|
(単位:千ドル)
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
2Q20
|
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
|
199
|
199
|
199
|
198
|
244
|
-
|
492
|
333
|
298
|
375
|
341
|
417
|
415
|
415
|
415
|
438
|
438
|
441
|
440
|
472
|
475
|
475
|
473
|
407
|
0
|
823
|
378
|
|
営業キャッシュフロー
|
1,789
|
-21,486
|
-14,832
|
8,183
|
3,065
|
-30,091
|
-
|
54,623
|
21,505
|
26,405
|
29,543
|
9,181
|
20,347
|
15,824
|
6,038
|
10,356
|
8,403
|
22,466
|
6,193
|
-3,412
|
12,898
|
-464
|
25,904
|
22,581
|
-4,213
|
32,900
|
18,453
|
|
資本的支出
|
111
|
-
|
260
|
-925
|
-71
|
-259
|
-
|
-
|
-
|
417
|
215
|
-89
|
-693
|
-238
|
-530
|
-2,320
|
-32
|
-190
|
386
|
246
|
-1,029
|
644
|
-2,018
|
-194
|
-511
|
-1,248
|
-421
|
|
投資キャッシュフロー
|
-6,428
|
-42,544
|
-81,715
|
-58,160
|
-15,995
|
-249,487
|
-
|
-92,574
|
-85,310
|
-14,451
|
-45,896
|
56,081
|
-108,825
|
-77,742
|
-67,969
|
-58,706
|
-6,704
|
-26,285
|
-39,143
|
-57,640
|
-65,505
|
-83,747
|
-63,060
|
-61,079
|
-60,282
|
-88,087
|
-141,432
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
700
|
700
|
842
|
843
|
850
|
843
|
1,115
|
1,112
|
1,115
|
1,112
|
1,391
|
1,657
|
1,666
|
1,658
|
1,991
|
1,981
|
|
自己株式の取得による支出
|
-
|
-
|
263
|
108
|
1,283
|
-
|
1,515
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,719
|
2,315
|
1,902
|
1,890
|
1,399
|
0
|
0
|
0
|
618
|
2,869
|
-312
|
8,556
|
|
財務キャッシュフロー
|
8,267
|
105,207
|
72,097
|
109,723
|
72,976
|
304,421
|
-
|
209,063
|
54,449
|
3,378
|
-124,250
|
65,129
|
25,575
|
-151,903
|
105,284
|
108,322
|
-22,748
|
30,633
|
-59,238
|
92,292
|
103,914
|
104,400
|
85,788
|
127,153
|
45,114
|
-30,558
|
189,683
|
|
フリーキャッシュフロー
|
|
-
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,886
|
22,387
|
-4,724
|
31,652
|
18,032
|
|
FCFマージン(%)
|
|
-
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38.7
|
35.7
|
-7.3
|
48.8
|
26.3
|