|
(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
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
48,737
|
33,009
|
19,175
|
8,427
|
14,938
|
15,644
|
18,941
|
19,943
|
34,355
|
29,310
|
25,585
|
19,342
|
16,768
|
14,773
|
16,548
|
12,250
|
10,124
|
11,349
|
30,765
|
55,122
|
55,897
|
77,308
|
164,454
|
165,959
|
183,210
|
178,900
|
140,675
|
177,218
|
140,218
|
120,470
|
72,217
|
25,860
|
7,916
|
25,849
|
7,951
|
5,058
|
29,136
|
99,680
|
132,619
|
126,236
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,038
|
-
|
-
|
16,308
|
11,094
|
7,180
|
2,480
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
48,737
|
55,047
|
19,175
|
8,427
|
31,246
|
26,738
|
26,121
|
22,423
|
34,355
|
29,310
|
25,585
|
19,342
|
16,768
|
14,773
|
16,548
|
12,250
|
10,124
|
11,349
|
30,765
|
55,122
|
55,897
|
77,308
|
164,454
|
165,959
|
183,210
|
178,900
|
140,675
|
177,218
|
140,218
|
120,470
|
72,217
|
25,860
|
7,916
|
25,849
|
7,951
|
5,058
|
29,136
|
99,680
|
132,619
|
126,236
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,339
|
4,013
|
3,683
|
3,312
|
2,320
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,700
|
13,317
|
13,639
|
12,351
|
9,457
|
7,931
|
8,408
|
-
|
-
|
|
流動資産合計
|
114
|
7,466
|
8,631
|
50,101
|
44,816
|
46,926
|
39,036
|
59,986
|
50,314
|
57,189
|
46,359
|
30,654
|
33,660
|
29,221
|
27,140
|
23,432
|
35,485
|
30,206
|
26,443
|
20,682
|
18,159
|
15,880
|
19,182
|
14,159
|
11,553
|
13,948
|
33,396
|
57,627
|
62,018
|
87,989
|
173,165
|
177,269
|
195,082
|
189,049
|
152,989
|
191,747
|
151,139
|
130,777
|
83,726
|
51,329
|
31,337
|
47,768
|
30,098
|
25,287
|
50,543
|
119,002
|
149,573
|
143,535
|
|
有形固定資産
|
38
|
42
|
45
|
43
|
71
|
224
|
328
|
306
|
316
|
327
|
350
|
383
|
349
|
315
|
150
|
132
|
118
|
102
|
91
|
78
|
65
|
55
|
41
|
36
|
34
|
34
|
28
|
37
|
4,044
|
8,571
|
9,070
|
10,492
|
18,233
|
50,558
|
69,588
|
83,099
|
90,307
|
93,814
|
93,991
|
95,717
|
94,866
|
94,028
|
93,058
|
43,247
|
42,747
|
42,252
|
41,766
|
42,335
|
|
固定資産合計
|
200
|
103
|
105
|
103
|
249
|
402
|
506
|
484
|
614
|
636
|
659
|
692
|
658
|
580
|
370
|
352
|
338
|
329
|
311
|
298
|
196
|
175
|
840
|
849
|
719
|
610
|
536
|
718
|
5,599
|
10,194
|
10,356
|
11,896
|
19,692
|
51,851
|
70,727
|
84,418
|
91,507
|
94,913
|
95,362
|
108,407
|
107,945
|
106,689
|
105,245
|
45,020
|
44,446
|
43,888
|
43,297
|
43,824
|
|
総資産
|
314
|
7,569
|
8,736
|
50,204
|
45,065
|
47,328
|
39,542
|
60,470
|
50,928
|
57,825
|
47,018
|
31,346
|
34,318
|
29,801
|
27,510
|
23,784
|
35,823
|
30,535
|
26,754
|
20,980
|
18,355
|
16,055
|
20,022
|
15,008
|
12,272
|
14,558
|
33,932
|
58,345
|
67,617
|
98,183
|
183,521
|
189,165
|
214,774
|
240,900
|
223,716
|
276,165
|
242,646
|
225,690
|
179,088
|
159,736
|
139,282
|
154,457
|
135,343
|
70,307
|
94,989
|
162,890
|
192,870
|
187,359
|
|
買掛金
|
1,461
|
985
|
765
|
1,399
|
1,518
|
2,448
|
1,487
|
1,986
|
2,770
|
2,422
|
3,049
|
2,067
|
1,935
|
944
|
872
|
841
|
1,179
|
1,362
|
1,296
|
1,264
|
1,640
|
1,051
|
1,133
|
1,044
|
1,119
|
3,070
