|
(単位:千ドル)
|
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
|
3Q18
|
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
|
|
現金同等物
|
2,772
|
5,406
|
2,308
|
4,104
|
5,062
|
18,102
|
17,606
|
11,176
|
8,998
|
11,798
|
10,239
|
8,853
|
7,450
|
15,470
|
13,423
|
11,499
|
9,690
|
7,857
|
5,762
|
19,305
|
16,489
|
14,006
|
10,870
|
8,350
|
11,688
|
7,522
|
3,826
|
1,975
|
8,788
|
9,656
|
5,909
|
2,292
|
921
|
5,223
|
8,038
|
5,498
|
4,073
|
5,413
|
11,629
|
9,680
|
7,418
|
6,332
|
8,349
|
6,585
|
4,712
|
3,133
|
1,234
|
122
|
8,109
|
6,773
|
6,159
|
4,092
|
3,399
|
2,831
|
1,945
|
|
現金 + 有価証券
|
2,772
|
5,406
|
2,308
|
4,104
|
5,062
|
18,102
|
17,606
|
11,176
|
8,998
|
11,798
|
10,239
|
8,853
|
7,450
|
15,470
|
13,423
|
11,499
|
9,690
|
7,857
|
5,762
|
19,305
|
16,489
|
14,006
|
10,870
|
8,350
|
11,688
|
7,522
|
3,826
|
1,975
|
8,788
|
9,656
|
5,909
|
2,292
|
921
|
5,223
|
8,038
|
5,498
|
4,073
|
5,413
|
11,629
|
9,680
|
7,418
|
6,332
|
8,349
|
6,585
|
4,712
|
3,133
|
1,234
|
122
|
8,109
|
6,773
|
6,159
|
4,092
|
3,399
|
2,831
|
1,945
|
|
売掛金
|
2,797
|
3,720
|
3,531
|
3,910
|
3,530
|
4,646
|
4,094
|
3,851
|
4,590
|
4,818
|
4,080
|
3,743
|
4,143
|
3,968
|
3,483
|
4,476
|
3,898
|
4,213
|
4,857
|
4,851
|
5,908
|
3,587
|
1,009
|
87
|
91
|
65
|
27
|
189
|
682
|
1,737
|
2,052
|
1,140
|
775
|
993
|
1,551
|
1,061
|
423
|
884
|
398
|
103
|
265
|
112
|
218
|
101
|
49
|
36
|
8
|
9
|
-
|
46
|
134
|
38
|
38
|
-
|
-
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,317
|
1,293
|
1,262
|
1,246
|
1,317
|
1,309
|
998
|
1,064
|
969
|
1,073
|
328
|
218
|
129
|
129
|
293
|
293
|
469
|
460
|
106
|
106
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
6,468
|
9,962
|
6,737
|
8,819
|
9,380
|
23,435
|
21,965
|
15,230
|
13,850
|
16,820
|
14,605
|
12,812
|
11,859
|
19,583
|
17,202
|
16,213
|
13,850
|
12,244
|
10,989
|
24,393
|
22,675
|
17,830
|
12,312
|
8,754
|
12,056
|
8,310
|
4,749
|
4,193
|
11,525
|
13,301
|
10,089
|
5,493
|
3,946
|
8,308
|
12,146
|
8,690
|
6,649
|
7,328
|
13,189
|
10,630
|
8,845
|
7,229
|
9,633
|
7,713
|
5,747
|
3,603
|
1,785
|
498
|
9,899
|
8,018
|
6,611
|
4,350
|
3,602
|
2,923
|
2,156
|
|
有形固定資産
|
83
|
255
|
772
|
1,235
|
1,364
|
1,392
|
1,567
|
1,678
|
1,670
|
1,603
|
1,518
|
1,437
|
1,357
|
1,268
|
1,186
|
1,100
|
1,059
|
1,043
|
1,007
|
905
|
860
|
837
|
762
|
660
|
684
|
595
|
541
|
424
|
329
|
794
|
782
|
754
|
752
|
817
|
780
|
799
|
1,161
|
618
|
563
|
524
|
468
|
420
|
368
|
317
|
269
|
224
|
181
|
9
|
6
|
5
|
3
|
-
|
-
|
-
|
-
|
|
固定資産合計
|
83
|
255
|
772
|
1,235
|
1,364
|
1,392
|
1,567
|
1,678
|
1,670
|
1,603
|
1,518
|
1,437
|
1,357
|
1,268
|
1,186
|
1,100
|
1,059
|
1,043
|
1,007
|
905
|
860
|
837
|
762
|
660
|
684
|
595
|
541
|
424
|
