|
(単位:千ドル)
|
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
|
3,900
|
4,093
|
4,860
|
4,715
|
4,729
|
4,967
|
5,568
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
-
|
3,840
|
4,595
|
6,329
|
16,281
|
12,142
|
29,681
|
30,838
|
33,426
|
36,636
|
39,588
|
40,022
|
34,978
|
39,378
|
31,418
|
28,151
|
36,992
|
35,713
|
35,447
|
31,821
|
26,148
|
25,016
|
24,945
|
25,582
|
26,335
|
33,129
|
32,277
|
|
営業キャッシュフロー
|
-
|
-12,595
|
-3,060
|
-7,186
|
-8,781
|
27,200
|
-31,149
|
-10,869
|
-17,014
|
-2,691
|
-7,908
|
-13,190
|
-16,680
|
-27,634
|
-12,128
|
-8,861
|
24,990
|
-8,390
|
-7,377
|
11,132
|
-4,948
|
5,002
|
5,220
|
17,288
|
25,798
|
28,924
|
22,434
|
|
資本的支出
|
-
|
-1,171
|
-4,209
|
-10,221
|
-2,329
|
-11,893
|
-5,126
|
-8,079
|
-2,934
|
-20,254
|
-3,549
|
-2,387
|
-6,428
|
-2,631
|
-8,529
|
-3,494
|
-4,464
|
-325
|
-2,693
|
-1,603
|
-1,762
|
-1,996
|
-4,969
|
-2,605
|
-9,852
|
-6,046
|
-10,191
|
|
投資キャッシュフロー
|
-
|
-125,264
|
32,479
|
9,742
|
-37,570
|
20,240
|
-267,435
|
-35,399
|
-244,505
|
-403,943
|
-110,664
|
87,683
|
13,952
|
61,521
|
72,595
|
219,530
|
104,978
|
7,677
|
-37,245
|
33,684
|
7,991
|
66,316
|
70,909
|
-178,885
|
-69,954
|
-344
|
36,151
|
|
財務キャッシュフロー
|
-
|
-20,909
|
1,930
|
3,766
|
281,361
|
5,193
|
-17,581
|
932,263
|
751
|
934
|
2,603
|
5,452
|
-181,199
|
-8,390
|
-5,012
|
-5,713
|
-205,158
|
-2,682
|
-117,827
|
-1,880
|
-6,793
|
-1,109
|
-7,317
|
828
|
982
|
2,097
|
8,854
|
|
フリーキャッシュフロー
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
251
|
14,683
|
15,946
|
22,878
|
12,243
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2
|
10.2
|
10.7
|
14.5
|
7.1
|