|
(単位:千ドル)
|
2011/12
|
2012/12
|
2013/12
|
2014/12
|
2015/12
|
2016/12
|
2017/12
|
2018/12
|
2019/12
|
2020/12
|
2021/12
|
2022/12
|
2023/12
|
2024/12
|
2025/12
|
|
減価償却費
|
1,095
|
1,079
|
1,226
|
1,762
|
1,677
|
2,410
|
2,200
|
2,388
|
4,100
|
3,300
|
3,000
|
6,500
|
11,100
|
10,300
|
11,400
|
|
株式報酬費用
|
5,569
|
8,348
|
9,538
|
15,274
|
20,838
|
25,585
|
30,670
|
35,696
|
34,776
|
17,204
|
20,820
|
24,397
|
36,620
|
43,385
|
51,565
|
|
営業キャッシュフロー
|
-34,351
|
-64,330
|
-49,340
|
-47,518
|
-37,083
|
-50,383
|
134,053
|
-49,500
|
-85,423
|
55,454
|
299,440
|
240,110
|
388,571
|
479,064
|
651,558
|
|
資本的支出
|
-829
|
-1,413
|
-2,298
|
-1,368
|
-2,360
|
-3,137
|
-1,350
|
-4,663
|
-4,040
|
-2,504
|
-1,457
|
-4,810
|
-15,294
|
-10,696
|
-6,970
|
|
投資キャッシュフロー
|
-829
|
-1,413
|
-47,870
|
-32,951
|
5,888
|
-76,766
|
-163,732
|
2,493
|
-5,549
|
78,354
|
-406,289
|
-487,005
|
-96,909
|
-262,723
|
-545,813
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
199,998
|
150,117
|
350,058
|
200,002
|
402,383
|
250,000
|
342,372
|
|
財務キャッシュフロー
|
4,748
|
112,817
|
25,064
|
114,501
|
13,098
|
150,621
|
131,655
|
-63,797
|
153,215
|
-106,284
|
77,865
|
362,371
|
-407,987
|
-218,861
|
-85,174
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
297,983
|
235,300
|
373,277
|
468,368
|
644,588
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
67.2
|
35.6
|
45.0
|
46.1
|
46.2
|