|
(単位:千ドル)
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
695
|
724
|
775
|
886
|
993
|
1,087
|
1,204
|
1,371
|
1,473
|
1,701
|
2,318
|
2,361
|
2,450
|
2,642
|
3,101
|
3,063
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
198
|
28
|
81
|
331
|
704
|
1,543
|
704
|
597
|
1,478
|
1,551
|
1,862
|
2,098
|
1,168
|
2,255
|
1,718
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,348
|
2,900
|
2,506
|
2,493
|
2,348
|
1,896
|
3,210
|
1,953
|
1,883
|
316
|
945
|
-296
|
-1,701
|
|
営業キャッシュフロー
|
-21
|
-4
|
-2
|
-21
|
-577
|
-797
|
-
|
-507
|
-1,068
|
-1,060
|
-1,906
|
-1,677
|
-5,058
|
-4,351
|
-3,115
|
-4,748
|
-3,810
|
-4,862
|
-4,250
|
-5,798
|
-6,252
|
-4,393
|
-4,862
|
-7,912
|
-8,258
|
-5,889
|
-7,305
|
-12,687
|
-10,851
|
-9,735
|
-11,922
|
-14,989
|
-11,231
|
-9,900
|
-8,701
|
-13,108
|
-11,339
|
-7,791
|
-8,108
|
-12,201
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-4,209
|
-1,625
|
-291
|
133
|
-
|
|
投資キャッシュフロー
|
-
|
-
|
-
|
-
|
-24
|
-119
|
-
|
-17
|
-35
|
-451
|
-111
|
-2,561
|
-1,945
|
-821
|
-1,691
|
-1,065
|
-709
|
-2,723
|
-396
|
-1,645
|
-2,606
|
-2,204
|
-3,436
|
-2,346
|
-2,145
|
-5,443
|
-2,557
|
-5,443
|
-11,172
|
-8,941
|
-9,386
|
-4,832
|
-3,153
|
-15,945
|
-1,216
|
-4,209
|
-1,625
|
-291
|
133
|
-185
|
|
財務キャッシュフロー
|
18
|
0
|
0
|
15
|
4,241
|
0
|
-
|
769
|
-
|
-
|
6,439
|
47
|
13,258
|
-56
|
13,149
|
70
|
37,526
|
133
|
165
|
-
|
-
|
-79
|
13,029
|
3,139
|
20,899
|
53,939
|
7,792
|
5,489
|
13,809
|
7,080
|
45,922
|
-
|
-
|
32,025
|
272
|
-
|
-
|
10,407
|
17,222
|
-
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-17,317
|
-12,964
|
-8,082
|
-7,975
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-247.3
|
-184.8
|
-107.6
|
-136.2
|
-
|