|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
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
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,942
|
1,972
|
1,935
|
-
|
2,412
|
2,465
|
2,092
|
2,213
|
2,191
|
2,285
|
2,849
|
2,849
|
2,909
|
2,963
|
2,892
|
3,016
|
2,984
|
3,557
|
2,907
|
4,627
|
3,296
|
3,929
|
3,247
|
2,199
|
2,253
|
2,199
|
2,680
|
2,720
|
2,719
|
3,481
|
3,214
|
3,162
|
4,904
|
4,432
|
4,540
|
4,471
|
4,642
|
4,719
|
4,498
|
4,341
|
4,772
|
4,101
|
4,088
|
3,833
|
|
株式報酬費用
|
774
|
645
|
638
|
731
|
611
|
614
|
599
|
600
|
500
|
464
|
452
|
100
|
400
|
429
|
376
|
800
|
600
|
687
|
600
|
1,167
|
847
|
765
|
737
|
1,278
|
1,068
|
997
|
469
|
914
|
981
|
1,211
|
531
|
1,004
|
982
|
879
|
927
|
2,072
|
1,064
|
1,340
|
1,349
|
2,137
|
1,771
|
1,637
|
1,601
|
2,114
|
1,491
|
2,187
|
1,775
|
2,205
|
1,433
|
1,166
|
1,198
|
2,259
|
870
|
1,698
|
1,318
|
870
|
766
|
4,190
|
|
営業キャッシュフロー
|
3,254
|
3,666
|
1,401
|
2,402
|
1,903
|
-
|
-1,515
|
5,913
|
7,161
|
-2,900
|
-9,234
|
3,703
|
2,475
|
-1,016
|
270
|
5,727
|
12,869
|
-631
|
2,564
|
10,303
|
19,402
|
-2,124
|
1,410
|
24,115
|
3,180
|
16,803
|
13,273
|
4,666
|
3,818
|
-760
|
12,787
|
12,355
|
-14,249
|
-5,351
|
17,162
|
16,569
|
-8,456
|
1,929
|
-24,927
|
15,505
|
-2,831
|
-73,365
|
-29,038
|
18,141
|
140,627
|
4,320
|
46,865
|
119,248
|
70,311
|
12,074
|
6,011
|
82,401
|
7,470
|
24,234
|
5,681
|
4,217
|
20,114
|
18,239
|
|
資本的支出
|
-808
|
-1,001
|
-462
|
-1,233
|
-425
|
-99
|
-232
|
-195
|
-249
|
-1,075
|
-2,588
|
-261
|
-929
|
-793
|
-582
|
-451
|
-757
|
-572
|
-982
|
-1,634
|
-2,408
|
-1,498
|
-1,090
|
-2,296
|
-657
|
-1,068
|
-1,003
|
-1,286
|
-1,116
|
-1,192
|
-1,109
|
-455
|
-478
|
-898
|
-962
|
-1,528
|
-1,169
|
-956
|
-1,186
|
-1,816
|
-1,888
|
-2,280
|
-2,096
|
-1,752
|
-2,915
|
-2,023
|
-3,678
|
-3,996
|
-3,425
|
-2,875
|
-2,210
|
-2,849
|
-1,124
|
-2,531
|
-1,886
|
-1,967
|
-2,191
|
-2,117
|
|
投資キャッシュフロー
|
-856
|
-1,051
|
-551
|
-1,298
|
-477
|
-
|
45,832
|
-362
|
-442
|
-29,824
|
-2,588
|
-45,620
|
3,269
|
-513
|
-582
|
-451
|
6,282
|
-29,319
|
-705
|
-3,769
|
-1,908
|
-3,398
|
-1,090
|
-2,296
|
-86,873
|
-1,121
|
-1,027
|
-1,288
|
-1,239
|
-3,124
|
-1,245
|
-429
|
-368
|
-898
|
-962
|
-1,528
|
-1,169
|
-956
|
-1,186
|
-26,286
|
-1,888
|
-4,686
|
-2,096
|
-1,752
|
-2,915
|
-37,111
|
-3,496
|
-3,996
|
-3,408
|
-2,875
|
-2,210
|
-2,849
|
-1,124
|
-2,531
|
-1,886
|
-1,967
|
-2,191
|
-2,117
|
|
自己株式の取得による支出
|
-
|
-
|
374
|
0
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,885
|
1,815
|
300
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,937
|
31,760
|
4,723
|
14,768
|
6,403
|
6,368
|
14,945
|
11,920
|
4,077
|
314
|
0
|
0
|
6,519
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
62,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
937
|
23,125
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
6,005
|
504
|
-5,009
|
0
|
1,250
|
1,250
|
6,250
|
7,374
|
7,500
|
5,000
|
0
|
71,376
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-4,010
|
-6,156
|
-2,726
|
-3,662
|
-2,946
|
-
|
-33,856
|
-425
|
-102
|
8,321
|
10,858
|
44,081
|
-7,294
|
-1,186
|
2,778
|
-4,043
|
-3,211
|
7,831
|
-2,430
|
1,838
|
-1,024
|
-548
|
-7,583
|
-1,273
|
60,527
|
-915
|
-5,149
|
-3,417
|
-7,025
|
-8,176
|
-9,295
|
-5,383
|
-735
|
-2,186
|
-4,599
|
-21,402
|
6,818
|
-2,827
|
38,004
|
15,434
|
-12,569
|
78,225
|
31,308
|
-17,321
|
-107,661
|
6,075
|
-46,681
|
-114,871
|
-53,273
|
-6,416
|
-15,653
|
-15,193
|
-11,926
|
-4,077
|
-4,725
|
-1,756
|
-6
|
-6,519
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,703
|
3,795
|
2,250
|
17,923
|
16,122
|
|
FCFマージン(%)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.0
|
1.3
|
0.8
|
7.2
|
6.8
|