|
(単位:千ドル)
|
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
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
160
|
213
|
442
|
476
|
273
|
322
|
245
|
3,324
|
2,808
|
1,805
|
1,527
|
1,178
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,512
|
1,097
|
630
|
562
|
579
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
-
|
-
|
|
現金 + 有価証券
|
160
|
213
|
442
|
476
|
273
|
322
|
245
|
3,324
|
2,808
|
1,805
|
1,527
|
1,178
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,512
|
1,097
|
630
|
562
|
579
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100
|
-
|
-
|
|
売掛金
|
134
|
156
|
227
|
173
|
118
|
386
|
276
|
309
|
413
|
194
|
882
|
956
|
830
|
222
|
524
|
349
|
330
|
275
|
475
|
344
|
641
|
365
|
387
|
523
|
518
|
223
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
500
|
|
商品及び製品
|
169
|
198
|
381
|
432
|
475
|
542
|
532
|
607
|
591
|
593
|
726
|
646
|
499
|
517
|
539
|
520
|
560
|
463
|
460
|
388
|
345
|
407
|
478
|
424
|
421
|
354
|
287
|
271
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
3,670
|
4,331
|
1,713
|
1,815
|
1,578
|
1,914
|
1,468
|
4,750
|
4,376
|
3,061
|
3,818
|
3,307
|
4,409
|
2,123
|
1,793
|
1,571
|
2,489
|
2,344
|
1,799
|
3,584
|
5,291
|
2,187
|
1,675
|
1,703
|
1,769
|
3,460
|
1,169
|
1,817
|
3,501
|
7,637
|
2,698
|
7,398
|
6,972
|
28,811
|
20,583
|
14,915
|
7,168
|
5,413
|
4,598
|
13,045
|
9,632
|
4,738
|
4,623
|
5,222
|
5,127
|
2,117
|
6,725
|
3,258
|
|
有形固定資産
|
2,127
|
5,047
|
5,620
|
8,522
|
12,697
|
14,591
|
13,315
|
14,993
|
14,572
|
17,855
|
16,641
|
16,409
|
11,599
|
11,531
|
11,513
|
11,498
|
10,342
|
9,006
|
8,548
|
8,203
|
8,236
|
9,532
|
10,467
|
10,156
|
9,012
|
8,159
|
5,630
|
5,325
|
70
|
67
|
64
|
61
|
58
|
59
|
55
|
52
|
49
|
46
|
43
|
39
|
36
|
33
|
30
|
26
|
23
|
20
|
17
|
14
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
35
|
35
|
35
|
35
|
31
|
29
|
11
|
11
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
365
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
5,318
|
11,696
|
18,374
|
23,940
|
27,590
|
38,584
|
34,323
|
38,607
|
38,395
|
39,549
|
38,386
|
38,080
|
32,164
|
31,997
|
31,692
|
31,644
|
30,567
|
29,219
|
28,383
|
25,381
|
25,215
|
27,579
|
28,118
|
46,383
|
43,654
|
38,386
|
30,363
|
29,501
|
378
|
356
|
333
|
227
|
203
|
182
|
156
|
130
|
320
|
416
|
344
|
265
|
401
|
691
|
713
|
686
|
669
|
653
|
456
|
578
|
|
総資産
|
8,989
|
16,028
|
20,087
|
25,756
|
29,169
|
40,499
|
35,791
|
43,357
|
42,772
|
42,610
|
42,205
|
41,387
|
36,573
|
34,120
|
33,486
|
33,215
|
33,056
|
31,564
|
30,183
|
28,965
|
30,507
|
29,766
|
29,793
|
48,086
|
45,423
|
41,847
|
31,532
|
31,319
|
3,880
|
7,994
|
3,032
|
7,625
|
7,175
|
28,993
|
20,740
|
15,046
|
7,489
|
5,830
|
4,942
|
13,311
|
10,034
|
5,429
|
5,337
|
5,909
|
5,796
|
2,771
|
7,182
|
3,836
|
|
買掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,421
|
2,057
|
2,259
|
1,913
|
2,150
|
3,781
|
2,112
|
4,036
|
3,019
|
4,752
|
4,573
|
4,500
|
3,024
|
2,201
|
1,655
|
1,752
|
1,879
|
2,183
|
1,639
|
1,745
|
|
一年内返済予定の長期借入金
|
-
|
-
|
700
|
1,474
|
1,959
|
2,092
|
1,813
|
997
|
3,195
|
1,134
|
5,383
|
-3,131
|
6,188
|
6,130
|
6,171
|
784
|
928
|
771
|
5,741
|
5,957
|
6,157
|
6,333
|
3,740
|
6,772
|
6,619
|
6,682
|
6,630
|
6,348
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
4,602
|
5,287
|
5,531
|
6,583
|
9,310
|
10,693
|
11,412
|
11,119
|
13,664
|
8,212
|
16,181
|