|
1,408
|
3,189
|
1,770
|
4,598
|
2,859
|
3,406
|
7,964
|
13,282
|
9,397
|
9,568
|
4,556
|
8,068
|
8,016
|
7,673
|
7,799
|
3,782
|
6,649
|
10,406
|
3,935
|
4,546
|
4,193
|
7,783
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,350
|
2,820
|
2,820
|
2,820
|
2,820
|
-
|
-
|
|
流動負債合計
|
2,262
|
2,119
|
2,211
|
2,275
|
2,371
|
3,497
|
3,382
|
3,517
|
4,619
|
5,097
|
6,650
|
3,911
|
4,196
|
2,620
|
2,116
|
1,780
|
1,830
|
1,837
|
2,126
|
2,364
|
2,512
|
2,346
|
2,011
|
2,047
|
2,366
|
5,135
|
2,660
|
4,678
|
4,378
|
9,819
|
6,028
|
8,081
|
12,026
|
21,716
|
15,354
|
15,909
|
13,340
|
18,180
|
13,073
|
18,442
|
17,733
|
18,884
|
20,479
|
22,043
|
15,181
|
18,307
|
12,146
|
19,061
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,561
|
6,158
|
5,668
|
5,172
|
4,667
|
-
|
-
|
|
固定負債合計
|
15
|
13
|
13
|
6
|
30
|
54
|
68
|
67
|
65
|
77
|
106
|
97
|
88
|
76
|
33
|
29
|
24
|
18
|
12
|
5
|
1
|
0
|
200
|
139
|
51
|
6
|
25
|
95
|
671
|
716
|
577
|
591
|
530
|
467
|
405
|
474
|
382
|
328
|
588
|
831
|
716
|
30,048
|
6,721
|
6,161
|
5,597
|
5,025
|
328
|
297
|
|
総負債
|
2,277
|
2,133
|
2,224
|
2,281
|
2,401
|
3,551
|
3,450
|
3,584
|
4,684
|
5,174
|
6,756
|
4,008
|
4,284
|
2,696
|
2,149
|
1,809
|
1,854
|
1,855
|
2,138
|
2,369
|
2,513
|
2,346
|
2,211
|
2,186
|
2,417
|
5,141
|
2,685
|
4,773
|
5,049
|
10,535
|
6,605
|
8,672
|
12,556
|
22,183
|
15,759
|
16,383
|
13,722
|
18,508
|
13,661
|
19,273
|
18,449
|
48,932
|
27,200
|
28,204
|
20,778
|
23,332
|
12,474
|
19,358
|
|
資本金及び資本剰余金
|
2
|
4
|
6
|
10
|
10
|
11
|
11
|
16
|
16
|
19
|
2
|
19
|
25
|
29
|
4
|
4
|
7
|
8
|
8
|
8
|
9
|
10
|
6
|
6
|
2
|
9
|
49
|
105
|
140
|
206
|
324
|
346
|
404
|
16
|
553
|
32
|
53
|
12
|
64
|
11
|
18
|
3
|
74
|
10
|
156
|
4
|
7
|
8
|
|
利益剰余金
|
-
|
-
|
-
|
-
|
-37,936
|
-45,355
|
-54,344
|
-64,025
|
-75,788
|
-89,038
|
-102,398
|
-116,374
|
-126,180
|
-133,758
|
-141,240
|
-146,304
|
-151,084
|
-156,870
|
-162,363
|
-169,298
|
-175,385
|
-180,864
|
-194,685
|
-200,525
|
-208,363
|
-217,070
|
-224,343
|
-238,522
|
-250,512
|
-267,533
|
-288,186
|
-311,700
|
-330,267
|
-359,820
|
-386,237
|
-409,377
|
-438,358
|
-470,038
|
-516,992
|
-545,361
|
-573,336
|
-600,658
|
-615,597
|
-694,373
|
-708,586
|
-730,694
|
-747,523
|
-775,795
|
|
株主資本
|
-1,964
|
5,436
|
6,512
|
47,923
|
42,664
|
43,777
|
36,092
|
56,886
|
46,244
|
52,651
|
40,262
|
27,338
|
30,034
|
27,105
|
25,361
|
21,975
|
33,969
|
28,680
|
24,616
|
18,611
|
15,842
|
13,709
|
17,811
|
12,822
|
9,855
|
9,417
|
31,247
|
53,572
|
62,568
|
87,648
|
176,916
|
180,493
|
202,218
|
218,717
|
207,957
|
228,282
|
228,924
|
207,182
|
165,427
|
140,463
|
120,833
|
105,525
|
108,143
|
42,103
|
74,211
|
139,558
|
180,396
|
168,001
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,911
|
8,978
|
8,488
|
7,992
|
7,487
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-16,938
|
1,027
|
3,430
|
-21,144
|
-92,193
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.44
|
8.3
|
20.16
|
10.77
|
5.36
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
-
|