329
|
794
|
1,351
|
1,268
|
1,358
|
1,214
|
1,116
|
1,072
|
1,369
|
759
|
635
|
877
|
792
|
765
|
685
|
606
|
529
|
455
|
383
|
314
|
100
|
68
|
35
|
0
|
0
|
0
|
0
|
|
総資産
|
6,551
|
10,217
|
7,509
|
10,054
|
10,744
|
24,827
|
23,532
|
16,908
|
15,520
|
18,423
|
16,123
|
14,249
|
13,216
|
20,851
|
18,388
|
17,313
|
14,909
|
13,287
|
11,996
|
25,298
|
23,535
|
18,667
|
13,074
|
9,414
|
12,740
|
8,905
|
5,290
|
4,617
|
11,854
|
14,095
|
11,440
|
6,761
|
5,304
|
9,522
|
13,262
|
9,762
|
8,018
|
8,087
|
13,824
|
11,507
|
9,637
|
7,994
|
10,318
|
8,319
|
6,276
|
4,058
|
2,168
|
812
|
9,999
|
8,086
|
6,646
|
4,350
|
3,602
|
2,923
|
2,156
|
|
買掛金
|
3,026
|
4,789
|
4,060
|
5,405
|
4,878
|
3,767
|
5,039
|
4,405
|
5,293
|
5,118
|
4,291
|
3,832
|
4,362
|
4,408
|
3,948
|
4,786
|
4,038
|
4,158
|
4,258
|
4,848
|
4,954
|
3,015
|
1,537
|
928
|
712
|
821
|
345
|
575
|
686
|
1,526
|
1,204
|
1,025
|
1,383
|
1,401
|
1,332
|
1,528
|
1,750
|
1,253
|
768
|
439
|
386
|
795
|
468
|
443
|
812
|
695
|
567
|
597
|
407
|
348
|
371
|
356
|
371
|
202
|
194
|
|
一年内返済予定の長期借入金
|
2,000
|
-
|
-
|
2,500
|
2,500
|
2,500
|
2,500
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,000
|
0
|
0
|
0
|
527
|
1,227
|
1,333
|
0
|
0
|
667
|
1,624
|
2,082
|
327
|
572
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
6,383
|
5,123
|
5,887
|
9,464
|
10,893
|
21,393
|
19,981
|
13,525
|
12,250
|
10,846
|
9,160
|
7,821
|
7,461
|
6,662
|
5,340
|
5,285
|
4,594
|
4,853
|
5,080
|
6,068
|
6,718
|
4,857
|
2,270
|
1,869
|
1,972
|
4,464
|
2,718
|
2,389
|
2,202
|
3,452
|
4,761
|
4,342
|
3,482
|
3,600
|
4,410
|
4,857
|
5,877
|
4,223
|
3,756
|
2,516
|
1,925
|
2,669
|
2,278
|
2,524
|
2,630
|
2,630
|
2,447
|
1,846
|
1,866
|
1,444
|
559
|
356
|
371
|
483
|
279
|
|
長期借入金
|
13,005
|
12,253
|
12,209
|
9,663
|
9,618
|
9,360
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,725
|
3,584
|
3,418
|
3,541
|
4,146
|
3,787
|
3,242
|
2,698
|
3,872
|
4,019
|
3,500
|
3,345
|
3,038
|
332
|
88
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
17,718
|
25,173
|
25,312
|
23,585
|
26,982
|
26,562
|
6,599
|
1,237
|
2,248
|
1,817
|
2,681
|
2,965
|
1,504
|
5,578
|
8,857
|
10,042
|
1,398
|
1,444
|
1,440
|
1,550
|
1,555
|
619
|
197
|
7
|
6,730
|
3,584
|
3,418
|
3,541
|
4,163
|
3,812
|
3,624
|
2,990
|
4,482
|
4,489
|
3,576
|
3,345
|
3,038
|
332
|
88
|
244
|
216
|
187
|
158
|
128
|
96
|
65
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
総負債
|
24,101
|
30,296
|
31,199
|
33,049
|
37,875
|
47,955
|
26,580
|
14,762
|
14,498
|
12,663
|
11,841
|
10,786
|
8,965
|
12,240
|
14,197
|
15,327
|
5,992
|
6,297
|
6,520
|
7,618
|
8,273
|
5,476
|
2,467
|
1,876
|
8,702
|
8,048
|
6,136
|
5,930
|
6,365
|
7,264
|
8,385
|
7,332
|
7,964
|
8,089
|
