|
(単位:千ドル)
|
4Q11
|
1Q12
|
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
|
2Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
減価償却費
|
511
|
606
|
1,437
|
1,744
|
1,829
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,789
|
4,762
|
4,913
|
5,039
|
5,060
|
5,107
|
5,553
|
5,610
|
5,728
|
5,889
|
5,866
|
5,912
|
7,011
|
8,671
|
8,485
|
8,720
|
9,234
|
9,537
|
10,590
|
11,201
|
12,244
|
13,088
|
13,713
|
14,607
|
|
株式報酬費用
|
158
|
258
|
212
|
289
|
300
|
303
|
318
|
355
|
363
|
314
|
342
|
324
|
2,096
|
449
|
670
|
560
|
809
|
540
|
670
|
744
|
870
|
770
|
634
|
837
|
1,072
|
1,090
|
1,095
|
915
|
1,088
|
908
|
1,488
|
851
|
1,999
|
2,075
|
4,367
|
2,458
|
3,280
|
2,710
|
3,031
|
3,043
|
2,939
|
-
|
5,334
|
5,247
|
5,274
|
4,187
|
4,199
|
4,555
|
4,423
|
4,601
|
4,763
|
4,866
|
4,922
|
6,691
|
|
営業キャッシュフロー
|
10,251
|
4,774
|
-934
|
13,458
|
7,360
|
-6,070
|
-4,110
|
10,463
|
-7,420
|
-2,415
|
9,169
|
7,207
|
-
|
10,233
|
20,982
|
8,915
|
-5,614
|
17,907
|
-
|
8,123
|
13,553
|
1,527
|
8,294
|
10,540
|
8,378
|
14,588
|
11,576
|
7,391
|
14,499
|
1,655
|
21,462
|
21,985
|
25,594
|
6,290
|
-10,988
|
-11,663
|
-12,259
|
-2,408
|
6,431
|
10,283
|
-
|
21,464
|
-2,261
|
13,044
|
9,262
|
41,594
|
30,900
|
29,326
|
19,831
|
73,004
|
49,566
|
14,503
|
-8,717
|
73,867
|
|
資本的支出
|
-606
|
-712
|
-453
|
-1,380
|
-1,921
|
-2,359
|
-6,044
|
-5,817
|
-4,469
|
-5,489
|
-8,431
|
-9,053
|
-6,103
|
-4,091
|
-2,409
|
-3,161
|
-4,873
|
-3,498
|
-5,091
|
-3,764
|
-2,606
|
-3,490
|
-2,451
|
-2,903
|
-2,642
|
-3,862
|
-10,410
|
-4,125
|
-4,424
|
-3,753
|
-3,775
|
-3,093
|
-1,307
|
-1,009
|
-1,627
|
-2,896
|
-6,678
|
-8,298
|
-20,929
|
-14,206
|
-9,284
|
-
|
-8,696
|
-14,459
|
-11,975
|
-22,297
|
-17,066
|
-16,057
|
-8,008
|
-8,375
|
-12,344
|
-9,981
|
-11,015
|
-8,086
|
|
投資キャッシュフロー
|
-9,452
|
-712
|
302
|
-23,265
|
-34,064
|
-2,695
|
-29,675
|
-5,817
|
-4,426
|
-5,082
|
-8,348
|
-7,537
|
-
|
10,642
|
-2,409
|
-3,161
|
-4,873
|
-23,240
|
-
|
-3,764
|
-2,606
|
-33,212
|
-2,824
|
-5,280
|
-12,134
|
-3,862
|
-12,412
|
-32,115
|
-4,726
|
-3,538
|
-3,775
|
-66,543
|
-1,307
|
2,004
|
-2,122
|
-2,896
|
-13,843
|
-8,413
|
-23,839
|
-42,206
|
-33,291
|
-
|
-59,633
|
-83,102
|
-12,995
|
-23,581
|
-17,381
|
-16,057
|
-8,008
|
-8,375
|
-12,344
|
-9,981
|
-11,015
|
-13,419
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,004
|
5,000
|
0
|
7,389
|
-
|
-
|
5,002
|
-1
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,860
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
51,750
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
2,043
|
1,522
|
87
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,750
|
7,750
|
4,000
|
4,495
|
750
|
10,750
|
750
|
750
|
|
財務キャッシュフロー
|
-310
|
-4,050
|
-1,444
|
10,924
|
27,668
|
61,116
|
-981
|
1,499
|
401
|
-2,019
|
-2,579
|
-926
|
-
|
-21,622
|
-17,495
|
-5,576
|
55,838
|
-16,611
|
-
|
-1,431
|
-9,832
|
-1,333
|
32,025
|
-1,651
|
-1,702
|
-474
|
-6,615
|
-367
|
-2,819
|
-900
|
101,033
|
97,975
|
-15,983
|
-1,535
|
-2,401
|
-3,726
|
-1,916
|
-1,851
|
-1,729
|
-3,851
|
-
|
96,106
|
-5,141
|
38,136
|
-22,522
|
-1,463
|
-21,252
|
-17,111
|
537
|
-656
|
-35,412
|
-24,233
|
-11,944
|
-4,633
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
64,629
|
37,222
|
4,522
|
-19,732
|
65,781
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
6.3
|
3.9
|
0.4
|
-1.9
|
5.8
|