17,776
|
17,329
|
14,892
|
12,111
|
6,359
|
6,280
|
6,444
|
14,906
|
15,454
|
15,852
|
16,635
|
14,312
|
21,975
|
19,879
|
19,000
|
18,095
|
18,205
|
3,229
|
4,724
|
5,292
|
5,398
|
5,751
|
6,703
|
4,344
|
6,512
|
6,504
|
8,164
|
8,293
|
7,773
|
6,466
|
5,524
|
2,654
|
2,764
|
3,109
|
3,210
|
3,121
|
3,174
|
|
長期借入金
|
-
|
-
|
178
|
196
|
180
|
5,016
|
5,009
|
5,654
|
2,867
|
5,419
|
1,098
|
-
|
303
|
305
|
287
|
6,013
|
4,533
|
5,142
|
-
|
-
|
-
|
-
|
3,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
243
|
1,535
|
3,316
|
4,104
|
4,298
|
9,344
|
9,406
|
10,579
|
7,493
|
10,179
|
4,266
|
3,241
|
3,782
|
3,797
|
7,669
|
13,513
|
12,139
|
12,586
|
3,788
|
4,435
|
4,117
|
3,963
|
7,223
|
19,147
|
18,620
|
17,713
|
16,589
|
16,068
|
271
|
250
|
228
|
205
|
55
|
30
|
4
|
0
|
220
|
203
|
186
|
168
|
150
|
130
|
110
|
90
|
68
|
46
|
23
|
0
|
|
総負債
|
4,846
|
6,822
|
8,848
|
10,687
|
13,608
|
20,037
|
20,819
|
21,699
|
21,158
|
18,392
|
20,448
|
21,018
|
21,112
|
18,690
|
19,781
|
19,873
|
18,419
|
19,030
|
18,694
|
19,890
|
19,969
|
20,598
|
21,535
|
41,122
|
38,499
|
36,714
|
34,684
|
34,273
|
3,500
|
4,974
|
5,520
|
5,603
|
5,807
|
6,733
|
4,349
|
6,512
|
6,725
|
8,368
|
8,480
|
7,942
|
6,616
|
5,655
|
2,765
|
2,855
|
3,178
|
3,256
|
3,145
|
3,174
|
|
資本金及び資本剰余金
|
14,992
|
21,501
|
25,405
|
30,635
|
31,160
|
32,615
|
0
|
1
|
1
|
2
|
55,367
|
55,367
|
55,741
|
56,266
|
55,926
|
57,101
|
59,996
|
59,506
|
60,750
|
61,263
|
63,208
|
63,217
|
64,757
|
65,126
|
71,210
|
9,594
|
71,507
|
1
|
0
|
39,725
|
40,095
|
50,643
|
56,105
|
83,949
|
84,281
|
84,632
|
84,739
|
88,872
|
93,415
|
107,988
|
109,985
|
110,017
|
113,984
|
114,101
|
117,170
|
117,195
|
124,878
|
124,995
|
|
利益剰余金
|
-10,704
|
-12,127
|
-14,473
|
-15,924
|
-17,335
|
-17,886
|
-20,877
|
-23,145
|
-26,124
|
-30,608
|
-33,013
|
-34,439
|
-39,628
|
-40,285
|
-42,207
|
-43,958
|
-45,358
|
-46,943
|
-49,110
|
-52,777
|
-53,566
|
-54,832
|
-57,125
|
-59,026
|
-62,271
|
-66,184
|
-75,069
|
-77,344
|
-29,185
|
-36,706
|
-42,583
|
-48,622
|
-54,738
|
-61,690
|
-67,891
|
-76,099
|
-83,976
|
-91,412
|
-96,954
|
-102,621
|
-106,568
|
-110,244
|
-111,413
|
-111,047
|
-114,553
|
-117,681
|
-120,842
|
-124,333
|
|
株主資本
|
4,142
|
9,205
|
11,238
|
15,068
|
15,560
|
20,461
|
14,972
|
21,658
|
21,614
|
24,218
|
21,757
|
20,369
|
15,461
|
15,430
|
13,704
|
12,993
|
14,637
|
12,534
|
11,488
|
9,075
|
10,537
|
9,167
|
8,257
|
6,963
|
6,923
|
5,132
|
-3,153
|
-3,415
|
379
|
3,019
|
-2,488
|
2,022
|
1,368
|
22,259
|
16,390
|
8,533
|
764
|
-2,539
|
-3,538
|
5,368
|
3,418
|
-226
|
2,572
|
3,054
|
2,618
|
-486
|
4,036
|
662
|
|
有利子負債合計
|
-
|
-
|
1,234
|
1,671
|
2,140
|
7,108
|
6,822
|
6,651
|
6,062
|
6,553
|
6,481
|
-3,131
|
6,492
|
6,435
|
6,459
|
6,798
|
5,462
|
5,913
|
5,741
|
6,740
|
6,157
|
6,333
|
6,663
|
6,772
|
6,619
|
6,682
|
6,630
|
6,348
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
791
|
1,195
|
1,867
|
6,785
|
6,577
|
3,327
|
3,254
|
4,748
|
4,953
|
-4,309
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,645
|
5,235
|
6,032
|
6,210
|
6,040
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
10.98
|
11.09
|
13.76
|
34.74
|
45.57
|
30.71
|
28.05
|
27.06
|
29.79
|
-15.37
|
41.99
|
41.71
|
47.13
|
52.32
|
37.32
|
47.18
|
49.98
|
74.27
|
58.43
|
69.08
|
80.69
|
97.26
|
95.61
|
130.19
|
-210.37
|
-185.94
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|