7,986
|
8,202
|
8,915
|
4,555
|
3,844
|
2,760
|
2,141
|
2,856
|
2,436
|
2,652
|
2,726
|
2,695
|
2,480
|
1,846
|
1,866
|
1,444
|
559
|
356
|
371
|
483
|
279
|
|
資本金及び資本剰余金
|
274,500
|
274,869
|
276,421
|
278,840
|
282,718
|
287,000
|
301,079
|
301,209
|
301,230
|
306,177
|
306,503
|
306,526
|
306,598
|
311,431
|
311,908
|
311,984
|
320,722
|
321,089
|
321,421
|
321,697
|
321,899
|
322,155
|
322,576
|
322,958
|
323,649
|
324,128
|
325,030
|
325,432
|
334,564
|
339,410
|
340,151
|
341,722
|
342,436
|
350,470
|
359,897
|
360,822
|
363,297
|
370,811
|
379,900
|
380,347
|
381,011
|
381,193
|
386,477
|
386,724
|
387,245
|
387,624
|
387,624
|
388,488
|
398,398
|
398,471
|
398,976
|
398,976
|
398,976
|
398,975
|
398,975
|
|
利益剰余金
|
-292,050
|
-294,948
|
-300,111
|
-301,835
|
-309,849
|
-310,128
|
-304,127
|
-299,063
|
-300,208
|
-300,417
|
-302,221
|
-303,063
|
-302,347
|
-302,820
|
-307,717
|
-309,998
|
-311,805
|
-314,099
|
-315,945
|
-304,017
|
-306,637
|
-308,964
|
-311,969
|
-315,420
|
-319,611
|
-323,271
|
-325,876
|
-326,745
|
-329,075
|
-332,579
|
-337,096
|
-342,293
|
-345,096
|
-349,037
|
-354,621
|
-359,262
|
-364,194
|
-367,279
|
-369,920
|
-371,600
|
-373,515
|
-376,055
|
-378,595
|
-381,057
|
-383,695
|
-386,261
|
-387,936
|
-389,522
|
-389,860
|
-391,830
|
-392,890
|
-394,983
|
-395,746
|
-396,536
|
-397,099
|
|
株主資本
|
-17,550
|
-20,079
|
-23,690
|
-22,995
|
-27,131
|
-23,128
|
-3,048
|
2,146
|
1,022
|
5,760
|
4,282
|
3,463
|
4,251
|
8,611
|
4,191
|
1,986
|
8,917
|
6,990
|
5,476
|
17,680
|
15,262
|
13,191
|
10,607
|
7,538
|
4,038
|
857
|
-846
|
-1,313
|
5,489
|
6,831
|
3,055
|
-571
|
-2,660
|
1,433
|
5,276
|
1,560
|
-897
|
3,532
|
9,980
|
8,747
|
7,496
|
5,138
|
7,882
|
5,667
|
3,550
|
1,363
|
-312
|
-1,034
|
8,133
|
6,642
|
6,087
|
3,994
|
3,231
|
2,440
|
1,877
|
|
有利子負債合計
|
15,005
|
12,253
|
12,209
|
12,163
|
12,118
|
11,860
|
2,500
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,725
|
6,584
|
3,418
|
3,541
|
4,146
|
4,314
|
4,469
|
4,031
|
3,872
|
4,019
|
4,167
|
4,969
|
5,120
|
659
|
660
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
12,233
|
6,847
|
9,901
|
8,059
|
7,056
|
-6,242
|
-15,106
|
-
|
-8,998
|
-11,798
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-4,963
|
-938
|
-408
|
1,566
|
-4,642
|
-5,342
|
-1,440
|
1,739
|
2,951
|
-1,204
|
-3,871
|
-529
|
1,047
|
-4,754
|
-10,969
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-85.5
|
-61.02
|
-51.54
|
-52.89
|
-44.66
|
-51.28
|
-82.02
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
166.54
|
768.26
|
-404.02
|
-269.69
|
75.53
|
63.15
|
146.28
|
-705.95
|
-145.56
|
280.46
|
78.98
|
318.53
|
-570.79
|
18.66
|
6.61
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|