|
(単位:千ドル)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
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
|
|
現金同等物
|
20,942
|
16,999
|
27,996
|
22,301
|
17,211
|
13,275
|
7,861
|
21,647
|
15,152
|
2,620
|
3,783
|
8,122
|
4,202
|
14,466
|
11,434
|
8,233
|
5,553
|
3,169
|
3,303
|
3,120
|
2,841
|
2,957
|
3,928
|
3,763
|
3,938
|
3,127
|
4,069
|
3,417
|
14,445
|
16,487
|
16,389
|
15,941
|
16,228
|
15,629
|
15,631
|
18,628
|
18,460
|
18,112
|
17,525
|
17,033
|
13,047
|
12,586
|
10,923
|
10,036
|
8,815
|
6,795
|
4,186
|
10,395
|
8,465
|
8,118
|
6,571
|
6,817
|
8,396
|
8,595
|
7,846
|
5,966
|
|
現金 + 有価証券
|
20,942
|
16,999
|
27,996
|
22,301
|
17,211
|
13,275
|
7,861
|
21,647
|
15,152
|
2,620
|
3,783
|
8,122
|
4,202
|
14,466
|
11,434
|
8,233
|
5,553
|
3,169
|
3,303
|
3,120
|
2,841
|
2,957
|
3,928
|
3,763
|
3,938
|
3,127
|
4,069
|
3,417
|
14,445
|
16,487
|
16,389
|
15,941
|
16,228
|
15,629
|
15,631
|
18,628
|
18,460
|
18,112
|
17,525
|
17,033
|
13,047
|
12,586
|
10,923
|
10,036
|
8,815
|
6,795
|
4,186
|
10,395
|
8,465
|
8,118
|
6,571
|
6,817
|
8,396
|
8,595
|
7,846
|
5,966
|
|
売掛金
|
-
|
-
|
-
|
12
|
68
|
100
|
179
|
169
|
208
|
50
|
57
|
34
|
49
|
85
|
220
|
5
|
3,663
|
4,182
|
4,068
|
3,247
|
2,708
|
2,936
|
3,390
|
3,288
|
3,560
|
3,184
|
3,141
|
2,491
|
2,574
|
3,393
|
3,575
|
3,476
|
3,645
|
4,386
|
3,208
|
1,361
|
2,510
|
2,944
|
2,853
|
2,854
|
3,151
|
3,433
|
2,972
|
2,989
|
3,655
|
4,471
|
3,940
|
4,401
|
4,802
|
4,440
|
3,630
|
3,979
|
4,443
|
5,253
|
5,007
|
4,022
|
|
商品及び製品
|
-
|
-
|
-
|
400
|
473
|
656
|
675
|
436
|
276
|
271
|
5,631
|
5,648
|
3,946
|
5,363
|
5,275
|
5,187
|
3,409
|
3,915
|
4,128
|
4,152
|
3,754
|
3,229
|
2,817
|
2,670
|
3,487
|
3,533
|
3,009
|
3,029
|
2,413
|
2,794
|
3,121
|
3,607
|
3,586
|
3,027
|
3,471
|
3,470
|
3,502
|
3,444
|
3,312
|
3,049
|
3,225
|
3,489
|
4,758
|
4,907
|
5,662
|
5,547
|
5,695
|
5,921
|
6,125
|
2,673
|
2,695
|
2,692
|
2,744
|
2,246
|
2,659
|
3,236
|
|
流動資産合計
|
21,876
|
17,858
|
29,058
|
23,529
|
18,417
|
14,652
|
9,682
|
23,129
|
16,384
|
3,607
|
10,351
|
14,269
|
8,530
|
20,532
|
17,203
|
13,876
|
13,403
|
11,962
|
11,979
|
10,896
|
9,555
|
9,388
|
10,752
|
10,525
|
11,358
|
10,053
|
10,752
|
10,316
|
20,260
|
23,210
|
23,515
|
23,654
|
23,984
|
23,555
|
22,797
|
23,889
|
24,936
|
24,831
|
24,103
|
