|
(単位:千ドル)
|
3Q12
|
4Q12
|
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
|
4,961
|
3,351
|
8,310
|
6,598
|
7,900
|
5,380
|
3,190
|
3,437
|
5,480
|
4,987
|
3,549
|
2,240
|
6,136
|
8,752
|
7,974
|
6,113
|
7,469
|
4,970
|
3,254
|
18,983
|
17,461
|
12,638
|
9,983
|
8,625
|
10,066
|
7,685
|
4,048
|
6,496
|
3,689
|
4,284
|
3,232
|
3,727
|
3,691
|
4,551
|
4,320
|
5,541
|
4,220
|
2,811
|
8,392
|
8,529
|
7,396
|
5,586
|
3,351
|
2,634
|
3,820
|
3,544
|
2,137
|
2,406
|
3,128
|
2,589
|
4,078
|
5,236
|
|
現金 + 有価証券
|
4,961
|
3,351
|
8,310
|
6,598
|
7,900
|
5,380
|
3,190
|
3,437
|
5,480
|
4,987
|
3,549
|
2,240
|
6,136
|
8,752
|
7,974
|
6,113
|
7,469
|
4,970
|
3,254
|
18,983
|
17,461
|
12,638
|
9,983
|
8,625
|
10,066
|
7,685
|
4,048
|
6,496
|
3,689
|
4,284
|
3,232
|
3,727
|
3,691
|
4,551
|
4,320
|
5,541
|
4,220
|
2,811
|
8,392
|
8,529
|
7,396
|
5,586
|
3,351
|
2,634
|
3,820
|
3,544
|
2,137
|
2,406
|
3,128
|
2,589
|
4,078
|
5,236
|
|
売掛金
|
1,921
|
2,151
|
2,842
|
3,070
|
1,707
|
2,192
|
2,424
|
2,603
|
1,790
|
1,954
|
2,149
|
1,416
|
1,517
|
2,540
|
2,572
|
2,741
|
2,274
|
2,593
|
2,260
|
1,977
|
2,108
|
2,741
|
3,035
|
2,609
|
1,537
|
2,214
|
2,971
|
3,121
|
3,481
|
4,315
|
4,735
|
5,029
|
4,062
|
5,220
|
5,279
|
4,408
|
2,806
|
2,998
|
3,416
|
2,854
|
2,407
|
2,434
|
2,487
|
2,297
|
2,572
|
2,439
|
2,223
|
2,876
|
2,898
|
3,247
|
3,157
|
2,405
|
|
商品及び製品
|
1,017
|
953
|
876
|
901
|
992
|
813
|
749
|
970
|
1,088
|
1,306
|
1,235
|
1,351
|
1,402
|
1,466
|
1,670
|
1,613
|
1,640
|
1,992
|
2,085
|
2,066
|
2,221
|
2,380
|
2,603
|
2,701
|
2,865
|
2,600
|
2,953
|
3,215
|
3,409
|
3,368
|
3,098
|
2,825
|
2,192
|
4,193
|
3,704
|
2,958
|
2,530
|
2,620
|
2,482
|
2,879
|
2,663
|
2,788
|
3,025
|
2,849
|
2,858
|
2,730
|
2,513
|
2,955
|
2,719
|
2,658
|
2,837
|
3,143
|
|
流動資産合計
|
8,172
|
6,960
|
12,447
|
10,900
|
11,534
|
8,951
|
6,912
|
7,493
|
9,542
|
8,668
|
7,291
|
5,197
|
9,647
|
13,264
|
12,677
|
11,139
|
12,888
|
10,497
|
8,392
|
25,127
|
22,643
|
19,313
|
17,199
|
15,672
|
16,254
|
13,993
|
11,668
|
14,579
|
12,496
|
13,834
|
13,310
|
13,858
|
12,383
|
17,089
|
16,267
|
16,212
|
12,983
|
12,157
|
18,021
|
17,699
|
16,430
|
14,817
|
12,393
|
11,232
|
13,798
|
13,587
|
11,516
|
12,502
|
12,548
|
11,927
|
12,221
|
12,380
|
|
有形固定資産
|
685
|
806
|
730
|
729
|
800
|
908
|
987
|
1,046
|
971
|
946
|
867
|
807
|
795
|
863
|
835
|
892
|
850
|
764
|
794
|
798
|
1,239
|
1,496
|
1,358
|
1,200
|
1,136
|
988
|
935
|
817
|
727
|
564
|
526
|
483
|
365
|
372
|
370
|
404
|
360
|
373
|
337
|
299
|
320
|
309
|
305
|
314
|
488
|
485
|
433
|
397
|
365
|
302
|
255
|
215
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,150
|
10,150
|
10,150
|
5,500
|
4,538
