Willamette Valley Vineyards, Inc.【WVVI】 業績推移・財務諸表

(単位:千ドル) 2Q11 3Q11 4Q11 1Q12 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 1,798 2,904 3,411 3,777 4,477 4,553 3,740 3,209 1,690 945 190 409 906 519 165 618 195 4,010 4,590 6,527 7,840 5,706 7,636 10,004 13,009 13,776 11,164 10,998 10,940 9,737 8,157 8,246 7,511 7,050 5,667 5,903 10,713 13,999 13,289 13,117 13,891 13,747 8,568 3,128 363 338 154 553 213 238 256 279 303 320 332
現金 + 有価証券 1,798 2,904 3,411 3,777 4,477 4,553 3,740 3,209 1,690 945 190 409 906 519 165 618 195 4,010 4,590 6,527 7,840 5,706 7,636 10,004 13,009 13,776 11,164 10,998 10,940 9,737 8,157 8,246 7,511 7,050 5,667 5,903 10,713 13,999 13,289 13,117 13,891 13,747 8,568 3,128 363 338 154 553 213 238 256 279 303 320 332
売掛金 1,089 1,559 1,058 1,235 1,096 1,088 970 1,225 1,107 1,229 1,045 938 1,284 1,612 1,185 1,266 1,310 1,684 1,323 1,134 1,414 1,871 1,473 1,431 1,942 1,760 1,443 1,401 1,568 2,352 2,486 1,753 2,069 1,814 2,347 2,209 3,427 2,671 1,869 2,523 2,211 3,163 2,170 2,273 3,075 4,226 3,130 3,217 2,553 2,994 3,211 3,406 2,562 3,151 2,323
商品及び製品 10,248 9,499 9,619 9,068 8,565 9,226 9,210 8,660 8,914 9,833 9,921 9,469 9,827 9,910 9,788 9,191 10,383 10,632 10,507 10,406 11,811 11,970 12,163 11,681 11,929 14,793 15,191 14,945 15,342 16,247 16,328 16,413 16,529 17,075 16,604 16,712 16,617 17,687 17,546 16,496 18,154 19,076 20,120 20,432 20,857 22,201 22,569 22,751 26,065 28,314 28,881 29,492 31,361 32,907 33,598
流動資産合計 13,431 14,718 14,767 14,667 14,775 15,240 14,326 13,582 12,441 12,579 11,701 11,161 12,322 12,515 11,554 11,446 15,435 18,139 17,485 19,813 21,140 19,948 21,431 23,200 26,990 30,437 27,995 27,497 27,987 28,634 27,197 26,760 26,293 26,765 25,238 25,085 31,206 35,026 33,686 32,458 34,593 36,425 31,347 26,732 25,544 27,778 27,268 27,753 30,048 32,192 33,190 33,733 34,859 36,919 37,024
有形固定資産 6,477 7,159 7,300 7,373 7,765 8,305 8,404 9,787 12,436 13,659 14,389 14,661 14,773 15,038 15,203 16,432 16,722 16,729 16,573 17,801 18,192 20,196 21,767 22,587 23,188 23,201 23,866 24,822 25,498 25,784 25,805 26,231 27,868 28,648 30,343 30,936 31,085 31,486 31,923 33,997 37,197 40,596 45,723 49,584 51,898 53,547 53,014 53,059 53,627 53,369 53,009 52,868 52,628 52,012 51,342
固定資産合計 8,213 9,376 9,518 9,548 9,675 10,170 10,739 12,202 16,358 16,425 17,210 17,283 17,482 18,461 18,744 19,683 20,197 20,539 20,570 22,144 22,694 24,922 26,965 28,152 28,894 29,257 30,015 31,485 32,541 32,848 38,013 38,594 40,317 41,149 43,252 43,896 44,069 44,464 44,986 46,908 50,190 54,949 61,626 67,172 69,411 70,905 70,841 71,246 71,677 73,515 72,997 72,779 72,399 72,098 71,219
総資産 21,645 24,095 24,286 24,215 24,450 25,410 25,066 25,785 28,800 29,004 28,911 28,445 29,805 30,977 30,298 31,129 35,633 38,678 38,055 41,958 43,835 44,871 48,396 51,352 55,885 59,695 58,011 58,983 60,528 61,482 65,211 65,354 66,611 67,915 68,490 68,982 75,275 79,490 78,673 79,366 84,783 91,375 92,974 93,904 94,956 98,683 98,109 98,999 101,726 105,708 106,188 106,513 107,258 109,017 108,244
買掛金 873 990 301 588 738 728 588 801 1,517 711 601 254 360 742 381 231 577 386 203 516 346 505 526 456 640 993 583 559 844 844 591 649 656 859 1,411 1,111 1,231 1,416 1,650 1,660 2,144 2,102 3,241 2,230 2,463 3,067 1,493 2,162 1,981 2,026 1,953 1,987 1,961 1,584 2,125
一年内返済予定の長期借入金 167 125 197 200 207 209 212 215 280 306 317 320 324 329 333 338 343 349 354 359 364 380 382 376 392 397 390 407 412 417 422 424 433 438 441 444 447 450 454 460 462 472 478 484 484 496 503 509 516 522 529 536 543 952 965