23,462
|
20,046
|
19,970
|
19,046
|
18,628
|
18,753
|
17,504
|
14,512
|
21,245
|
19,722
|
15,543
|
13,239
|
13,825
|
15,880
|
16,595
|
15,876
|
13,774
|
|
有形固定資産
|
1,826
|
1,725
|
1,626
|
2,411
|
3,214
|
5,243
|
7,349
|
8,495
|
10,011
|
9,418
|
3,691
|
2,995
|
3,872
|
2,713
|
1,961
|
1,620
|
14,769
|
14,461
|
13,851
|
12,818
|
11,635
|
10,848
|
10,180
|
9,975
|
9,396
|
8,658
|
7,703
|
6,916
|
6,271
|
5,301
|
4,962
|
4,789
|
4,568
|
5,369
|
5,379
|
4,999
|
5,258
|
5,529
|
5,788
|
5,931
|
6,403
|
6,883
|
6,921
|
6,685
|
6,566
|
7,498
|
8,182
|
8,319
|
8,256
|
11,778
|
11,726
|
11,149
|
10,387
|
10,061
|
9,462
|
8,604
|
|
固定資産合計
|
2,291
|
2,436
|
2,334
|
2,594
|
3,483
|
5,487
|
7,587
|
8,705
|
10,215
|
9,541
|
3,781
|
3,083
|
3,959
|
3,781
|
2,867
|
2,344
|
41,009
|
40,192
|
39,393
|
36,613
|
34,851
|
33,562
|
32,441
|
32,682
|
31,544
|
29,811
|
27,879
|
26,439
|
25,392
|
24,297
|
24,224
|
24,313
|
23,533
|
23,788
|
23,250
|
22,321
|
22,128
|
21,947
|
21,751
|
21,437
|
26,712
|
26,623
|
36,041
|
34,959
|
34,482
|
34,768
|
34,611
|
33,959
|
27,471
|
26,473
|
26,809
|
25,756
|
24,325
|
19,562
|
18,386
|
16,948
|
|
総資産
|
24,168
|
20,295
|
31,393
|
26,124
|
21,900
|
20,140
|
17,269
|
31,835
|
26,599
|
13,149
|
14,132
|
17,353
|
12,490
|
24,313
|
20,070
|
16,221
|
54,412
|
52,154
|
51,372
|
47,509
|
44,406
|
42,950
|
43,193
|
43,207
|
42,902
|
39,864
|
38,631
|
36,755
|
45,652
|
47,507
|
47,739
|
47,967
|
47,517
|
47,343
|
46,047
|
46,210
|
47,064
|
46,778
|
45,854
|
44,899
|
46,758
|
46,593
|
55,087
|
53,587
|
53,235
|
52,272
|
49,123
|
55,204
|
47,193
|
42,016
|
40,048
|
39,581
|
40,205
|
36,157
|
34,262
|
30,722
|
|
買掛金
|
645
|
629
|
670
|
940
|
1,328
|
1,277
|
1,850
|
1,085
|
1,809
|
1,424
|
1,479
|
1,311
|
1,116
|
1,271
|
1,240
|
1,320
|
4,841
|
4,193
|
4,446
|
3,503
|
2,623
|
1,899
|
1,853
|
2,206
|
2,301
|
1,907
|
2,277
|
2,658
|
1,477
|
1,764
|
2,045
|
2,091
|
1,997
|
1,880
|
2,102
|
2,451
|
3,488
|
2,764
|
3,151
|
2,642
|
2,480
|
2,822
|
3,970
|
4,241
|
4,369
|
3,425
|
3,099
|
3,880
|
3,157
|
3,343
|
3,592
|
2,886
|
1,749
|
2,433
|
2,816
|
2,945
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,848
|
-
|
-
|
-
|
857
|
1,714
|
2,571
|
3,429
|
1,936
|
2,387
|
3,410
|
0
|
252
|
1,010
|
1,767
|
2,524
|
0
|
-
|
799
|
1,134
|
1,478
|
1,811
|