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
809
|
878
|
945
|
930
|
1,031
|
1,630
|
1,970
|
2,350
|
11,249
|
11,211
|
11,103
|
6,637
|
5,401
|
942
|
907
|
959
|
915
|
823
|
849
|
2,380
|
2,816
|
3,108
|
2,954
|
2,683
|
2,952
|
2,640
|
2,680
|
2,466
|
1,952
|
3,084
|
2,835
|
2,638
|
2,178
|
1,563
|
1,878
|
2,019
|
2,004
|
1,964
|
1,807
|
1,648
|
2,415
|
2,341
|
2,569
|
2,696
|
2,433
|
2,306
|
2,119
|
2,116
|
2,192
|
1,746
|
1,464
|
1,288
|
|
総資産
|
8,981
|
7,838
|
13,392
|
11,830
|
12,565
|
10,581
|
8,882
|
9,843
|
20,791
|
19,879
|
18,394
|
11,834
|
15,048
|
14,206
|
13,584
|
12,098
|
13,803
|
11,320
|
9,241
|
27,507
|
25,459
|
22,421
|
20,153
|
18,355
|
19,206
|
16,633
|
14,348
|
17,045
|
14,448
|
16,918
|
16,145
|
16,496
|
14,561
|
18,652
|
18,145
|
18,231
|
14,987
|
14,121
|
19,828
|
19,347
|
18,845
|
17,158
|
14,962
|
13,928
|
16,231
|
15,893
|
13,635
|
14,618
|
14,740
|
13,673
|
13,685
|
13,668
|
|
買掛金
|
879
|
816
|
783
|
504
|
808
|
1,025
|
1,027
|
1,638
|
736
|
943
|
1,051
|
942
|
932
|
1,202
|
1,161
|
1,464
|
1,337
|
1,368
|
1,284
|
1,092
|
1,255
|
774
|
1,275
|
1,400
|
1,272
|
1,336
|
1,362
|
1,101
|
1,255
|
1,518
|
2,292
|
2,159
|
2,086
|
4,133
|
3,202
|
2,430
|
1,769
|
1,831
|
1,876
|
1,583
|
1,641
|
2,057
|
1,074
|
1,302
|
841
|
1,090
|
987
|
864
|
607
|
751
|
770
|
1,395
|
|
一年内返済予定の長期借入金
|
944
|
1,415
|
1,477
|
1,134
|
1,259
|
657
|
573
|
37
|
143
|
63
|
8
|
6
|
87
|
35
|
0
|
0
|
114
|
66
|
28
|
12
|
123
|
87
|
49
|
12
|
230
|
194
|
74
|
8
|
322
|
211
|
106
|
0
|
481
|
265
|
49
|
0
|
596
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
4,388
|
4,749
|
7,451
|
5,298
|
5,127
|
4,760
|
4,737
|
4,920
|
7,572
|
5,687
|
4,461
|
3,519
|
2,581
|
2,730
|
2,573
|
2,793
|
3,551
|
3,532
|
3,152
|
3,753
|
3,288
|
2,983
|
3,207
|
3,393
|
3,261
|
3,482
|
3,077
|
3,325
|
3,591
|
4,135
|
4,686
|
4,158
|
4,865
|
5,472
|
4,569
|
3,883
|
4,078
|
5,233
|
4,078
|
3,875
|
5,819
|
4,854
|
3,527
|
3,934
|
3,717
|
4,041
|
3,239
|
3,074
|
3,719
|
3,751
|
3,309
|
3,703
|
|
長期借入金
|
2,290
|
1,824
|
1,092
|
424
|
676
|
696
|
519
|
12
|
4
|
1
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
50
|
48
|
45
|
42
|
39
|
35
|
32
|
29
|
25
|
14
|
12
|
0
|
0
|
0
|
0
|
1,310
|
1,310
|
1,310
|
1,310
|
-
|
-
|
-
|
-
|
15
|
15
|
15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
4,430
|
3,957
|
6,442
|
3,404
|
3,357
|
3,204
|
2,595
|
1,526
|
1,156
|
788
|
563
|
487
|
413
|
339
|
263
|
187
|
112
|
38
|
50
|
891
|
740
|
832
|
786
|
706
|
619
|
522
|
486
|
380
|
368
|
1,279
|
1,188
|
1,129
|
991
|
1,770
|
2,014
|
2,032
|
5,546
|
4,267
|
4,290
|
4,303
|
4,329
|
4,345
|
4,414
|
4,435
|
4,537
|
4,610
|
4,721
|
4,852
|
4,884
|
4,947
|
5,024
|
