|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
2Q15
|
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
|
17,933
|
15,693
|
11,433
|
8,701
|
19,228
|
15,423
|
32,807
|
17,481
|
20,919
|
51,396
|
47,787
|
52,427
|
39,162
|
24,647
|
23,650
|
52,860
|
45,279
|
34,812
|
29,730
|
34,709
|
19,600
|
24,514
|
18,083
|
27,600
|
18,073
|
12,900
|
2,319
|
12,086
|
9,995
|
10,082
|
5,451
|
2,690
|
12,865
|
9,234
|
7,377
|
6,846
|
3,440
|
8,303
|
35,402
|
28,133
|
30,017
|
26,381
|
21,455
|
14,352
|
27,087
|
21,448
|
17,225
|
24,002
|
13,907
|
4,069
|
2,630
|
18,515
|
9,247
|
21,131
|
13,986
|
28,497
|
|
現金 + 有価証券
|
17,933
|
15,693
|
11,433
|
8,701
|
19,228
|
15,423
|
32,807
|
17,481
|
20,919
|
51,396
|
47,787
|
52,427
|
39,162
|
24,647
|
23,650
|
52,860
|
45,279
|
34,812
|
29,730
|
34,709
|
19,600
|
24,514
|
18,083
|
27,600
|
18,073
|
12,900
|
2,319
|
12,086
|
9,995
|
10,082
|
5,451
|
2,690
|
12,865
|
9,234
|
7,377
|
6,846
|
3,440
|
8,303
|
35,402
|
28,133
|
30,017
|
26,381
|
21,455
|
14,352
|
27,087
|
21,448
|
17,225
|
24,002
|
13,907
|
4,069
|
2,630
|
18,515
|
9,247
|
21,131
|
13,986
|
28,497
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,543
|
3,683
|
1,466
|
2,152
|
1,435
|
1,839
|
1,060
|
1,818
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
352
|
425
|
386
|
358
|
433
|
450
|
655
|
637
|
1,426
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
18,192
|
16,187
|
11,810
|
9,092
|
20,089
|
16,325
|
36,121
|
27,502
|
27,548
|
56,786
|
53,455
|
55,779
|
43,684
|
28,521
|
29,024
|
57,321
|
51,122
|
54,188
|
53,621
|
37,949
|
45,284
|
44,458
|
37,499
|
42,046
|
32,293
|
26,636
|
13,087
|
13,072
|
10,926
|
17,807
|
5,838
|
3,416
|
13,641
|
10,211
|
8,242
|
8,790
|
5,229
|
9,333
|
36,925
|
31,431
|
34,575
|
28,974
|
23,044
|
17,839
|
28,737
|
22,605
|
17,756
|
26,022
|
15,581
|
5,203
|
3,172
|
21,501
|
12,302
|
24,035
|
16,327
|
31,973
|
|
有形固定資産
|
436
|
430
|
393
|
351
|
34
|
31
|
29
|
27
|
467
|
545
|
665
|
653
|
623
|
589
|
555
|
528
|
532
|
288
|
335
|
299
|
259
|
226
|
199
|
173
|
148
|
123
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
14,161
|
14,142
|
19,158
|
19,116
|
18,870
|
18,867
|
18,865
|
33,949
|
34,454
|
34,468
|
34,521
|
36,511
|
36,592
|
50,971
|
51,464
|
51,286
|
50,845
|
28,481
|
28,523
|
28,416
|
28,494
|
28,388
|
28,312
|
28,286
|
28,261
|
22,959
|
20,439
|
20,413
|
21,047
|
20,663
|
11,077
|
11,511
|
11,393
|
11,273
|
8,367
|
8,236
|
9,285
|
9,176
|
9,124
|
9,144
|
9,049
|
8,978
|
3,231
|
3,595
|