3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
1,265
|
1,318
|
1,447
|
1,554
|
2,396
|
2,355
|
3,019
|
2,263
|
3,729
|
2,628
|
5,652
|
10,859
|
5,233
|
3,953
|
2,686
|
3,884
|
16,553
|
15,267
|
7,079
|
5,562
|
4,394
|
4,621
|
6,133
|
7,564
|
8,440
|
6,126
|
7,672
|
8,976
|
4,251
|
8,615
|
10,135
|
11,137
|
12,189
|
17,434
|
16,804
|
16,601
|
18,680
|
18,838
|
20,106
|
17,779
|
12,154
|
12,802
|
14,419
|
14,362
|
14,158
|
13,426
|
13,058
|
14,120
|
12,025
|
12,174
|
12,588
|
12,133
|
14,046
|
14,625
|
15,139
|
14,004
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,179
|
11,344
|
11,345
|
10,549
|
9,752
|
8,948
|
8,150
|
8,842
|
7,853
|
6,869
|
7,321
|
7,145
|
6,421
|
5,699
|
4,980
|
0
|
-
|
1,729
|
1,394
|
1,050
|
717
|
497
|
7,282
|
7,319
|
7,356
|
7,395
|
7,435
|
7,476
|
7,517
|
14,987
|
15,016
|
15,044
|
15,075
|
15,114
|
15,153
|
15,192
|
15,231
|
15,270
|
|
固定負債合計
|
121
|
129
|
138
|
139
|
181
|
210
|
275
|
6,139
|
5,336
|
231
|
184
|
138
|
114
|
5,136
|
5,108
|
4,793
|
10,606
|
21,011
|
28,206
|
26,915
|
22,740
|
22,452
|
22,341
|
23,051
|
22,848
|
9,821
|
8,714
|
7,972
|
8,101
|
7,644
|
7,366
|
7,371
|
6,472
|
1,256
|
1,195
|
2,831
|
2,457
|
2,048
|
1,612
|
1,321
|
8,421
|
8,377
|
16,888
|
16,885
|
17,277
|
17,015
|
16,744
|
24,175
|
18,975
|
17,154
|
18,028
|
17,952
|
16,816
|
16,560
|
16,454
|
16,410
|
|
総負債
|
1,387
|
1,447
|
1,585
|
1,693
|
2,577
|
2,565
|
3,294
|
8,403
|
9,065
|
2,859
|
5,836
|
10,998
|
5,348
|
9,089
|
7,794
|
8,678
|
27,159
|
36,278
|
35,285
|
32,477
|
27,134
|
27,073
|
28,474
|
30,615
|
31,288
|
15,947
|
16,386
|
16,948
|
12,352
|
16,259
|
17,501
|
18,508
|
18,661
|
18,690
|
17,999
|
19,432
|
21,137
|
20,886
|
21,718
|
19,100
|
20,575
|
21,179
|
31,307
|
31,247
|
31,435
|
30,441
|
29,802
|
38,295
|
31,000
|
29,328
|
30,616
|
30,085
|
30,862
|
31,185
|
31,593
|
30,414
|
|
資本金及び資本剰余金
|
25
|
25
|
30
|
30
|
30
|
31
|
32
|
43
|
43
|
43
|
5
|
52
|
5
|
5
|
6
|
7
|
9
|
10
|
223,325
|
223,707
|
225,447
|
225,562
|
197,477
|
197,585
|
197,813
|
223,783
|
223,833
|
223,852
|
238,703
|
242,018
|
242,341
|
242,644
|
242,901
|
243,213
|
243,644
|
244,054
|
244,457
|
244,865
|
245,527
|
246,108
|
247,013
|
247,093
|
247,961
|
248,413
|
248,868
|
249,059
|
249,384
|
250,120
|
250,457
|
250,746
|
250,858
|
251,021
|
252,990
|
253,116
|
253,245
|
