|
(単位:千ドル)
|
1Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
|
減価償却費
|
50,000
|
49,000
|
49,000
|
48,000
|
45,000
|
34,000
|
29,000
|
28,000
|
28,000
|
20,000
|
16,000
|
16,000
|
14,000
|
13,000
|
13,000
|
13,000
|
13,000
|
5,700
|
5,700
|
4,600
|
4,000
|
|
株式報酬費用
|
13,000
|
11,000
|
7,000
|
10,000
|
8,000
|
11,000
|
8,000
|
7,000
|
8,000
|
11,000
|
9,000
|
11,000
|
8,000
|
5,000
|
8,000
|
7,000
|
6,000
|
4,600
|
5,700
|
5,900
|
6,100
|
|
営業キャッシュフロー
|
-31,000
|
52,000
|
-33,000
|
15,000
|
-19,000
|
9,000
|
-42,000
|
-24,000
|
-187,000
|
-10,000
|
99,000
|
-56,000
|
-31,000
|
-15,000
|
-15,000
|
-13,000
|
3,000
|
41,500
|
-18,000
|
3,900
|
18,300
|
|
資本的支出
|
-1,000
|
-3,000
|
-2,000
|
-2,000
|
-2,000
|
-2,000
|
-1,000
|
-3,000
|
-1,000
|
-2,000
|
-2,000
|
-1,000
|
-2,000
|
-2,000
|
-1,000
|
-2,000
|
0
|
-100
|
-900
|
-800
|
-900
|
|
投資キャッシュフロー
|
-39,000
|
-117,000
|
176,000
|
-63,000
|
-2,000
|
96,000
|
53,000
|
64,000
|
9,000
|
50,000
|
-38,000
|
114,000
|
36,000
|
-66,000
|
-26,000
|
41,000
|
7,000
|
38,700
|
38,500
|
14,300
|
-22,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
20,000
|
4,000
|
|
財務キャッシュフロー
|
4,000
|
9,000
|
4,000
|
1,000
|
4,000
|
1,000
|
3,000
|
0
|
3,000
|
0
|
2,000
|
0
|
-213,000
|
46,000
|
1,000
|
0
|
2,000
|
100
|
-8,800
|
-20,000
|
-2,700
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,000
|
41,400
|
-18,900
|
3,100
|
17,400
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.1
|
28.8
|
-15.5
|
2.4
|
12.3
|