|
(単位:千ドル)
|
1Q13
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
189
|
246
|
317
|
432
|
501
|
386
|
596
|
655
|
791
|
1,309
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
-40
|
16
|
-33
|
-14
|
-2
|
-3
|
-15
|
-139
|
-390
|
-271
|
-212
|
-547
|
-341
|
-384
|
-586
|
-1,059
|
-388
|
-1,215
|
-1,119
|
-1,354
|
719
|
1,790
|
237
|
2,658
|
2,139
|
4,578
|
-111
|
1,372
|
2,230
|
2,081
|
4,029
|
1,148
|
-15,678
|
997
|
5,104
|
4,409
|
1,368
|
2,995
|
7,877
|
3,817
|
2,415
|
4,505
|
5,196
|
9,124
|
2,555
|
4,559
|
4,935
|
5,807
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-10
|
-50
|
-446
|
-207
|
-318
|
-329
|
-1,211
|
-413
|
-585
|
-1,185
|
-908
|
-445
|
-884
|
-552
|
-792
|
-586
|
-600
|
-3,223
|
-2,479
|
-2,274
|
-2,625
|
-9,541
|
-5,994
|
-7,651
|
-16,552
|
-9,863
|
-8,012
|
-12,905
|
-22,189
|
-8,762
|
-8,447
|
-8,823
|
-6,428
|
-8,505
|
-6,859
|
-7,300
|
-5,425
|
-8,316
|
|
投資キャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-7,426
|
-3,523
|
-529
|
-12,427
|
-4,817
|
-8,613
|
-2,728
|
-94,756
|
-32,887
|
-57,765
|
-84,379
|
10,273
|
-11,272
|
-11,563
|
-36,683
|
-1,111
|
35,830
|
-68,810
|
-5,908
|
752
|
36,047
|
-56,235
|
157,990
|
-47,195
|
-6,183
|
-16,751
|
-37,845
|
-1,305
|
-9,810
|
-15,294
|
22,884
|
7,271
|
-263
|
-1,794
|
-11,227
|
-156
|
9,104
|
-11,269
|
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
295
|
294
|
300
|
386
|
366
|
370
|
377
|
384
|
382
|
195
|
200
|
202
|
201
|
603
|
266
|
359
|
938
|
445
|
550
|
|
財務キャッシュフロー
|
50
|
0
|
10
|
10
|
0
|
3
|
16
|
10,203
|
14,500
|
0
|
25,142
|
16,604
|
14
|
-1
|
-
|
-
|
4,207
|
-1
|
87,453
|
87,111
|
576
|
490
|
3,740
|
10,416
|
32,208
|
2,876
|
-3
|
56,288
|
5,387
|
-1,662
|
-506
|
12,466
|
-121,685
|
5,559
|
108
|
6,289
|
30,333
|
9,362
|
-5,581
|
-1,176
|
-4,647
|
-34,440
|
-9,794
|
1,322
|
6,825
|
3,083
|
-4,651
|
-4,053
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
619
|
-4,303
|
-2,741
|
-490
|
-2,508
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.2
|
-15.5
|
-9.7
|
-1.7
|
-8.4
|