253,373
|
|
利益剰余金
|
-108,895
|
-115,006
|
-119,528
|
-125,281
|
-130,765
|
-136,122
|
-142,200
|
-148,712
|
-156,134
|
-163,538
|
-168,148
|
-176,129
|
-175,502
|
-177,790
|
-182,293
|
-189,566
|
-197,413
|
-206,647
|
-207,240
|
-208,677
|
-208,179
|
-209,688
|
-210,575
|
-212,810
|
-214,015
|
-227,686
|
-229,406
|
-231,863
|
-233,218
|
-210,771
|
-212,104
|
-213,186
|
-214,046
|
-214,561
|
-215,596
|
-217,276
|
-218,530
|
-218,973
|
-221,391
|
-220,309
|
-220,830
|
-221,679
|
-224,181
|
-226,073
|
-227,068
|
-227,228
|
-230,063
|
-233,211
|
-234,264
|
-238,058
|
-241,426
|
-241,525
|
-243,647
|
-248,144
|
-250,576
|
-253,065
|
|
株主資本
|
22,781
|
18,847
|
29,807
|
24,431
|
19,323
|
17,574
|
13,975
|
23,431
|
17,534
|
10,289
|
8,296
|
6,355
|
7,142
|
15,224
|
12,276
|
7,542
|
27,253
|
15,876
|
16,087
|
15,032
|
17,272
|
15,877
|
14,719
|
12,592
|
11,614
|
23,917
|
22,245
|
19,807
|
33,300
|
31,248
|
30,238
|
29,459
|
28,856
|
28,653
|
28,048
|
26,778
|
25,927
|
25,892
|
24,136
|
25,799
|
26,183
|
25,414
|
23,780
|
22,340
|
21,800
|
21,831
|
19,321
|
16,909
|
16,193
|
12,688
|
9,432
|
9,496
|
9,343
|
4,972
|
2,669
|
308
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,848
|
9,851
|
11,344
|
11,345
|
11,406
|
11,466
|
11,519
|
11,579
|
10,778
|
10,240
|
10,279
|
7,321
|
7,397
|
7,431
|
7,466
|
7,504
|
0
|
-
|
2,528
|
2,528
|
2,528
|
2,528
|
500
|
7,282
|
7,319
|
7,356
|
7,395
|
7,435
|
7,476
|
7,517
|
14,987
|
15,016
|
15,044
|
15,075
|
15,114
|
15,153
|
15,192
|
15,231
|
15,270
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,679
|
6,548
|
8,224
|
8,504
|
8,449
|
7,538
|
7,756
|
7,641
|
7,651
|
6,171
|
6,862
|
-7,124
|
-9,090
|
-8,958
|
-8,475
|
-8,724
|
-15,629
|
-
|
-16,100
|
-15,932
|
-15,584
|
-14,997
|
-16,533
|
-5,765
|
-5,267
|
-3,567
|
-2,641
|
-1,380
|
681
|
3,331
|
4,592
|
6,551
|
6,926
|
8,504
|
8,297
|
6,757
|
6,597
|
7,385
|
9,304
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55.73
|
61.24
|
75.47
|
65.68
|
71.84
|
77.9
|
91.48
|
99.7
|
45.06
|
46.03
|
51.9
|
21.98
|
23.67
|
24.58
|
25.34
|
26.0
|
0
|
-
|
9.44
|
9.75
|
9.76
|
10.47
|
1.94
|
27.81
|
28.8
|
30.93
|
33.1
|
34.11
|
34.24
|
38.91
|
88.63
|
92.73
|
118.57
|
159.83
|
159.16
|
162.19
|
305.55
|
570.66
|
4957.79
|
|
運転資本
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|