|
(単位:千ドル)
|
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
|
2Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
181
|
222
|
315
|
384
|
958
|
2,226
|
2,231
|
1,632
|
320
|
576
|
606
|
591
|
-449
|
288
|
247
|
191
|
197
|
208
|
206
|
193
|
190
|
198
|
218
|
219
|
228
|
243
|
242
|
179
|
143
|
128
|
114
|
|
株式報酬費用
|
1,222
|
1,354
|
1,618
|
1,910
|
3,153
|
3,304
|
3,673
|
4,300
|
5,143
|
5,249
|
4,707
|
4,956
|
4,862
|
4,814
|
3,320
|
3,181
|
3,453
|
3,309
|
1,941
|
2,504
|
2,675
|
3,832
|
3,702
|
3,851
|
2,346
|
3,692
|
4,188
|
4,813
|
6,806
|
6,522
|
5,948
|
1,266
|
2,089
|
2,903
|
3,004
|
2,860
|
3,535
|
3,063
|
|
営業キャッシュフロー
|
-6,894
|
-9,732
|
-9,905
|
-8,072
|
-12,659
|
-
|
-13,714
|
-18,210
|
-21,872
|
-21,833
|
-29,858
|
-27,248
|
-31,318
|
-21,378
|
-23,359
|
-20,390
|
-6,805
|
-10,821
|
-12,150
|
-8,857
|
-12,232
|
-12,221
|
-10,606
|
-17,075
|
-20,969
|
-19,666
|
-7,817
|
-19,115
|
-26,353
|
-20,654
|
-24,557
|
-6,761
|
-20,815
|
-12,322
|
22,000
|
-8,938
|
-13,057
|
-9,993
|
|
資本的支出
|
-40
|
-66
|
-64
|
-62
|
-195
|
-193
|
-270
|
-577
|
-298
|
-352
|
-560
|
-146
|
-284
|
-241
|
-822
|
-266
|
-124
|
-17
|
-304
|
-8
|
-
|
-
|
-56
|
-200
|
-164
|
-186
|
-150
|
-105
|
-553
|
-231
|
-84
|
-441
|
-135
|
14
|
0
|
0
|
-43
|
-21
|
|
投資キャッシュフロー
|
10,174
|
9,868
|
-4,127
|
-77,818
|
5,956
|
-
|
-39,857
|
-21,565
|
56,193
|
13,286
|
10,394
|
-70,506
|
8,616
|
18,952
|
21,673
|
56,438
|
13,942
|
-10,487
|
5,237
|
-2,305
|
-75,314
|
-45,470
|
-37,672
|
-9,176
|
29,932
|
-21,223
|
1,217
|
2,702
|
25,798
|
-19,662
|
32,534
|
7,550
|
16,833
|
-674
|
2,795
|
-88,723
|
19,119
|
5,047
|
|
財務キャッシュフロー
|
-
|
-
|
13
|
98,265
|
209
|
-
|
80,918
|
-78
|
358
|
-299
|
19
|
128,183
|
-120
|
-117
|
-70
|
-30,009
|
10,918
|
-97
|
-278
|
7,829
|
100,750
|
135,871
|
-11,567
|
-2
|
30
|
72,811
|
-11
|
37
|
-
|
-
|
-87
|
49
|
-55
|
-11
|
22
|
74,580
|
-275
|
-9
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-12,308
|
22,000
|
-8,938
|
-13,100
|
-10,014
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-445.0
|
506.2
|
-97.0
|
-900.3
|
-563.5
|