|
(単位:千ドル)
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q19
|
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
|
5,363
|
2,674
|
699
|
2,101
|
528
|
1,847
|
4,791
|
4,920
|
2,946
|
2,575
|
3,945
|
1,936
|
1,492
|
4,718
|
2,717
|
3,643
|
15,165
|
13,129
|
11,083
|
9,326
|
7,215
|
5,000
|
2,792
|
4,800
|
2,748
|
2,200
|
2,145
|
5,400
|
3,600
|
2,000
|
2,518
|
1,307
|
1,700
|
|
現金 + 有価証券
|
5,363
|
2,674
|
699
|
2,101
|
528
|
1,847
|
4,791
|
4,920
|
2,946
|
2,575
|
3,945
|
1,936
|
1,492
|
4,718
|
2,717
|
3,643
|
15,165
|
13,129
|
11,083
|
9,326
|
7,215
|
5,000
|
2,792
|
4,800
|
2,748
|
2,200
|
2,145
|
5,400
|
3,600
|
2,000
|
2,518
|
1,307
|
1,700
|
|
売掛金
|
6
|
9
|
7
|
16
|
2
|
32
|
52
|
139
|
150
|
156
|
155
|
26
|
22
|
45
|
30
|
25
|
27
|
74
|
79
|
77
|
56
|
84
|
89
|
113
|
46
|
44
|
83
|
95
|
161
|
243
|
214
|
335
|
498
|
|
商品及び製品
|
111
|
300
|
394
|
540
|
787
|
1,188
|
1,118
|
1,261
|
1,335
|
1,331
|
1,285
|
1,180
|
1,162
|
1,135
|
1,102
|
945
|
905
|
969
|
1,007
|
1,001
|
947
|
976
|
952
|
853
|
815
|
765
|
703
|
795
|
874
|
899
|
880
|
794
|
753
|
|
流動資産合計
|
8,893
|
6,351
|
4,238
|
7,869
|
5,822
|
6,063
|
8,757
|
6,671
|
4,784
|
4,396
|
5,695
|
3,542
|
2,991
|
6,200
|
4,158
|
4,819
|
16,483
|
14,575
|
12,772
|
10,656
|
8,499
|
6,420
|
4,259
|
6,119
|
4,059
|
3,335
|
3,316
|
6,673
|
4,943
|
3,558
|
3,972
|
2,813
|
3,164
|
|
有形固定資産
|
702
|
1,656
|
1,559
|
1,454
|
1,350
|
1,142
|
1,171
|
1,083
|
983
|
915
|
830
|
738
|
636
|
564
|
541
|
538
|
528
|
471
|
397
|
334
|
334
|
367
|
322
|
294
|
259
|
245
|
313
|
388
|
353
|
360
|
380
|
407
|
404
|
|
固定資産合計
|
702
|
1,656
|
1,559
|
1,454
|
1,350
|
1,142
|
1,171
|
1,083
|
1,059
|
980
|
859
|
1,437
|
1,258
|
1,137
|
1,267
|
1,203
|
1,155
|
1,060
|
948
|
845
|
805
|
798
|
711
|
663
|
586
|
528
|
552
|
620
|
529
|
479
|
477
|
465
|
462
|
|
総資産
|
9,595
|
8,007
|
5,797
|
9,323
|
7,172
|
7,205
|
9,928
|
7,754
|
5,843
|
5,376
|
6,554
|
4,979
|
4,249
|
7,337
|
5,425
|
6,022
|
17,638
|
15,635
|
13,720
|
11,501
|
9,304
|
7,218
|
4,970
|
6,782
|
4,645
|
3,863
|
3,868
|
7,293
|
5,472
|
4,037
|
4,449
|
3,278
|
3,626
|
|
買掛金
|
185
|
419
|
175
|
391
|
369
|
461
|
206
|
173
|
272
|
255
|
291
|
265
|
739
|
640
|
444
|
404
|
175
|
219
|
267
|
333
|
244
|
286
|
476
|
540
|
215
|
120
|
147
|
150
|
116
|
191
|
128
|
215
|
164
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
177
|
-
|
-
|
-
|
219
|
202
|
134
|
129
|
123
|
116
|
114
|
105
|
98
|
79
|
67
|
49
|
32
|
