|
(単位:千ドル)
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
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
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,000
|
6,000
|
9,000
|
11,000
|
12,000
|
10,000
|
11,000
|
15,000
|
14,000
|
17,000
|
12,000
|
13,000
|
14,000
|
18,000
|
12,000
|
13,000
|
13,000
|
14,000
|
9,000
|
12,000
|
10,000
|
9,000
|
8,000
|
7,000
|
10,000
|
3,000
|
6,000
|
4,000
|
8,000
|
21,000
|
6,000
|
8,000
|
7,000
|
8,000
|
6,000
|
8,000
|
6,000
|
2,000
|
4,000
|
4,000
|
4,000
|
0
|
4,000
|
4,000
|
4,000
|
5,000
|
5,000
|
4,000
|
4,000
|
|
営業キャッシュフロー
|
65,000
|
-63,000
|
-32,000
|
-61,000
|
92,000
|
-102,000
|
-43,000
|
141,000
|
232,000
|
162,000
|
-110,000
|
158,000
|
223,000
|
152,000
|
-84,000
|
157,000
|
322,000
|
149,000
|
-68,000
|
166,000
|
313,000
|
176,000
|
-12,000
|
198,000
|
258,000
|
223,000
|
-130,000
|
139,000
|
215,000
|
170,000
|
-103,000
|
159,000
|
174,000
|
141,000
|
-82,000
|
122,000
|
385,000
|
330,000
|
-37,000
|
223,000
|
303,000
|
154,000
|
-233,000
|
28,000
|
134,000
|
-21,000
|
-113,000
|
93,000
|
145,000
|
62,000
|
-122,000
|
39,000
|
120,000
|
67,000
|
-105,000
|
-28,000
|
118,000
|
|
資本的支出
|
-12,000
|
-12,000
|
-9,000
|
-10,000
|
-15,000
|
-20,000
|
-12,000
|
-10,000
|
-18,000
|
-22,000
|
-13,000
|
-18,000
|
-18,000
|
-22,000
|
-19,000
|
-22,000
|
-19,000
|
-24,000
|
-22,000
|
-18,000
|
-21,000
|
-26,000
|
-28,000
|
-20,000
|
-21,000
|
-30,000
|
-25,000
|
-24,000
|
-24,000
|
-32,000
|
-24,000
|
-30,000
|
-24,000
|
-30,000
|
-24,000
|
-17,000
|
-19,000
|
-35,000
|
-23,000
|
-27,000
|
-21,000
|
-30,000
|
-29,000
|
-27,000
|
-27,000
|
-26,000
|
-18,000
|
-16,000
|
-18,000
|
-20,000
|
-18,000
|
-18,000
|
-18,000
|
-24,000
|
-20,000
|
-22,000
|
-26,000
|
|
投資キャッシュフロー
|
-12,000
|
-13,000
|
-20,000
|
-10,000
|
-21,000
|
-15,000
|
-16,000
|
-13,000
|
-21,000
|
-52,000
|
-37,000
|
-28,000
|
-188,000
|
-45,000
|
-16,000
|
-105,000
|
-50,000
|
-38,000
|
-34,000
|
-24,000
|
-105,000
|
-27,000
|
-31,000
|
-25,000
|
-40,000
|
-50,000
|
-9,000
|
-36,000
|
-15,000
|
-31,000
|
-23,000
|
-39,000
|
-24,000
|
-42,000
|
-34,000
|
-21,000
|
-20,000
|
-6,000
|
-32,000
|
-19,000
|
-17,000
|
-79,000
|
36,000
|
-29,000
|
-32,000
|
-30,000
|
-5,000
|
-15,000
|
-19,000
|
-20,000
|
-16,000
|
-19,000
|
-19,000
|
-23,000
|
-13,000
|
-17,000
|
-26,000
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
33,000
|
34,000
|
67,000
|
61,000
|
57,000
|
64,000
|
59,000
|
100,000
|
94,000
|
106,000
|
102,000
|
100,000
|
20,000
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
52,000
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
長期借入れによる収入
|
-
|
-
|
593,000
|
0
|
0
|
0
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-104,000
|
117,000
|
56,000
|
62,000
|
-69,000
|
352,000
|
50,000
|
-307,000
|
-226,000
|
-47,000
|
30,000
|
-40,000
|
25,000
|
-61,000
|
-28,000
|
123,000
|
-63,000
|
-263,000
|
-30,000
|
-1,000
|
-407,000
|
-97,000
|
-27,000
|
-159,000
|
-90,000
|
-294,000
|
93,000
|
-51,000
|
-202,000
|
-137,000
|
134,000
|
-88,000
|
-150,000
|
-111,000
|
546,000
|
25,000
|
-671,000
|
-199,000
|
-45,000
|
253,000
|
-446,000
|
-37,000
|
-237,000
|
-45,000
|
-85,000
|
-9,000
|
26,000
|
-17,000
|
-155,000
|
-81,000
|
134,000
|
2,000
|
-133,000
|
-24,000
|
109,000
|
207,000
|
-225,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102,000
|
43,000
|
-125,000
|
-50,000
|
92,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.6
|
3.2
|
-10.4
|
-3.0
|
5.7
|