,319
|
15,782
|
10,817
|
9,629
|
12,979
|
13,320
|
9,753
|
8,772
|
9,307
|
9,437
|
8,836
|
9,135
|
9,720
|
11,335
|
11,679
|
11,987
|
14,224
|
17,045
|
67,112
|
70,100
|
|
総負債
|
-
|
-
|
21,370
|
16,402
|
8,579
|
-
|
-
|
-
|
-
|
2,129
|
3,721
|
3,693
|
3,172
|
12,486
|
13,312
|
17,507
|
16,630
|
12,738
|
15,236
|
20,291
|
13,840
|
23,225
|
22,632
|
22,682
|
23,778
|
19,435
|
19,138
|
21,341
|
22,362
|
17,760
|
16,085
|
16,553
|
16,779
|
16,149
|
16,896
|
18,518
|
40,328
|
23,184
|
25,451
|
23,374
|
32,007
|
85,859
|
85,831
|
|
資本金及び資本剰余金
|
1
|
6
|
7
|
8
|
12
|
14
|
15
|
15
|
15
|
3
|
47
|
48
|
10
|
19
|
20
|
21
|
21
|
32
|
32
|
32
|
32
|
45
|
45
|
80
|
80
|
80
|
80
|
80
|
80
|
80
|
120
|
120
|
8
|
8
|
8
|
10
|
15
|
32
|
33
|
38
|
41
|
46
|
49
|
|
利益剰余金
|
-63,120
|
-70,976
|
-81,989
|
-80,109
|
-83,402
|
-86,247
|
-89,436
|
-92,948
|
-95,698
|
-98,312
|
-101,200
|
-105,167
|
-109,000
|
-113,980
|
-117,734
|
-125,371
|
-127,295
|
-127,032
|
-134,062
|
-144,070
|
-143,181
|
-157,806
|
-163,664
|
-171,048
|
-179,593
|
-182,445
|
-191,399
|
-202,400
|
-210,500
|
-213,400
|
-219,100
|
-225,800
|
-231,900
|
-237,400
|
-245,800
|
-254,300
|
-265,100
|
-276,400
|
-297,800
|
-319,700
|
-396,300
|
-452,300
|
-496,000
|
|
株主資本
|
-42,378
|
-10,333
|
-11,303
|
-7,632
|
-1,291
|
3,223
|
5,834
|
2,610
|
5,712
|
3,435
|
30,144
|
26,688
|
23,210
|
26,534
|
23,019
|
15,837
|
14,205
|
30,413
|
23,631
|
13,843
|
14,885
|
14,947
|
9,481
|
56,177
|
48,006
|
45,547
|
37,568
|
27,437
|
20,203
|
17,793
|
26,461
|
20,308
|
15,200
|
10,348
|
2,639
|
12,426
|
23,220
|
157,507
|
143,386
|
280,757
|
264,699
|
245,113
|
232,261
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49,828
|
49,836
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-241,609
|
-240,095
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20.33
|
21.46
|
|
運転資本
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|