|
(単位:千ドル)
|
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
|
58
|
63
|
59
|
357
|
400
|
400
|
400
|
400
|
400
|
400
|
300
|
400
|
400
|
400
|
1,200
|
2,100
|
1,900
|
1,500
|
1,500
|
1,500
|
1,500
|
1,500
|
1,500
|
1,100
|
900
|
900
|
4,900
|
8,200
|
|
株式報酬費用
|
-
|
979
|
2,539
|
2,834
|
3,105
|
3,960
|
5,865
|
7,489
|
7,762
|
7,989
|
10,206
|
12,354
|
11,397
|
12,496
|
14,595
|
11,392
|
11,761
|
10,732
|
9,273
|
10,665
|
9,821
|
10,534
|
10,203
|
6,210
|
6,703
|
6,746
|
5,896
|
2,941
|
|
営業キャッシュフロー
|
-
|
-8,352
|
-12,649
|
-13,279
|
-14,421
|
-16,200
|
-19,100
|
-18,600
|
-25,100
|
-35,800
|
-34,400
|
-46,300
|
-49,700
|
-46,500
|
-65,400
|
-174,300
|
-32,800
|
-26,085
|
-46,815
|
-30,139
|
-32,594
|
-29,479
|
-24,288
|
-32,541
|
-16,921
|
-31,668
|
-12,470
|
-28,359
|
|
資本的支出
|
-
|
-2,611
|
-2,685
|
-121
|
-497
|
-78
|
-74
|
-48
|
-22
|
-6
|
-554
|
-915
|
-6,387
|
-10,498
|
-15,421
|
-2,589
|
-3,110
|
-2,343
|
-291
|
-267
|
-252
|
-107
|
34
|
-4
|
-42
|
-63
|
-10
|
-131
|
|
投資キャッシュフロー
|
-
|
-99,321
|
-5,330
|
10,120
|
19,278
|
-91,507
|
-249,862
|
115,400
|
41,320
|
-15,298
|
-137,525
|
4,288
|
82,949
|
113,086
|
-57,085
|
57,412
|
78,059
|
7,687
|
-71,477
|
35,318
|
6,121
|
31,547
|
20,189
|
9,029
|
357
|
15,576
|
19,798
|
33,357
|
|
財務キャッシュフロー
|
-
|
140,013
|
4
|
963
|
138
|
380,054
|
8
|
789
|
1,708
|
1,526
|
274,814
|
4,783
|
800
|
3,813
|
864
|
347
|
66
|
141,279
|
190
|
1,458
|
0
|
1,070
|
0
|
132
|
0
|
45
|
0
|
-
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-32,545
|
-16,963
|
-31,731
|
-12,480
|
-28,490
|