3,473
|
3,396
|
3,187
|
3,082
|
2,985
|
2,883
|
3,047
|
2,933
|
2,817
|
2,470
|
3,105
|
2,983
|
|
総資産
|
32,353
|
30,329
|
30,968
|
28,208
|
38,959
|
35,192
|
54,986
|
61,451
|
62,002
|
91,254
|
87,976
|
92,290
|
80,276
|
79,492
|
80,488
|
108,607
|
101,967
|
82,669
|
82,144
|
66,365
|
73,778
|
72,846
|
65,811
|
70,332
|
60,554
|
49,595
|
33,526
|
33,485
|
31,973
|
38,470
|
16,915
|
14,927
|
25,034
|
21,484
|
16,609
|
17,026
|
14,514
|
18,509
|
46,049
|
40,575
|
43,624
|
37,952
|
26,275
|
21,434
|
32,210
|
26,001
|
20,943
|
29,104
|
18,566
|
8,086
|
6,219
|
24,434
|
15,119
|
26,505
|
19,432
|
34,956
|
|
買掛金
|
1,065
|
1,462
|
2,155
|
2,581
|
1,706
|
2,210
|
1,976
|
2,123
|
2,092
|
1,890
|
2,660
|
1,574
|
2,036
|
3,360
|
2,271
|
3,293
|
2,318
|
1,238
|
1,597
|
1,019
|
1,273
|
894
|
840
|
1,163
|
385
|
211
|
11,691
|
11,451
|
12,099
|
7,238
|
3,755
|
4,638
|
3,762
|
3,764
|
3,902
|
2,624
|
2,426
|
1,779
|
4,657
|
2,350
|
2,276
|
2,545
|
2,144
|
2,842
|
3,339
|
2,127
|
3,357
|
3,099
|
3,734
|
4,340
|
5,639
|
7,407
|
6,331
|
4,547
|
3,500
|
3,756
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
301
|
1,215
|
2,149
|
3,102
|
4,076
|
4,163
|
3,910
|
3,994
|
4,079
|
4,166
|
4,739
|
3,740
|
23,157
|
23,722
|
16,397
|
12,597
|
13,025
|
12,170
|
8,377
|
8,526
|
7,779
|
76
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
16,819
|
21,461
|
11,202
|
27,392
|
9,322
|
10,057
|
15,919
|
26,379
|
25,752
|
36,514
|
62,447
|
26,840
|
33,413
|
31,586
|
27,233
|
33,964
|
38,114
|
37,091
|
57,071
|
42,222
|
47,224
|
42,538
|
30,398
|
36,269
|
34,539
|
28,021
|
24,569
|
25,747
|
24,852
|
11,997
|
5,974
|
5,804
|
5,400
|
5,574
|
5,290
|
3,635
|
4,325
|
4,219
|
12,336
|
5,971
|
4,239
|
5,319
|
4,982
|
10,679
|
12,186
|
12,553
|
15,515
|
15,511
|
13,421
|
11,735
|
13,735
|
14,437
|
12,045
|
10,613
|
9,510
|
6,888
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,403
|
8,583
|
7,743
|
6,883
|
6,003
|
5,097
|
4,492
|
3,534
|
2,546
|
1,526
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,611
|
1,150
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
5,674
|
4,159
|
9,654
|
11,386
|
10,521
|
10,970
|
11,311
|
11,760
|
21,019
|
20,120
|
19,643
|
18,946
|
18,552
|
17,047
|
16,196
|
15,559
|
14,488
|
13,161
|
11,560
|
11,730
|
6,233
|
6,378
|
6,756
|
6,869
|
6,888
|
6,938
|
6,887
|
9,056
|
9,604
|
8,016
|
5,696
|
6,173
|
5,296
|
5,273
|
5,226
|
5,329
|
6,406
|
6,342
|
5,752
|
5,862
|
5,970
|
6,026
|
946
|
6,730
|
967
|
851
|
577
|
424
|
302
|
178
|
460
