|
(単位:千ドル)
|
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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
248
|
256
|
259
|
212
|
157
|
149
|
151
|
80
|
77
|
77
|
79
|
70
|
66
|
61
|
63
|
69
|
68
|
67
|
128
|
|
株式報酬費用
|
981
|
1,501
|
1,861
|
2,291
|
2,265
|
2,198
|
2,473
|
2,621
|
2,572
|
2,325
|
2,497
|
2,774
|
3,978
|
4,063
|
4,702
|
4,710
|
3,928
|
2,748
|
2,805
|
1,916
|
1,327
|
960
|
1,324
|
1,362
|
2,403
|
2,374
|
2,376
|
1,883
|
2,036
|
2,094
|
2,310
|
2,240
|
2,044
|
|
営業キャッシュフロー
|
-9,330
|
-6,564
|
-12,710
|
-9,205
|
-16,217
|
-15,989
|
-31,170
|
-20,426
|
-22,912
|
-18,212
|
-19,880
|
-19,254
|
-25,641
|
-25,919
|
-32,640
|
-21,608
|
-26,083
|
-27,904
|
-24,089
|
-25,419
|
-15,665
|
-13,735
|
-9,684
|
-7,595
|
-2,952
|
-7,696
|
-10,844
|
-9,215
|
-4,725
|
-4,598
|
-8,824
|
-16,558
|
-10,877
|
|
資本的支出
|
-88
|
-283
|
-377
|
-168
|
-123
|
-910
|
-444
|
-499
|
-204
|
-188
|
-292
|
-623
|
-544
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-88
|
-258
|
-377
|
-168
|
-123
|
-910
|
-444
|
-499
|
-204
|
-188
|
-292
|
-57,158
|
-57,601
|
36,842
|
48,031
|
22,674
|
4,721
|
-4,623
|
-5,073
|
2,828
|
64,911
|
51
|
-108
|
-10,033
|
9,719
|
-7
|
-13
|
-36
|
-90
|
-69
|
-
|
-
|
1
|
|
長期借入れによる収入
|
-
|
0
|
2,728
|
0
|
0
|
69,199
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
105,117
|
-637
|
1,089
|
55
|
45
|
122,915
|
29
|
-10
|
2,668
|
6,295
|
131,181
|
7,979
|
746
|
20,722
|
35,315
|
5,849
|
1,230
|
160
|
154
|
-10
|
-39,872
|
31,786
|
2,858
|
3,073
|
40
|
2,535
|
8,440
|
14,970
|
-180
|
6,646
|
-135
|
-2,530
|
30
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|