|
(単位:千ドル)
|
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
|
1,507
|
1,103
|
998
|
916
|
573
|
620
|
204
|
115,174
|
95,534
|
64,208
|
61,425
|
14,010
|
15,250
|
28,892
|
27,535
|
33,488
|
36,055
|
36,424
|
47,402
|
49,669
|
39,739
|
30,292
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29,154
|
59,796
|
40,132
|
10,291
|
59,877
|
49,367
|
29,777
|
9,939
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
1,507
|
1,103
|
998
|
916
|
573
|
620
|
204
|
115,174
|
95,534
|
64,208
|
90,579
|
73,806
|
55,382
|
39,183
|
87,412
|
82,855
|
65,832
|
46,363
|
47,402
|
49,669
|
39,739
|
30,292
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,007
|
24,513
|
28,947
|
34,820
|
39,816
|
45,956
|
46,394
|
48,442
|
42,360
|
58,760
|
54,017
|
54,502
|
48,335
|
49,320
|
55,659
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,438
|
7,770
|
8,580
|
10,018
|
9,261
|
10,254
|
12,168
|
12,174
|
13,678
|
11,554
|
11,322
|
10,106
|
10,039
|
12,308
|
15,786
|
|
流動資産合計
|
1,800
|
1,345
|
1,200
|
1,069
|
736
|
747
|
287
|
154,056
|
139,840
|
112,205
|
143,631
|
130,418
|
118,962
|
104,071
|
152,682
|
143,493
|
141,192
|
116,209
|
116,425
|
112,418
|
106,820
|
104,792
|
|
有形固定資産
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,192
|
4,909
|
6,014
|
7,006
|
8,547
|
9,846
|
10,772
|
10,787
|
10,883
|
10,995
|
12,232
|
12,274
|
11,888
|
11,116
|
10,854
|
|
投資有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
58,215
|
58,354
|
58,841
|
58,944
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
230,042
|
230,121
|
230,194
|
230,254
|
230,300
|
230,006
|
230,012
|
49,383
|
66,672
|
77,535
|
140,171
|
131,247
|
115,671
|
125,888
|
65,671
|
65,747
|
63,340
|
63,393
|
62,758
|
60,299
|
57,182
|
55,006
|
|
総資産
|
231,843
|
231,466
|
231,395
|
231,323
|
231,036
|
230,754
|
230,299
|
203,439
|
206,512
|
189,740
|
283,802
|
261,665
|
234,633
|
229,959
|
218,353
|
209,240
|
204,532
|
179,602
|
179,183
|
172,717
|
164,002
|
159,798
|
|
買掛金
|
288
|
-
|
1
|
-
|
24
|
961
|
961
|
15,559
|
12,596
|
13,900
|
11,155
|
9,372
|
11,946
|
13,123
|
13,333
|
14,429
|
21,015
|
15,750
|
24,572
|
24,324
|
29,291
|
34,933
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
183
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
390
|
130
|
196
|
267
|
171
|
2,518
|
3,634
|
29,798
|
31,521
|
36,128
|
32,852
|
29,720
|
30,085
|
33,506
|
32,390
|
34,788
|
45,768
|
35,102
|
46,757
|
52,215
|
59,541
|
64,778
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
79,069
|
80,621
|
82,144
|
83,688
|
85,254
|
86,826
|
88,385
|
89,950
|
91,537
|
93,131
|
73,894
|
75,023
|
|
固定負債合計
|
6,300
|
6,300
|
6,300
|
6,300
|
19,214
|
22,706
|
21,568
|
69,482
|
42,993
|
29,629
|
123,016
|
108,770
|
106,142
|
111,731
|
114,114
|
117,427
|
117,468
|
115,294
|
116,944
|
116,913
|
99,392
|
104,005
|
|
総負債
|
6,690
|
6,430
|
6,496
|
6,567
|
19,386
|
25,224
|
25,202
|
99,280
|
74,514
|
65,757
|
155,868
|
138,490
|
136,227
|
145,237
|
146,504
|
152,215
|
163,236
|
150,396
|
163,701
|
169,128
|
158,933
|
168,783
|
|
資本金及び資本剰余金
|
5,046
|
5,162
|
5,300
|
80,408
|
7,656
|
13,776
|
-
|
167,393
|
175,946
|
173,384
|
180,009
|
186,257
|
191,486
|
195,593
|
200,264
|
204,194
|
208,354
|
211,743
|
214,132
|
215,421
|
236,486
|
239,441
|
|
利益剰余金
|
-48
|
-164
|
-301
|
-444
|
-2,657
|
-8,778
|
-24,904
|
-63,234
|
-43,948
|
-49,401
|
-52,075
|
-63,082
|
-93,080
|
-109,977
|
-127,396
|
-146,150
|
-166,039
|
-181,518
|
-197,631
|
-210,813
|
-230,398
|
-247,407
|
|
株主資本
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
5,000
|
-24,903
|
104,159
|
131,998
|
123,983
|
127,934
|
123,175
|
98,406
|
84,722
|
71,849
|
57,025
|
41,296
|
29,206
|
15,482
|
3,589
|
5,069
|
-8,985
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
183
|
-
|
-
|
79,069
|
80,621
|
82,144
|
83,688
|
85,254
|
86,826
|
88,385
|
89,950
|
91,537
|
93,131
|
73,894
|
75,023
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-114,991
|
-
|
-
|
-11,510
|
6,815
|
26,762
|
44,505
|
-2,158
|
3,971
|
22,553
|
43,587
|
44,135
|
43,462
|
34,155
|
44,731
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.18
|
-
|
-
|
61.8
|
65.45
|
83.47
|
98.78
|
118.66
|
152.26
|
214.03
|
307.98
|
591.25
|
2594.9
|
1457.76
|
-834.98
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|