|
(単位:千ドル)
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
|
現金同等物
|
249,568
|
176,113
|
166,117
|
91,840
|
75,886
|
59,388
|
44,100
|
44,051
|
56,761
|
57,096
|
74,575
|
61,469
|
55,482
|
50,125
|
48,997
|
40,488
|
49,717
|
49,629
|
|
有価証券
|
-
|
57,400
|
100,762
|
121,277
|
115,189
|
96,326
|
86,501
|
66,902
|
42,733
|
25,856
|
5,575
|
8,100
|
12,399
|
10,525
|
11,581
|
12,325
|
5,719
|
6,606
|
|
現金 + 有価証券
|
249,568
|
233,513
|
266,879
|
213,117
|
191,075
|
155,714
|
130,601
|
110,953
|
99,494
|
82,952
|
80,150
|
69,569
|
67,881
|
60,650
|
60,578
|
52,813
|
55,436
|
56,235
|
|
売掛金
|
1,726
|
1,545
|
1,895
|
4,136
|
2,971
|
3,368
|
3,175
|
4,669
|
4,232
|
3,782
|
5,993
|
7,813
|
6,929
|
5,888
|
5,717
|
3,567
|
4,234
|
3,799
|
|
商品及び製品
|
3,482
|
4,362
|
4,106
|
9,825
|
12,025
|
13,941
|
15,003
|
17,519
|
20,933
|
20,362
|
18,173
|
15,687
|
11,582
|
10,313
|
7,375
|
690
|
-
|
-
|
|
流動資産合計
|
254,890
|
242,772
|
275,448
|
228,413
|
208,416
|
177,694
|
151,518
|
134,195
|
124,975
|
109,311
|
105,492
|
93,888
|
86,856
|
78,179
|
73,365
|
56,922
|
60,460
|
60,742
|
|
有形固定資産
|
43,562
|
45,490
|
49,451
|
55,466
|
73,132
|
84,045
|
89,529
|
92,482
|
95,806
|
93,786
|
90,270
|
87,672
|
85,083
|
82,839
|
76,432
|
68,480
|
67,517
|
67,654
|
|
固定資産合計
|
68,880
|
69,599
|
74,770
|
132,413
|
152,612
|
168,204
|
168,072
|
167,753
|
169,795
|
167,020
|
159,896
|
156,079
|
157,423
|
153,032
|
141,579
|
114,303
|
112,040
|
112,861
|
|
総資産
|
323,770
|
312,371
|
350,218
|
360,826
|
361,028
|
345,898
|
319,590
|
301,948
|
294,770
|
276,331
|
265,388
|
249,967
|
244,279
|
231,211
|
214,944
|
171,225
|
172,500
|
173,603
|
|
買掛金
|
14,540
|
11,359
|
8,407
|
13,336
|
19,529
|
16,183
|
8,642
|
7,800
|
12,747
|
8,780
|
12,426
|
9,457
|
9,133
|
10,897
|
13,125
|
8,326
|
13,000
|
11,159
|
|
一年内返済予定の長期借入金
|
5,736
|
7,746
|
7,757
|
7,768
|
7,780
|
7,791
|
3,881
|
3,879
|
3,882
|
3,830
|
3,834
|
3,838
|
3,843
|
3,847
|
3,851
|
3,855
|
3,860
|
3,865
|
|
流動負債合計
|
76,285
|
78,174
|
83,654
|
89,413
|
103,352
|
100,142
|
89,509
|
84,413
|
88,265
|
81,249
|
84,384
|
76,673
|
77,071
|
73,649
|
76,403
|
61,524
|
65,605
|
63,173
|
|
長期借入金
|
33,320
|
31,393
|
29,478
|
27,559
|
25,634
|
23,705
|
26,859
|
25,788
|
24,831
|
23,928
|
22,968
|
22,006
|
21,044
|
20,080
|
19,116
|
18,151
|
17,184
|
16,216
|
|
固定負債合計
|
56,058
|
53,359
|
50,890
|
65,679
|
69,988
|
77,827
|
80,386
|
77,534
|
75,418
|
74,484
|
71,456
|
69,377
|
73,678
|
71,073
|
69,269
|
53,400
|
50,812
|
50,223
|
|
総負債
|
132,343
|
131,533
|
134,544
|
155,092
|
173,340
|
177,969
|
169,895
|
161,947
|
163,683
|
155,733
|
155,840
|
146,050
|
150,749
|
144,722
|
145,672
|
114,924
|
116,417
|
113,396
|
|
資本金及び資本剰余金
|
459,765
|
463,591
|
513,134
|
522,171
|
526,543
|
537,770
|
545,459
|
551,862
|
561,587
|
569,791
|
577,751
|
585,167
|
592,204
|
599,344
|
605,698
|
612,159
|
617,161
|
626,461
|
|
利益剰余金
|
-268,338
|
-282,717
|
-297,432
|
-315,343
|
-336,051
|
-364,450
|
-388,128
|
-407,627
|
-427,420
|
-446,180
|
-464,262
|
-478,875
|
-495,429
|
-509,383
|
-534,154
|
-555,861
|
-561,076
|
-566,252
|
|
株主資本
|
191,427
|
180,838
|
215,674
|
205,734
|
187,688
|
167,929
|
149,695
|
140,001
|
131,087
|
120,598
|
109,548
|
103,917
|
93,530
|
86,489
|
69,272
|
56,301
|
56,083
|
60,207
|
|
有利子負債合計
|
39,056
|
39,139
|
37,235
|
35,327
|
33,414
|
31,496
|
30,740
|
29,667
|
28,713
|
27,758
|
26,802
|
25,844
|
24,887
|
23,927
|
22,967
|
22,006
|
21,044
|
20,081
|
|
純有利子負債
|
-210,512
|
-194,374
|
-229,644
|
-177,790
|
-157,661
|
-124,218
|
-99,861
|
-81,286
|
-70,781
|
-55,194
|
-53,348
|
-43,725
|
-42,994
|
-36,723
|
-37,611
|
-30,807
|
-34,392
|
-36,154
|
|
DEレシオ(%)
|
20.4
|
21.64
|
17.26
|
17.17
|
17.8
|
18.76
|
20.54
|
21.19
|
21.9
|
23.02
|
24.47
|
24.87
|
26.61
|
27.66
|
33.15
|
39.09
|
37.52
|
33.35
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|