|
(単位:千ドル)
|
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
|
|
株式報酬費用
|
529
|
1,056
|
1,491
|
1,375
|
1,521
|
1,672
|
1,927
|
1,750
|
2,000
|
2,344
|
2,053
|
1,663
|
1,514
|
-1,488
|
375
|
555
|
495
|
1,008
|
1,473
|
1,238
|
1,055
|
1,194
|
906
|
860
|
877
|
855
|
772
|
780
|
805
|
802
|
791
|
697
|
1,620
|
1,495
|
1,479
|
1,664
|
|
営業キャッシュフロー
|
-7,567
|
-7,353
|
-7,041
|
-9,172
|
-12,708
|
-
|
945
|
-11,943
|
-17,682
|
-18,161
|
-12,683
|
-10,712
|
-7,069
|
169
|
-7,700
|
-3,800
|
-4,000
|
-4,000
|
-5,100
|
-3,600
|
-2,000
|
-1,400
|
-1,900
|
-2,900
|
-5,200
|
-5,500
|
-9,000
|
-9,000
|
-6,700
|
-5,900
|
-8,100
|
-10,000
|
-10,400
|
-10,000
|
-14,000
|
-16,500
|
|
資本的支出
|
-53
|
-56
|
-228
|
-318
|
-220
|
-657
|
-619
|
-472
|
-133
|
-124
|
-171
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-17
|
-6
|
0
|
0
|
-31
|
-61
|
0
|
-55
|
0
|
|
投資キャッシュフロー
|
3,771
|
-10,655
|
7,574
|
-28,397
|
-3,661
|
-
|
-2,079
|
756
|
6,097
|
-406
|
19,356
|
17,272
|
12,722
|
-9,139
|
-1
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,028
|
-16
|
-6
|
0
|
0
|
-35,987
|
36,289
|
0
|
-55
|
0
|
|
財務キャッシュフロー
|
5,241
|
87,159
|
-1,797
|
-1,340
|
-1,771
|
-
|
3
|
28,518
|
1,770
|
6,467
|
9
|
-23,154
|
-407
|
24,515
|
166
|
42,393
|
27
|
-29
|
-3
|
-39
|
-34
|
-110
|
7,440
|
-55
|
6
|
-24
|
24,777
|
-75
|
-8
|
-10
|
-2
|
51,877
|
-2,322
|
70,349
|
1,325
|
9
|
|
フリーキャッシュフロー
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-10,031
|
-10,461
|
-10,000
|
-14,055
|
-16,500
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|