|
(単位:千ドル)
|
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
|
9,852
|
15,694
|
16,349
|
11,298
|
12,362
|
38,062
|
31,672
|
22,141
|
13,912
|
6,896
|
10,187
|
11,233
|
10,630
|
18,155
|
15,474
|
13,213
|
8,959
|
9,700
|
9,800
|
9,397
|
9,252
|
9,600
|
9,060
|
5,343
|
2,115
|
|
現金 + 有価証券
|
9,852
|
15,694
|
16,349
|
11,298
|
12,362
|
38,062
|
31,672
|
22,141
|
13,912
|
6,896
|
10,187
|
11,233
|
10,630
|
18,155
|
15,474
|
13,213
|
8,959
|
9,700
|
9,800
|
9,397
|
9,252
|
9,600
|
9,060
|
5,343
|
2,115
|
|
売掛金
|
7,501
|
31,296
|
17,370
|
10,082
|
4,999
|
5,268
|
5,804
|
4,605
|
5,834
|
6,308
|
2,798
|
10,803
|
10,423
|
5,316
|
16,286
|
22,433
|
25,038
|
26,576
|
30,348
|
25,304
|
13,337
|
10,781
|
5,240
|
4,339
|
4,849
|
|
商品及び製品
|
29,063
|
26,495
|
24,907
|
19,531
|
16,135
|
15,225
|
12,828
|
11,344
|
10,556
|
11,910
|
9,906
|
5,544
|
5,220
|
3,422
|
4,090
|
3,910
|
4,508
|
4,736
|
4,219
|
6,517
|
4,823
|
7,020
|
12,374
|
10,621
|
8,620
|
|
流動資産合計
|
58,779
|
82,969
|
65,769
|
47,341
|
38,560
|
64,897
|
56,452
|
45,571
|
36,263
|
36,968
|
32,599
|
35,687
|
33,815
|
31,178
|
39,177
|
43,632
|
41,451
|
43,468
|
47,537
|
43,787
|
29,537
|
32,585
|
33,864
|
32,165
|
26,935
|
|
有形固定資産
|
1,009
|
1,037
|
1,518
|
1,442
|
1,447
|
1,291
|
1,146
|
843
|
749
|
645
|
570
|
534
|
491
|
454
|
286
|
168
|
69
|
83
|
80
|
71
|
102
|
120
|
239
|
227
|
188
|
|
固定資産合計
|
3,164
|
2,944
|
3,204
|
8,118
|
7,449
|
6,555
|
5,924
|
4,741
|
4,483
|
3,905
|
5,593
|
5,403
|
5,480
|
6,113
|
6,824
|
10,054
|
10,350
|
10,272
|
11,073
|
12,256
|
12,848
|
13,286
|
15,283
|
7,574
|
9,023
|
|
総資産
|
61,943
|
85,913
|
68,973
|
55,459
|
46,009
|
71,452
|
62,376
|
50,312
|
40,746
|
40,873
|
38,192
|
41,090
|
39,295
|
37,291
|
46,001
|
53,686
|
51,801
|
53,740
|
58,610
|
56,043
|
42,385
|
45,871
|
49,147
|
39,739
|
35,958
|
|
買掛金
|
27,028
|
18,972
|
18,000
|
7,234
|
5,608
|
11,344
|
10,552
|
8,856
|
11,194
|
16,268
|
12,563
|
9,473
|
13,439
|
8,130
|
12,435
|
21,126
|
20,602
|
20,913
|
23,256
|
19,847
|
9,079
|
9,164
|
9,056
|
22,848
|
17,294
|
|
一年内返済予定の長期借入金
|
282
|
227
|
147
|
9,821
|
10,107
|
147
|
177
|
177
|
177
|
177
|
177
|
148
|
148
|
141
|
147
|
147
|
110
|
74
|
37
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
47,323
|
36,829
|
29,571
|
27,611
|
27,639
|
28,732
|
25,682
|
20,474
|
19,911
|
26,531
|
24,190
|
20,985
|
25,801
|
27,933
|
23,813
|
32,062
|
29,679
|
30,645
|
34,038
|
32,147
|
20,975
|
26,890
|
32,184
|
43,740
|
34,677
|
|
長期借入金
|
13,104
|
13,067
|
9,792
|
362
|
325
|
325
|
222
|
185
|
148
|
111
|
74
|
66
|
30
|
-
|
37
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
14,005
|
14,006
|
10,771
|
2,323
|
2,376
|
2,465
|
2,357
|
1,428
|
1,404
|
1,380
|
1,357
|
1,475
|
2,473
|
2,346
|
1,517
|
1,579
|
1,431
|
1,446
|
1,462
|
1,528
|
1,571
|
1,507
|
1,614
|
1,699
|
2,360
|
|
総負債
|
61,328
|
50,835
|
40,342
|
29,934
|
30,015
|
31,197
|
28,039
|
21,902
|
21,315
|
27,911
|
25,547
|
22,460
|
28,274
|
30,279
|
25,330
|
33,641
|
31,110
|
32,091
|
35,500
|
33,675
|
22,546
|
28,397
|
33,798
|
45,439
|
37,037
|
|
資本金及び資本剰余金
|
150,348
|
190,894
|
191,215
|
191,771
|
192,204
|
223,561
|
224,107
|
224,588
|
224,889
|
225,106
|
235,728
|
253,435
|
254,016
|
254,232
|
269,500
|
269,915
|
270,334
|
270,783
|
271,717
|
272,328
|
272,705
|
276,956
|
277,343
|
277,908
|
282,071
|
|
利益剰余金
|
-149,733
|
-155,816
|
-162,584
|
-166,246
|
-176,210
|
-183,306
|
-189,770
|
-196,178
|
-205,458
|
-212,144
|
-223,083
|
-234,805
|
-242,995
|
-247,220
|
-248,829
|
-249,870
|
-249,643
|
-249,134
|
-248,607
|
-249,960
|
-252,866
|
-259,482
|
-261,994
|
-283,608
|
-283,150
|
|
株主資本
|
615
|
35,078
|
28,631
|
25,525
|
15,994
|
40,255
|
34,337
|
28,410
|
19,431
|
12,962
|
12,645
|
18,630
|
11,021
|
7,012
|
20,671
|
20,045
|
20,691
|
21,649
|
23,110
|
22,368
|
19,839
|
17,474
|
15,349
|
-5,700
|
-1,079
|
|
有利子負債合計
|
13,386
|
13,294
|
9,939
|
10,183
|
10,432
|
472
|
399
|
362
|
325
|
288
|
251
|
214
|
178
|
141
|
184
|
147
|
110
|
74
|
37
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
3,534
|
-2,400
|
-6,410
|
-1,115
|
-1,930
|
-37,590
|
-31,273
|
-21,779
|
-13,587
|
-6,608
|
-9,936
|
-11,019
|
-10,452
|
-18,014
|
-15,290
|
-13,066
|
-8,849
|
-9,626
|
-9,763
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
2176.59
|
37.9
|
34.71
|
39.89
|
65.22
|
1.17
|
1.16
|
1.27
|
1.67
|
2.22
|
1.98
|
1.15
|
1.62
|
2.01
|
0.89
|
0.73
|
0.53
|
0.34
|
0.16
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|