|
(単位:千ドル)
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,169
|
12
|
2
|
2
|
2
|
266
|
451
|
874
|
1,823
|
3,230
|
3,199
|
3,125
|
2,471
|
1,862
|
1,926
|
1,619
|
1,067
|
1,086
|
1,076
|
248
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
41
|
-
|
370
|
153
|
176
|
118
|
-
|
1,007
|
1,303
|
743
|
1,074
|
882
|
1,729
|
1,346
|
1,207
|
921
|
0
|
205
|
21
|
21
|
21
|
0
|
|
営業キャッシュフロー
|
-85
|
-36
|
-60
|
-81
|
-68
|
-39
|
-12
|
-122
|
-48
|
-34
|
-164
|
-238
|
-386
|
-
|
-537
|
-546
|
-444
|
-527
|
-134
|
-1,166
|
-3,264
|
-3,483
|
-4,357
|
-7,781
|
-3,392
|
-4,208
|
-6,502
|
-6,906
|
-4,595
|
-3,947
|
-2,986
|
-4,221
|
-2,153
|
-1,926
|
-1,473
|
|
資本的支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3
|
-11
|
-16
|
-35
|
-57
|
-27
|
-4
|
-52
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-30
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
0
|
0
|
-66
|
-42
|
54
|
-
|
-126
|
132
|
-
|
-
|
-
|
-
|
-1,121
|
-1,059
|
-30,784
|
-23,171
|
-15,043
|
-5,143
|
-4
|
108
|
-
|
-
|
2,939
|
0
|
-61
|
-3
|
0
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
133
|
0
|
|
財務キャッシュフロー
|
159
|
0
|
66
|
155
|
7
|
6
|
9
|
162
|
28
|
10
|
571
|
477
|
585
|
-
|
76
|
28
|
440
|
540
|
90
|
14,009
|
1,024
|
3,233
|
48,519
|
33,578
|
-900
|
8,924
|
15,656
|
-194
|
3,838
|
1,953
|
-191
|
3,078
|
799
|
4,793
|
-890
|
|
フリーキャッシュフロー
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-2,986
|
-4,221
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-71.5
|
-152.1
|
-
|
-
|
-
|