|
(単位:千ドル)
|
2Q11
|
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
|
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
|
21,542
|
15,411
|
10,189
|
54,802
|
46,008
|
36,064
|
26,892
|
26,370
|
31,253
|
21,177
|
86,283
|
75,942
|
65,557
|
54,915
|
44,711
|
35,583
|
26,091
|
46,308
|
38,722
|
29,400
|
20,330
|
12,383
|
5,588
|
8,247
|
2,753
|
1,977
|
2,040
|
1,994
|
778
|
780
|
2,224
|
6,277
|
4,591
|
22,732
|
16,953
|
31,515
|
22,356
|
17,084
|
38,490
|
30,000
|
24,500
|
22,300
|
15,500
|
11,400
|
8,400
|
6,200
|
4,200
|
11,500
|
7,400
|
4,300
|
2,500
|
1,800
|
2,300
|
1,800
|
1,200
|
300
|
|
有価証券
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,514
|
2,540
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
現金 + 有価証券
|
21,542
|
15,411
|
10,189
|
54,802
|
46,008
|
36,064
|
26,892
|
26,370
|
31,253
|
21,177
|
86,283
|
75,942
|
65,557
|
54,915
|
44,711
|
35,583
|
26,091
|
46,308
|
38,722
|
29,400
|
20,330
|
12,383
|
5,588
|
8,247
|
2,753
|
1,977
|
2,040
|
1,994
|
778
|
780
|
15,738
|
8,817
|
4,591
|
22,732
|
16,953
|
31,515
|
22,356
|
17,084
|
38,490
|
30,000
|
24,500
|
22,300
|
15,500
|
11,400
|
8,400
|
6,200
|
4,200
|
11,500
|
7,400
|
4,300
|
2,500
|
1,800
|
2,300
|
1,800
|
1,200
|
300
|
|
売掛金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
67
|
0
|
41
|
22
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
商品及び製品
|
-
|
-
|
-
|
-
|
105
|
128
|
195
|
0
|
36
|
117
|
112
|
173
|
443
|
429
|
27
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動資産合計
|
21,841
|
15,738
|
10,631
|
55,195
|
46,546
|
37,357
|
27,806
|
26,991
|
31,907
|
21,712
|
87,239
|
76,817
|
66,484
|
55,723
|
45,559
|
36,159
|
26,662
|
48,727
|
40,794
|
31,335
|
21,948
|
13,686
|
7,194
|
9,508
|
3,940
|
3,094
|
2,237
|
1,983
|
1,035
|
1,039
|
16,069
|
9,883
|
5,263
|
23,861
|
18,098
|
33,636
|
24,048
|
18,118
|
39,341
|
32,294
|
26,367
|
23,491
|
16,447
|
13,162
|
10,032
|
7,377
|
5,222
|
13,319
|
8,908
|
5,379
|
3,339
|
2,059
|
3,928
|
2,574
|
1,594
|
6,785
|
|
有形固定資産
|
2,839
|
2,585
|
2,293
|
2,143
|
2,235
|
1,995
|
1,737
|
1,660
|
1,493
|
1,417
|
1,656
|
2,007
|
2,178
|
1,772
|
1,637
|
1,665
|
1,245
|
1,186
|
1,039
|
1,100
|
1,048
|
1,022
|
1,054
|
1,018
|
977
|
930
|
885
|
844
|
804
|
764
|
826
|
893
|
877
|
798
|
756
|
727
|
702
|
924
|
879
|
834
|
890
|
1,011
|
548
|
307
|
286
|
262
|
239
|
216
|
205
|
183
|
162
|
150
|
128
|
111
|
94
|
77
|
|
固定資産合計
|
168
|
0
|
0
|
2,543
|
2,635
|
2,395
|
2,137
|
2,171
|
2,000
|
1,919
|
2,078
|
2,681
|
2,990
|
2,586
|
1,940
|
1,963
|
1,538
|
4,005
|
3,583
|
3,375
|
3,050
|
2,748
|
2,505
|
2,199
|
1,885
|
1,563
|
1,110
|
984
|
944
|
904
|
95,557
|
95,362
|
95,369
|
95,114
|
94,895
|
94,687
|
94,483
|
94,767
|
96,552
|
58,571
|
58,458
|
51,298
