|
(単位:千ドル)
|
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
|
|
株式報酬費用
|
656
|
482
|
458
|
434
|
663
|
483
|
388
|
536
|
534
|
474
|
392
|
353
|
1,256
|
888
|
1,156
|
2,813
|
2,133
|
4,148
|
2,868
|
5,605
|
3,731
|
5,456
|
5,725
|
5,888
|
7,598
|
10,161
|
9,197
|
10,768
|
12,943
|
15,922
|
14,840
|
18,915
|
20,190
|
21,382
|
21,660
|
21,986
|
23,308
|
24,611
|
23,103
|
22,730
|
|
営業キャッシュフロー
|
-3,948
|
-5,315
|
-4,803
|
-7,217
|
-6,637
|
-7,097
|
-6,448
|
-6,292
|
-6,681
|
-7,668
|
-5,913
|
-9,794
|
-9,500
|
-8,682
|
-10,627
|
-17,568
|
-23,274
|
-18,896
|
-15,735
|
-20,554
|
-27,216
|
-25,394
|
-26,777
|
-28,841
|
-32,653
|
-33,537
|
-22,758
|
-27,564
|
-5,821
|
-55,349
|
-53,548
|
-30,362
|
-53,467
|
-30,110
|
-18,631
|
-26,202
|
-43,375
|
-32,423
|
1,046
|
-18,653
|
|
資本的支出
|
-11
|
-12
|
-77
|
-7
|
-3
|
-4
|
-4
|
-1
|
-15
|
-10
|
-9
|
0
|
-
|
-
|
-4
|
-2
|
-10
|
-2
|
-15
|
-21
|
-30
|
-19
|
-259
|
0
|
-214
|
-242
|
-67
|
-181
|
-71
|
-133
|
-371
|
-7
|
-98
|
-52
|
-90
|
-30
|
-338
|
-13
|
-58
|
-71
|
|
投資キャッシュフロー
|
-11
|
-12
|
-77
|
-7
|
-3
|
-4
|
-4
|
-1
|
-15
|
-10
|
-9
|
0
|
-
|
-
|
-4
|
-2
|
-10
|
-2
|
-15
|
-21
|
-30
|
-19
|
-259
|
0
|
-214
|
-53,242
|
-67
|
-181
|
-71
|
-133
|
-371
|
-7
|
-98
|
-52
|
-90
|
-30
|
-338
|
-13
|
-58
|
-71
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,000
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
833
|
7,238
|
0
|
0
|
0
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70,000
|
70,000
|
|
財務キャッシュフロー
|
-
|
-
|
-
|
9,953
|
15,040
|
74
|
129
|
8,638
|
-694
|
1,395
|
789
|
8,541
|
38,154
|
19,821
|
518
|
193,892
|
629
|
12,265
|
27,427
|
2,089
|
8,029
|
1,971
|
438
|
690
|
31,101
|
75,464
|
176,949
|
1,065
|
51,565
|
246,080
|
33,370
|
-2
|
-1,187
|
14,378
|
30,405
|
14,244
|
29,270
|
34,542
|
21,268
|
16,385
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-26,232
|
-43,713
|
-32,436
|
988
|
-18,724
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
-22.1
|
-36.0
|
-21.6
|
0.6
|
-9.6
|