流動負債合計 1,717 1,930 1,821 1,683 1,839 2,371 1,824 2,175 3,076 2,750 2,578 1,671 2,582 2,705 1,715 1,802 6,028 4,094 1,679 3,089 3,339 3,566 4,356 7,018 6,603 6,434 4,227 3,978 4,999 5,395 3,969 3,921 4,502 5,371 5,039 5,100 10,678 7,303 5,453 5,529 10,657 11,931 7,414 6,695 9,005 9,928 8,201 8,918 12,318 13,796 11,579 10,962 12,242 12,980 10,285
長期借入金 3,104 4,129 4,010 3,959 3,869 3,816 3,776 3,721 5,590 5,510 5,421 5,340 5,257 5,173 5,087 5,001 4,913 4,824 4,733 4,641 4,549 4,443 6,943 6,857 6,753 6,655 6,566 6,455 6,354 6,251 6,145 6,043 5,934 5,826 5,718 5,610 5,500 5,389 5,275 5,162 5,051 4,930 4,810 4,691 4,576 6,446 7,333 7,219 7,091 6,961 9,330 10,197 10,062 12,911 15,679
固定負債合計 4,159 6,020 6,031 5,935 5,751 5,698 5,610 5,508 7,329 7,395 7,257 7,127 6,997 7,082 6,946 7,056 6,919 7,417 7,276 6,888 6,745 6,672 9,258 9,121 8,977 8,519 8,276 8,149 8,033 8,527 13,255 13,086 12,909 13,499 13,618 13,430 13,247 13,364 13,185 12,803 12,613 14,481 15,792 17,184 16,875 18,393 19,740 19,805 19,458 21,276 23,526 24,272 24,020 26,803 29,453
総負債 5,877 7,950 7,853 7,619 7,591 8,069 7,435 7,683 10,405 10,145 9,836 8,799 9,580 9,787 8,662 8,858 12,948 11,511 8,955 9,978 10,084 10,238 13,615 16,139 15,580 14,954 12,504 12,128 13,032 13,922 17,224 17,007 17,412 18,870 18,658 18,530 23,926 20,668 18,639 18,332 23,270 26,413 23,207 23,879 25,881 28,322 27,941 28,724 31,777 35,072 35,105 35,234 36,262 39,783 39,739
資本金及び資本剰余金 8,623 8,627 8,632 8,638 8,646 8,656 8,661 8,665 8,766 8,857 8,898 8,922 8,927 9,026 9,159 9,282 9,492 8,998 9,794 9,869 8,690 8,971 8,814 8,644 8,514 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512 8,512
利益剰余金 7,143 7,517 7,800 7,987 8,472 9,003 9,300 9,821 10,053 10,427 10,602 11,148 11,722 12,588 12,902 13,413 13,867 14,432 14,841 15,204 15,672 16,599 16,782 17,244 17,672 18,889 18,964 19,511 19,896 20,728 20,898 21,002 21,597 22,213 22,744 23,108 23,748 24,492 24,255 24,970 25,065 25,493 24,927 24,718 23,302 22,980 21,723 21,320 20,481 19,734 18,649 18,282 17,436 17,363 16,071
株主資本 15,767 16,144 16,433 16,596 16,859 17,341 17,631 18,101 18,394 18,859 19,075 19,645 20,225 21,190 21,636 22,270 22,684 27,167 29,100 31,979 33,750 34,632 34,781 35,213 40,304 44,741 45,507 46,854 47,495 47,560 47,986 48,346 49,198 49,045 49,832 50,452 51,349 58,821 60,033 61,034 61,513 64,961 69,767 70,024 69,074 70,361 70,167 70,275 69,948 70,635 71,082 71,278 70,995 69,233 68,504
有利子負債合計 3,272 4,255 4,208 4,160 4,076 4,026 3,989 3,937 5,870 5,816 5,738 5,660 5,581 5,502 5,420 5,339 5,257 5,122 5,087 5,001 4,913 4,824 7,326 7,233 7,145 7,052 6,957 6,862 6,766 6,668 6,568 6,468 6,367 6,264 6,159 6,054 5,948 5,839 5,730 5,622 5,513 5,402 5,289 5,175 5,060 6,943 7,836 7,729 7,608 7,484 9,859 10,733 10,605 13,864 16,645
純有利子負債 1,473 1,351 797 382 -402 -527 248 728 4,180 4,871 5,547 5,251 4,675 4,982 5,255 4,721 5,062 1,112 497 -1,527 -2,927 -883 -310 -2,771 -5,864 -6,724 -4,208 -4,137 -4,174 -3,069 -1,590 -1,779 -1,145 -786 492 151 -4,765 -8,161 -7,560 -7,495 -8,378 -8,345 -3,280 2,047 4,697 6,604 7,682 7,176 7,394 7,246 9,603 10,453 10,302 13,543 16,312
DEレシオ(%) 20.75 26.36 25.61 25.07 24.18 23.22 22.63 21.75 31.91 30.84 30.08 28.81 27.6 25.97 25.05 23.98 23.18 18.86 17.48 15.64 14.56 13.93 21.07 20.54 17.73 15.76 15.29 14.65 14.25 14.02 13.69 13.38 12.94 12.77 12.36 12.0 11.58 9.93 9.55 9.21 8.96 8.32 7.58 7.39 7.33 9.87 11.17 11.0 10.88 10.6 13.87 15.06 14.94 20.02 24.3
運転資本