|
50,661
|
38,651
|
38,066
|
30,577
|
29,963
|
27,256
|
27,149
|
27,027
|
26,764
|
26,648
|
26,520
|
25,301
|
25,172
|
25,041
|
|
総資産
|
25,248
|
18,723
|
13,324
|
57,738
|
49,181
|
39,752
|
29,943
|
29,162
|
33,907
|
23,631
|
89,317
|
79,498
|
69,474
|
58,309
|
47,499
|
38,122
|
28,200
|
52,732
|
44,377
|
34,710
|
24,998
|
16,434
|
9,699
|
11,707
|
5,825
|
4,657
|
3,347
|
2,967
|
1,979
|
1,943
|
111,626
|
105,245
|
100,632
|
118,975
|
112,993
|
128,323
|
118,531
|
112,885
|
135,893
|
90,865
|
84,825
|
74,789
|
67,108
|
51,813
|
48,098
|
37,954
|
35,185
|
40,575
|
36,057
|
32,406
|
30,103
|
28,707
|
30,448
|
27,875
|
26,766
|
31,826
|
|
買掛金
|
1,986
|
1,386
|
1,111
|
1,339
|
1,335
|
208
|
1,166
|
1,825
|
1,919
|
1,489
|
1,433
|
2,578
|
1,507
|
1,403
|
350
|
702
|
2,314
|
2,457
|
3,263
|
5,512
|
7,713
|
5,237
|
1,813
|
2,312
|
2,846
|
3,770
|
3,048
|
4,683
|
4,258
|
4,519
|
1,417
|
724
|
607
|
1,708
|
1,401
|
1,223
|
726
|
1,161
|
939
|
288
|
582
|
693
|
724
|
1,072
|
410
|
249
|
753
|
964
|
944
|
809
|
1,689
|
2,969
|
2,054
|
1,879
|
3,110
|
4,123
|
|
一年内返済予定の長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,500
|
12,500
|
12,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
流動負債合計
|
15,073
|
13,062
|
11,147
|
14,597
|
12,608
|
15,864
|
11,699
|
13,012
|
10,348
|
11,310
|
11,855
|
11,135
|
10,862
|
9,427
|
7,829
|
9,257
|
9,768
|
9,786
|
11,068
|
14,647
|
15,055
|
14,129
|
13,391
|
24,836
|
25,384
|
29,488
|
11,760
|
15,737
|
15,181
|
18,110
|
16,960
|
15,535
|
16,278
|
7,817
|
6,939
|
12,232
|
6,314
|
6,131
|
7,484
|
4,900
|
5,100
|
4,900
|
4,750
|
5,300
|
4,000
|
2,500
|
2,800
|
3,800
|
3,700
|
4,000
|
5,000
|
8,800
|
14,400
|
5,700
|
6,500
|
15,700
|
|
長期借入金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,083
|
6,201
|
6,326
|
18,354
|
18,793
|
19,264
|
19,768
|
20,302
|
20,857
|
21,451
|
25,000
|
25,000
|
25,000
|
25,000
|
25,000
|
25,000
|
12,500
|
12,500
|
12,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
固定負債合計
|
968
|
933
|
913
|
908
|
872
|
837
|
591
|
6,693
|
6,743
|
6,846
|
18,961
|
19,556
|
19,406
|
19,917
|
20,471
|
21,053
|
21,510
|
25,056
|
25,043
|
25,040
|
25,162
|
25,155
|
25,138
|
12,631
|
12,624
|
12,617
|
15,507
|
15,296
|
15,182
|
15,166
|
31,670
|
31,440
|
31,283
|
36,223
|
35,964
|
32,635
|
36,492
|
37,202
|
36,921
|
29,202
|
29,546
|
28,008
|
27,629
|
27,316
|
26,678
|
25,442
|
25,356
|
25,171
|
24,873
|
25,015
|
9,682
|
9,459
|
9,497
|
8,998
|
8,938
|
9,277
|
|
総負債
|
16,041
|
13,995
|
12,060
|
15,505
|
13,480
|
16,701
|
12,290
|
19,705
|
17,091
|
18,156
|
30,816
|
30,691
|
30,268
|
29,344
|
28,300
|
30,310
|
31,278
|
34,842
|
36,111
|
39,687
|
40,217
|
39,284
|
38,529
|
37,467
|
38,008
|
42,105
|
27,267
|
31,033
|
30,363
|
33,276
