|
(単位:千ドル)
|
4Q11
|
1Q12
|
2Q12
|
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
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
1,059
|
986
|
1,195
|
1,182
|
1,160
|
1,202
|
1,068
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
289
|
320
|
312
|
280
|
237
|
422
|
365
|
368
|
111
|
427
|
377
|
390
|
411
|
554
|
509
|
498
|
662
|
817
|
661
|
798
|
1,116
|
1,182
|
1,283
|
1,475
|
1,867
|
7,565
|
1,322
|
1,177
|
982
|
1,386
|
1,443
|
1,311
|
1,947
|
-207
|
2,240
|
1,920
|
1,433
|
2,259
|
2,797
|
2,863
|
3,166
|
2,545
|
4,081
|
3,876
|
3,813
|
3,717
|
4,150
|
3,561
|
3,815
|
3,590
|
3,891
|
3,394
|
2,255
|
2,863
|
2,548
|
2,215
|
2,458
|
|
営業キャッシュフロー
|
7,307
|
-1,690
|
5,224
|
2,201
|
4,812
|
6,068
|
3,564
|
7,526
|
8,005
|
13,596
|
6,722
|
4,903
|
-
|
3,983
|
10,900
|
8,906
|
15,273
|
7,680
|
-1,037
|
11,314
|
5,844
|
15,460
|
-
|
-
|
6,981
|
9,592
|
4,471
|
10,842
|
10,013
|
8,462
|
5,470
|
10,051
|
13,022
|
1,045
|
3,568
|
5,865
|
2,587
|
-2,431
|
4,294
|
2,062
|
4,472
|
-1,869
|
3,088
|
2,709
|
481
|
-3,618
|
-8,293
|
6,485
|
3,638
|
-126
|
-1,069
|
5,016
|
1,582
|
-130
|
-189
|
6,870
|
4,637
|
|
資本的支出
|
-447
|
-225
|
-922
|
-147
|
-213
|
-36
|
-75
|
-126
|
-206
|
-277
|
-401
|
-243
|
-633
|
-257
|
-878
|
-895
|
-7,197
|
-6,418
|
-3,451
|
-2,739
|
-1,406
|
-1,675
|
-2,242
|
-2,589
|
-2,474
|
-2,543
|
-740
|
-1,210
|
-163
|
-1,030
|
-1,101
|
-428
|
-268
|
-723
|
-185
|
-271
|
-449
|
-417
|
-2,315
|
-1,284
|
-1,127
|
-1,326
|
-1,940
|
-1,691
|
-2,529
|
-1,389
|
-1,457
|
-741
|
-1,840
|
-1,808
|
-3,403
|
-1,216
|
-1,307
|
-2,824
|
-1,467
|
-1,887
|
-648
|
|
投資キャッシュフロー
|
-447
|
-225
|
-922
|
-147
|
-213
|
99
|
37
|
158
|
-549
|
-277
|
-401
|
-20,242
|
-
|
-6,007
|
-6,897
|
-4,385
|
-12,940
|
-1,667
|
-2,951
|
-2,490
|
345
|
-425
|
-
|
-
|
-724
|
207
|
7,260
|
-55,143
|
-2,581
|
-1,917
|
-1,516
|
2,100
|
41,024
|
-92,503
|
-2,299
|
6,729
|
16,809
|
1,734
|
-2,317
|
-1,295
|
-1,240
|
-1,326
|
-1,940
|
-1,691
|
-2,529
|
-1,389
|
-1,457
|
-741
|
-1,840
|
-1,808
|
-3,403
|
-1,816
|
-1,307
|
1,672
|
-539
|
-1,732
|
198
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
0
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
3,969
|
5,575
|
3,971
|
0
|
0
|
5,514
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
8,400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
24,999
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-118
|
108
|
-362
|
-159
|
-348
|
761
|
-427
|
2,161
|
-8,187
|
5,504
|
-3,666
|
2,428
|
-
|
1,897
|
5
|
48
|
-31
|
-23,968
|
309
|
68
|
245
|
41
|
-
|
-
|
4
|
-1,223
|
-27,626
|
0
|
-55
|
-119
|
-30,000
|
21,699
|
278
|
-141
|
49,658
|
-25,179
|
-28,112
|
-451
|
594
|
-6,982
|
60
|
-862
|
-46
|
-4,611
|
667
|
-1,613
|
-4,943
|
-110
|
342
|
-2,273
|
-1,111
|
-3,991
|
-5,354
|
-5,438
|
179
|
-13
|
-5,279
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
275
|
-2,954
|
-1,656
|
4,983
|
3,989
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-21.3
|
-11.3
|
-5.9
|
17.9
|
13.0
|