16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
923
|
1,625
|
1,441
|
1,169
|
1,030
|
1,201
|
972
|
1,163
|
1,250
|
1,179
|
1,205
|
1,581
|
1,455
|
1,153
|
865
|
794
|
492
|
712
|
866
|
943
|
894
|
1,211
|
1,511
|
1,324
|
1,016
|
953
|
1,034
|
786
|
715
|
761
|
628
|
561
|
543
|
|
長期借入金
|
141
|
642
|
637
|
591
|
552
|
310
|
296
|
261
|
227
|
196
|
167
|
137
|
96
|
714
|
695
|
673
|
662
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
239
|
721
|
686
|
632
|
587
|
339
|
319
|
277
|
323
|
272
|
201
|
831
|
720
|
1,291
|
1,426
|
1,344
|
1,298
|
599
|
562
|
523
|
483
|
443
|
402
|
179
|
132
|
83
|
78
|
156
|
147
|
162
|
170
|
206
|
191
|
|
総負債
|
1,162
|
2,346
|
2,127
|
1,801
|
1,617
|
1,540
|
1,291
|
1,440
|
1,573
|
1,451
|
1,406
|
2,412
|
2,175
|
2,444
|
2,291
|
2,138
|
1,790
|
1,311
|
1,428
|
1,466
|
1,377
|
1,654
|
1,913
|
1,503
|
1,148
|
1,036
|
1,112
|
942
|
862
|
923
|
798
|
767
|
734
|
|
資本金及び資本剰余金
|
10
|
10
|
10
|
16
|
17
|
18
|
23
|
1
|
24
|
25
|
28
|
98,434
|
100,672
|
105,120
|
105,280
|
108,124
|
121,909
|
122,085
|
122,306
|
122,543
|
122,767
|
122,973
|
123,112
|
127,483
|
127,737
|
129,060
|
130,936
|
136,264
|
136,355
|
136,443
|
138,493
|
138,608
|
140,654
|
|
利益剰余金
|
-64,766
|
-68,349
|
-71,286
|
-73,597
|
-76,262
|
-80,375
|
-83,208
|
-85,838
|
-88,202
|
-90,491
|
-93,076
|
-95,867
|
-98,598
|
-100,227
|
-102,146
|
-104,240
|
-106,061
|
-107,761
|
-110,014
|
-112,508
|
-114,840
|
-117,409
|
-120,055
|
-122,200
|
-124,200
|
-126,200
|
-128,200
|
-129,900
|
-131,700
|
-133,300
|
-134,800
|
-136,100
|
-137,800
|
|
株主資本
|
8,433
|
5,661
|
3,670
|
7,522
|
5,555
|
5,665
|
8,637
|
6,314
|
4,270
|
3,925
|
5,148
|
2,567
|
2,074
|
4,893
|
3,134
|
3,884
|
15,848
|
14,324
|
12,292
|
10,035
|
7,927
|
5,564
|
3,057
|
5,279
|
3,497
|
2,827
|
2,756
|
6,351
|
4,610
|
3,114
|
3,651
|
2,511
|
2,892
|
|
有利子負債合計
|
141
|
642
|
637
|
768
|
552
|
310
|
296
|
480
|
429
|
330
|
296
|
260
|
212
|
828
|
800
|
771
|
741
|
67
|
49
|
32
|
16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-5,222
|
-2,032
|
-62
|
-1,333
|
24
|
-1,537
|
-4,495
|
-4,440
|
-2,517
|
-2,245
|
-3,649
|
-1,676
|
-1,280
|
-3,890
|
-1,917
|
-2,872
|
-14,424
|
-13,062
|
-11,034
|
-9,294
|
-7,199
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
1.67
|
11.34
|
17.36
|
10.21
|
9.94
|
5.47
|
3.43
|
7.6
|
10.05
|
8.41
|
5.75
|
10.13
|
10.22
|
16.92
|
25.53
|
19.85
|
4.68
|
0.47
|
0.4
|
0.32
|
0.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|