|
313
|
161
|
0
|
457
|
309
|
|
総負債
|
22,493
|
25,620
|
20,856
|
38,778
|
19,843
|
21,027
|
27,230
|
38,139
|
46,771
|
56,634
|
82,090
|
45,786
|
51,965
|
48,633
|
43,429
|
49,523
|
52,602
|
50,252
|
68,631
|
53,952
|
53,457
|
48,916
|
37,154
|
43,138
|
41,427
|
34,959
|
31,456
|
34,803
|
34,456
|
20,013
|
11,670
|
11,977
|
10,696
|
10,847
|
10,516
|
8,964
|
10,731
|
10,561
|
18,088
|
11,833
|
10,209
|
11,345
|
5,928
|
17,409
|
13,153
|
13,404
|
16,092
|
15,935
|
13,723
|
11,913
|
14,195
|
14,750
|
12,206
|
10,613
|
9,967
|
7,197
|
|
資本金及び資本剰余金
|
4
|
4
|
5
|
5
|
7
|
7
|
8
|
8
|
8
|
10
|
10
|
11
|
11
|
11
|
12
|
15
|
15
|
15
|
15
|
18
|
18
|
20
|
2
|
4
|
4
|
4
|
1
|
1
|
1
|
2
|
1
|
2
|
10
|
5
|
1
|
7
|
7
|
10
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
5
|
5
|
6
|
7
|
9
|
|
利益剰余金
|
-60,970
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-323,054
|
-329,129
|
-54,185
|
-62,180
|
-68,242
|
-68,532
|
-81,855
|
-86,392
|
-89,526
|
-93,728
|
-101,100
|
-105,300
|
-109,700
|
-114,200
|
-117,900
|
-120,300
|
-124,900
|
-132,000
|
-138,600
|
-155,300
|
-163,800
|
-170,800
|
-179,900
|
-191,000
|
-199,800
|
-209,100
|
-217,200
|
-226,800
|
-234,300
|
-241,400
|
-248,100
|
-253,900
|
|
株主資本
|
9,860
|
4,709
|
10,112
|
-10,570
|
19,116
|
14,165
|
27,756
|
23,312
|
15,231
|
34,620
|
5,886
|
46,504
|
28,311
|
30,859
|
37,059
|
59,084
|
49,365
|
32,417
|
13,513
|
12,413
|
20,321
|
23,930
|
28,657
|
27,194
|
19,127
|
14,636
|
2,070
|
-1,318
|
-2,483
|
18,457
|
5,245
|
2,950
|
14,338
|
10,637
|
6,093
|
8,062
|
3,783
|
7,948
|
27,961
|
28,742
|
33,415
|
26,607
|
20,347
|
4,025
|
19,057
|
12,597
|
4,851
|
13,169
|
4,843
|
-3,827
|
-7,976
|
9,684
|
2,913
|
15,892
|
9,465
|
27,759
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,704
|
9,798
|
9,892
|
9,985
|
10,079
|
9,260
|
8,402
|
7,528
|
6,625
|
5,692
|
4,739
|
3,740
|
23,157
|
23,722
|
16,397
|
12,597
|
13,025
|
12,170
|
10,988
|
9,676
|
7,779
|
76
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-11,215
|
-41,598
|
-37,895
|
-42,442
|
-29,083
|
-15,387
|
-15,248
|
-45,332
|
-38,654
|
-29,120
|
-24,991
|
-30,969
|
3,557
|
-792
|
-1,686
|
-15,003
|
-5,048
|
-730
|
8,669
|
-2,410
|
-2,216
|
-10,006
|
-5,451
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
63.71
|
28.3
|
168.06
|
21.47
|
35.6
|
30.01
|
22.67
|
12.74
|
13.42
|
17.56
|
35.07
|
30.13
|
113.96
|
99.13
|
57.22
|
46.32
|
68.1
|
83.15
|
530.82
|
-734.14
|
-313.29
|
0.41
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|