5,095
|
|
総負債
|
8,818
|
8,706
|
13,893
|
8,702
|
8,484
|
7,964
|
7,332
|
6,446
|
8,728
|
6,475
|
5,024
|
4,006
|
2,994
|
3,069
|
2,836
|
2,980
|
3,663
|
3,570
|
3,202
|
4,644
|
4,028
|
3,815
|
3,993
|
4,099
|
3,880
|
4,004
|
3,563
|
3,705
|
3,959
|
5,414
|
5,874
|
5,287
|
5,856
|
7,242
|
6,583
|
5,915
|
9,624
|
9,500
|
8,368
|
8,178
|
10,148
|
9,199
|
7,941
|
8,369
|
8,254
|
8,651
|
7,960
|
7,926
|
8,603
|
8,698
|
8,333
|
8,798
|
|
資本金及び資本剰余金
|
3
|
0
|
3
|
4
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
5
|
5
|
1
|
2
|
2
|
2
|
-
|
-
|
|
利益剰余金
|
-130,546
|
-132,314
|
-133,388
|
-135,300
|
-137,745
|
-139,457
|
-140,856
|
-141,467
|
-134,010
|
-134,080
|
-134,798
|
-140,712
|
-142,213
|
-144,553
|
-146,316
|
-149,465
|
-152,375
|
-154,943
|
-156,892
|
-140,665
|
-143,101
|
-146,620
|
-149,490
|
-152,677
|
-157,440
|
-160,898
|
-163,718
|
-166,016
|
-169,238
|
-168,582
|
-169,785
|
-170,869
|
-172,246
|
-171,253
|
-171,886
|
-172,536
|
-179,277
|
-180,375
|
-180,475
|
-181,419
|
-184,363
|
-185,250
|
-186,267
|
-188,206
|
-189,514
|
-190,932
|
-192,416
|
-193,282
|
-194,349
|
-195,492
|
-196,102
|
-197,030
|
|
株主資本
|
163
|
-868
|
-501
|
3,128
|
4,081
|
2,617
|
1,550
|
3,397
|
12,063
|
13,404
|
13,370
|
7,828
|
12,054
|
11,137
|
10,748
|
9,118
|
10,140
|
7,750
|
6,039
|
22,863
|
21,431
|
18,606
|
16,160
|
14,256
|
15,326
|
12,629
|
10,785
|
13,340
|
10,489
|
11,504
|
10,271
|
11,209
|
8,705
|
11,410
|
11,562
|
12,316
|
5,363
|
4,621
|
11,460
|
11,169
|
8,697
|
7,959
|
7,021
|
5,559
|
7,977
|
7,242
|
5,675
|
6,692
|
6,137
|
4,975
|
5,352
|
4,870
|
|
有利子負債合計
|
3,234
|
3,239
|
2,569
|
1,558
|
1,935
|
1,353
|
1,092
|
49
|
147
|
64
|
8
|
6
|
87
|
35
|
0
|
0
|
114
|
66
|
78
|
60
|
168
|
129
|
88
|
47
|
262
|
223
|
99
|
22
|
334
|
211
|
106
|
0
|
481
|
1,575
|
1,359
|
1,310
|
1,906
|
-
|
-
|
-
|
-
|
15
|
15
|
15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-1,727
|
-112
|
-5,741
|
-5,040
|
-5,965
|
-4,027
|
-2,098
|
-3,388
|
-5,333
|
-4,923
|
-3,541
|
-2,234
|
-6,049
|
-8,717
|
-7,974
|
-6,113
|
-7,355
|
-4,904
|
-3,176
|
-18,923
|
-17,293
|
-12,509
|
-9,895
|
-8,578
|
-9,804
|
-7,462
|
-3,949
|
-6,474
|
-3,355
|
-4,073
|
-3,126
|
-3,727
|
-3,210
|
-2,976
|
-2,961
|
-4,231
|
-2,314
|
-
|
-
|
-
|
-
|
-5,571
|
-3,336
|
-2,619
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
1984.05
|
-373.16
|
-512.77
|
49.81
|
47.41
|
51.7
|
70.45
|
1.44
|
1.22
|
0.48
|
0.06
|
0.08
|
0.72
|
0.31
|
0
|
0
|
1.12
|
0.85
|
1.29
|
0.26
|
0.78
|
0.69
|
0.54
|
0.33
|
1.71
|
1.77
|
0.92
|
0.16
|
3.18
|
1.83
|
1.03
|
0
|
5.53
|
13.8
|
11.75
|
10.64
|
35.54
|
-
|
-
|
-
|
-
|
0.19
|
0.21
|
0.27
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|