|
(単位:千ドル)
|
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
|
|
株式報酬費用
|
1,574
|
2,057
|
2,240
|
2,206
|
6,801
|
4,807
|
7,225
|
2,689
|
3,141
|
3,388
|
3,476
|
3,614
|
3,578
|
4,611
|
7,894
|
4,598
|
5,200
|
6,152
|
6,943
|
9,148
|
11,336
|
11,403
|
11,056
|
11,148
|
11,011
|
10,172
|
10,606
|
9,900
|
9,505
|
9,034
|
10,039
|
10,693
|
10,260
|
10,548
|
|
営業キャッシュフロー
|
-
|
1,007
|
-13,833
|
-9,783
|
-337
|
-7,368
|
-4,139
|
16,064
|
-14,885
|
-5,966
|
-3,859
|
-3,098
|
-6,496
|
5,833
|
-2,810
|
-6,563
|
-25,125
|
-19,420
|
-20,604
|
-29,657
|
-43,697
|
-12,593
|
-25,265
|
-11,937
|
-64,996
|
-8,244
|
18,866
|
-17,615
|
-8,244
|
13,871
|
44,966
|
-1,940
|
18,711
|
1,137
|
|
資本的支出
|
-90
|
-138
|
-1,036
|
-557
|
-594
|
-4,827
|
-16,595
|
-11,094
|
-3,741
|
-991
|
-202
|
-484
|
-350
|
-215
|
-468
|
-559
|
-1,446
|
-3,585
|
-3,390
|
-1,295
|
-1,176
|
-3,234
|
-4,421
|
-3,384
|
-473
|
-1,359
|
-2,198
|
-734
|
-355
|
-511
|
-651
|
-1,146
|
-654
|
-867
|
|
投資キャッシュフロー
|
-
|
-138
|
-1,036
|
-557
|
-590
|
-4,827
|
-16,595
|
-11,094
|
-3,741
|
-991
|
-6,340
|
-484
|
-350
|
-146,183
|
5,157
|
21,420
|
24,813
|
-9,454
|
2,099
|
-1,525
|
19,768
|
-10,078
|
-12,316
|
-13,056
|
26,241
|
27,721
|
7,459
|
-29,088
|
-12,665
|
-1,096
|
-24,077
|
-9,016
|
5,639
|
14,628
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
50,019
|
0
|
0
|
0
|
-
|
-
|
10,000
|
0
|
|
長期借入金の返済による支出
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-
|
444
|
983
|
1,089
|
58,460
|
430
|
1,073
|
914
|
103,407
|
155
|
313
|
109,455
|
569
|
131
|
625
|
1,464
|
286
|
411
|
24,404
|
626
|
175
|
117,662
|
88,144
|
-2,458
|
-3,298
|
-3,223
|
-4,249
|
-2,446
|
-1,801
|
8,238
|
-5,509
|
-13,456
|
-11,173
|
-6,140
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,360
|
44,315
|
-3,086
|
18,057
|
270
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.0
|
26.6
|
-1.8
|
9.7
|
0.1
|