|
48,630
|
46,975
|
47,561
|
44,040
|
42,903
|
44,867
|
42,806
|
43,333
|
44,405
|
34,102
|
34,646
|
32,908
|
32,379
|
32,616
|
30,678
|
27,942
|
28,156
|
28,971
|
28,573
|
29,015
|
14,682
|
18,259
|
23,897
|
14,698
|
15,438
|
24,977
|
|
資本金及び資本剰余金
|
24
|
24
|
25
|
43
|
43
|
44
|
44
|
44
|
55
|
55
|
85
|
85
|
85
|
85
|
6
|
86
|
86
|
112
|
8
|
8
|
8
|
8
|
4
|
10
|
11
|
16
|
616,248
|
616,614
|
619,348
|
620,326
|
730,194
|
731,933
|
733,872
|
763,111
|
764,800
|
787,724
|
789,013
|
790,294
|
821,191
|
823,855
|
825,484
|
830,287
|
831,234
|
833,035
|
835,314
|
837,598
|
838,726
|
849,902
|
850,207
|
851,274
|
853,079
|
853,176
|
856,269
|
859,660
|
863,999
|
867,946
|
|
利益剰余金
|
-388,368
|
-393,119
|
-397,420
|
-407,436
|
-414,574
|
-427,920
|
-434,735
|
-447,371
|
-455,998
|
-468,221
|
-479,950
|
-491,426
|
-502,049
|
-513,373
|
-524,008
|
-536,187
|
-547,513
|
-569,069
|
-579,178
|
-593,079
|
-603,703
|
-612,066
|
-618,668
|
-627,392
|
-634,144
|
-639,587
|
-637,114
|
-641,626
|
-644,678
|
-648,605
|
-664,184
|
-670,621
|
-677,747
|
-685,122
|
-691,656
|
-701,214
|
-710,234
|
-717,688
|
-726,649
|
-764,000
|
-772,300
|
-785,324
|
-793,500
|
-810,800
|
-814,800
|
-824,500
|
-828,600
|
-835,200
|
-839,700
|
-844,823
|
-834,600
|
-846,600
|
-848,800
|
-846,600
|
-850,700
|
-861,300
|
|
株主資本
|
9,207
|
4,728
|
1,264
|
42,233
|
35,701
|
23,051
|
17,653
|
9,457
|
16,816
|
5,475
|
58,501
|
48,807
|
39,206
|
28,965
|
19,199
|
7,812
|
-3,078
|
17,890
|
8,266
|
-4,977
|
-15,219
|
-22,850
|
-28,830
|
-25,760
|
-32,183
|
-37,448
|
-23,920
|
-28,066
|
-28,384
|
-31,333
|
62,996
|
58,270
|
53,071
|
74,935
|
70,090
|
83,456
|
75,725
|
69,552
|
91,488
|
56,763
|
50,179
|
41,881
|
34,729
|
19,197
|
17,420
|
10,012
|
7,029
|
11,604
|
7,484
|
3,391
|
15,421
|
3,494
|
4,409
|
9,996
|
10,290
|
3,606
|
|
有利子負債合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,083
|
6,201
|
6,326
|
18,354
|
18,793
|
19,264
|
19,768
|
20,302
|
20,857
|
21,451
|
25,000
|
25,000
|
25,000
|
25,000
|
25,000
|
25,000
|
25,000
|
25,000
|
25,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
純有利子負債
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-20,287
|
-25,052
|
-14,851
|
-67,929
|
-57,149
|
-46,293
|
-35,147
|
-24,409
|
-14,726
|
-4,640
|
-21,308
|
-13,722
|
-4,400
|
4,670
|
12,617
|
19,412
|
16,753
|
22,247
|
23,023
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
DEレシオ(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
64.32
|
36.88
|
115.54
|
31.37
|
38.5
|
49.14
|
68.25
|
105.75
|
266.99
|
-696.91
|
139.74
|
302.44
|
-502.31
|
-164.27
|
-109.41
|
-86.72
|
-97.05
|
-77.68
|
-66.76
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
運転資本
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|