|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
239
|
451
|
293
|
683
|
504
|
504
|
503
|
518
|
506
|
512
|
405
|
636
|
270
|
361
|
391
|
1,027
|
491
|
232
|
356
|
328
|
344
|
346
|
282
|
406
|
324
|
338
|
331
|
335
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27
|
26
|
27
|
26
|
27
|
26
|
35
|
18
|
27
|
26
|
27
|
26
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業キャッシュフロー
|
1,975
|
2,149
|
2,084
|
-174
|
-1,549
|
1,896
|
776
|
-
|
1,250
|
-361
|
2,576
|
923
|
398
|
1,638
|
2,633
|
191
|
227
|
-1,291
|
6,072
|
6,171
|
1,864
|
897
|
6,853
|
-2,993
|
4,120
|
4,236
|
3,949
|
4,823
|
-2,227
|
3,373
|
3,523
|
-1,230
|
2,883
|
4,970
|
1,886
|
763
|
3,653
|
5,270
|
1,974
|
|
資本的支出
|
-61
|
-84
|
-74
|
-186
|
-56
|
-28
|
-234
|
-354
|
-188
|
-109
|
-134
|
-1,286
|
-1,613
|
-991
|
-508
|
-159
|
-493
|
-814
|
-285
|
-627
|
-329
|
-467
|
-1,486
|
-53
|
-379
|
-489
|
-270
|
-189
|
-121
|
-1,168
|
-96
|
-479
|
-113
|
-1,617
|
-341
|
-622
|
-125
|
215
|
-633
|
|
投資キャッシュフロー
|
552
|
-3,725
|
-3,747
|
1,180
|
3,148
|
-1,881
|
-6,095
|
-
|
-6,626
|
686
|
-12,311
|
-6,946
|
-17,185
|
183
|
-28,577
|
6,743
|
-53,232
|
-14,774
|
-790
|
-18,610
|
-20,255
|
-10,878
|
-14,721
|
-77,175
|
-19,436
|
-3,841
|
12,323
|
-16,860
|
9,274
|
10,117
|
-25,866
|
124
|
-7,038
|
7,610
|
-11,869
|
-7,665
|
-8,784
|
-6,272
|
-19,676
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
275
|
0
|
0
|
0
|
212
|
215
|
0
|
0
|
-
|
-
|
-
|
0
|
813
|
184
|
0
|
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
|
-1,162
|
-1,254
|
4,703
|
-100
|
-7,867
|
-13,821
|
3,594
|
-
|
6,620
|
3,134
|
3,211
|
4,438
|
177
|
15,505
|
15,599
|
18,152
|
79,608
|
20,309
|
560
|
35,603
|
17,630
|
33,988
|
43,725
|
-6,178
|
-6,637
|
5,771
|
-35,530
|
14,882
|
1,875
|
12,510
|
-2,348
|
14,340
|
-9,290
|
22,000
|
-25,915
|
28,559
|
-11,928
|
8,546
|
16,726
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,545
|
141
|
3,528
|
5,485
|
1,341
|
|
FCFマージン(%)
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.3
|
1.3
|
30.3
|
46.6
|
11.2
|