|
(単位:千ドル)
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
|
現金同等物
|
108,022
|
98,013
|
87,518
|
76,455
|
64,734
|
49,855
|
42,200
|
30,200
|
23,841
|
32,112
|
28,500
|
21,600
|
18,596
|
6,145
|
3,708
|
3,377
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,546
|
26,688
|
22,896
|
|
現金 + 有価証券
|
108,022
|
98,013
|
87,518
|
76,455
|
64,734
|
49,855
|
42,200
|
30,200
|
23,841
|
32,112
|
28,500
|
21,600
|
18,596
|
31,691
|
30,396
|
26,273
|
|
売掛金
|
4,058
|
4,558
|
4,666
|
5,978
|
5,810
|
5,581
|
4,261
|
4,777
|
4,572
|
5,160
|
3,948
|
4,560
|
4,597
|
4,605
|
4,312
|
5,616
|
|
商品及び製品
|
3,880
|
4,403
|
5,394
|
6,426
|
7,909
|
10,323
|
12,247
|
12,151
|
12,018
|
11,468
|
11,594
|
11,207
|
10,987
|
7,674
|
6,801
|
6,573
|
|
流動資産合計
|
118,317
|
111,079
|
101,204
|
91,938
|
80,271
|
70,067
|
61,140
|
49,631
|
43,113
|
51,078
|
45,660
|
38,823
|
35,284
|
45,930
|
42,776
|
39,733
|
|
有形固定資産
|
18,326
|
22,451
|
29,810
|
37,059
|
47,258
|
52,628
|
51,577
|
53,733
|
52,861
|
51,579
|
50,364
|
48,907
|
47,777
|
46,715
|
45,753
|
44,728
|
|
固定資産合計
|
54,248
|
58,084
|
65,307
|
92,146
|
101,924
|
90,205
|
91,121
|
91,390
|
89,435
|
87,307
|
82,927
|
81,994
|
80,069
|
78,169
|
75,993
|
74,260
|
|
総資産
|
172,565
|
169,163
|
166,511
|
184,084
|
182,195
|
160,272
|
152,261
|
141,021
|
132,548
|
138,385
|
128,587
|
120,817
|
115,353
|
124,099
|
118,769
|
113,993
|
|
買掛金
|
2,640
|
3,321
|
2,248
|
3,028
|
1,421
|
3,485
|
2,449
|
1,885
|
1,081
|
1,422
|
1,493
|
1,543
|
1,023
|
975
|
825
|
1,555
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,162
|
-
|
-
|
-
|
1,011
|
2,528
|
4,045
|
-
|
|
流動負債合計
|
5,941
|
6,204
|
7,743
|
12,636
|
11,865
|
12,328
|
10,875
|
8,654
|
28,652
|
8,339
|
8,875
|
7,039
|
7,413
|
9,719
|
11,211
|
7,045
|
|
長期借入金
|
11,782
|
11,826
|
11,870
|
11,916
|
16,818
|
16,878
|
21,976
|
22,036
|
-
|
13,168
|
13,251
|
13,178
|
12,271
|
10,857
|
9,443
|
12,989
|
|
固定負債合計
|
17,589
|
16,733
|
15,565
|
32,900
|
36,863
|
35,948
|
41,501
|
40,280
|
17,688
|
30,394
|
29,676
|
30,400
|
29,012
|
27,112
|
25,164
|
28,343
|
|
総負債
|
23,530
|
22,937
|
23,308
|
45,536
|
48,728
|
48,276
|
52,376
|
48,934
|
46,340
|
38,733
|
38,551
|
37,439
|
36,425
|
36,831
|
36,375
|
35,388
|
|
資本金及び資本剰余金
|
149,675
|
150,117
|
150,741
|
151,583
|
152,705
|
153,708
|
154,891
|
155,910
|
157,185
|
180,782
|
181,822
|
183,261
|
184,175
|
200,080
|
200,925
|
201,781
|
|
利益剰余金
|
-640
|
-3,891
|
-7,538
|
-13,035
|
-19,238
|
-41,712
|
-55,000
|
-63,800
|
-71,000
|
-81,100
|
-91,800
|
-99,900
|
-105,247
|
-112,812
|
-118,531
|
-123,176
|
|
株主資本
|
149,035
|
146,226
|
143,203
|
138,548
|
133,467
|
111,996
|
99,885
|
92,087
|
86,208
|
99,652
|
90,036
|
83,378
|
78,928
|
87,268
|
82,394
|
78,605
|
|
有利子負債合計
|
11,782
|
11,826
|
11,870
|
11,916
|
16,818
|
16,878
|
21,976
|
22,036
|
22,162
|
13,168
|
13,251
|
13,178
|
13,282
|
13,385
|
13,488
|
12,989
|
|
純有利子負債
|
-96,240
|
-86,187
|
-75,648
|
-64,539
|
-47,916
|
-32,977
|
-20,224
|
-8,164
|
-1,679
|
-18,944
|
-15,249
|
-8,422
|
-5,314
|
-18,306
|
-16,908
|
-13,284
|
|
DEレシオ(%)
|
7.91
|
8.09
|
8.29
|
8.6
|
12.6
|
15.07
|
22.0
|
23.93
|
25.71
|
13.21
|
14.72
|
15.81
|
16.83
|
15.34
|
16.37
|
16.52
|
|
運転資本
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|