|
(単位:千ドル)
|
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
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
72
|
72
|
73
|
-
|
67
|
66
|
68
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
365
|
748
|
457
|
465
|
640
|
463
|
536
|
547
|
609
|
673
|
877
|
600
|
858
|
605
|
659
|
592
|
868
|
984
|
1,273
|
1,017
|
1,886
|
2,094
|
2,152
|
1,948
|
1,953
|
1,742
|
1,757
|
1,630
|
2,381
|
2,323
|
1,418
|
984
|
1,936
|
1,294
|
2,236
|
2,821
|
4,190
|
1,573
|
789
|
-801
|
1,548
|
1,935
|
3,225
|
1,263
|
2,224
|
196
|
2,580
|
1,090
|
|
営業キャッシュフロー
|
-1,064
|
-895
|
-1,211
|
-1,607
|
-1,844
|
-1,602
|
-2,883
|
-2,984
|
-4,482
|
-3,254
|
-3,504
|
-3,910
|
-4,187
|
-5,312
|
-4,706
|
-5,019
|
-7,955
|
-
|
-7,689
|
-7,969
|
-12,632
|
-12,811
|
-8,316
|
-11,227
|
-15,360
|
-7,580
|
-6,238
|
-8,318
|
-13,472
|
-9,073
|
-8,435
|
-11,578
|
-12,874
|
-19,959
|
-12,575
|
-11,232
|
-9,444
|
-13,358
|
-8,025
|
500
|
-9,973
|
-13,225
|
-7,975
|
-12,037
|
-12,470
|
-8,556
|
-7,022
|
-5,300
|
|
資本的支出
|
-
|
-
|
-
|
-8
|
-2
|
-31
|
-55
|
0
|
-10
|
-3
|
0
|
0
|
-12
|
0
|
0
|
-14
|
-140
|
-62
|
-48
|
-15
|
-5
|
-5
|
0
|
0
|
-
|
-
|
-
|
-
|
-8
|
0
|
0
|
0
|
-17
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-
|
-
|
-
|
-8
|
-2
|
-31
|
-55
|
-12,951
|
-10
|
-2,103
|
566
|
1,319
|
891
|
648
|
-3,628
|
-8,110
|
4,801
|
-
|
-22
|
-28,973
|
9,164
|
7,922
|
5,675
|
-4,286
|
6,223
|
17,300
|
5,500
|
0
|
-8
|
0
|
0
|
0
|
-58,032
|
-17,939
|
19,015
|
27,000
|
30,000
|
0
|
0
|
0
|
-30,377
|
-18,238
|
5,262
|
-1,564
|
7,290
|
-555
|
25,000
|
16,000
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-53
|
10,284
|
-177
|
0
|
9,039
|
19,480
|
-15
|
-37
|
-10
|
12,814
|
-103
|
36
|
10,583
|
-30
|
26,827
|
47
|
4,093
|
-
|
1,112
|
66,289
|
407
|
-10
|
14,844
|
8,333
|
3,252
|
12,424
|
26,224
|
0
|
74,063
|
120,368
|
63
|
0
|
23
|
0
|
1,196
|
0
|
52
|
5
|
-316
|
-1,013
|
18
|
0
|
-198
|
7
|
1,002
|
0
|
120
|
0
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|