|
(単位:千ドル)
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
1Q15
|
2Q15
|
3Q15
|
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
|
4Q25
|
|
減価償却費
|
96,000
|
89,000
|
75,000
|
76,000
|
72,000
|
71,000
|
59,000
|
59,000
|
50,000
|
29,000
|
38,000
|
39,000
|
36,000
|
30,000
|
27,000
|
25,000
|
23,000
|
19,000
|
22,000
|
21,000
|
18,000
|
19,000
|
20,000
|
19,000
|
15,000
|
15,000
|
14,000
|
14,000
|
12,000
|
10,000
|
10,000
|
9,000
|
8,000
|
8,000
|
8,000
|
7,000
|
8,000
|
7,000
|
7,000
|
8,000
|
7,000
|
8,000
|
8,000
|
7,000
|
7,000
|
7,000
|
6,000
|
8,000
|
7,000
|
7,000
|
7,000
|
7,000
|
8,000
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,000
|
4,000
|
6,000
|
2,000
|
1,000
|
3,000
|
2,000
|
2,000
|
3,000
|
2,000
|
2,000
|
2,000
|
1,000
|
2,000
|
1,000
|
3,000
|
2,000
|
1,000
|
1,000
|
1,000
|
0
|
17,000
|
-3,000
|
3,000
|
1,000
|
2,000
|
1,000
|
2,000
|
1,000
|
1,000
|
1,000
|
4,000
|
1,000
|
1,000
|
1,000
|
3,000
|
1,000
|
1,000
|
1,000
|
2,000
|
1,000
|
1,000
|
1,000
|
|
営業キャッシュフロー
|
140,000
|
285,000
|
-515,000
|
-322,000
|
-191,000
|
40,000
|
-109,000
|
-1,000
|
-273,000
|
-89,000
|
-89,000
|
-15,000
|
-39,000
|
-21,000
|
-9,000
|
-2,000
|
19,000
|
-53,000
|
-21,000
|
-3,000
|
10,000
|
-27,000
|
-22,000
|
-30,000
|
17,000
|
-12,000
|
-1,000
|
9,000
|
16,000
|
-41,000
|
-23,000
|
16,000
|
13,000
|
-16,000
|
-5,000
|
-12,000
|
-14,000
|
-43,000
|
-60,000
|
-27,000
|
14,000
|
14,000
|
7,000
|
0
|
17,000
|
17,000
|
-7,000
|
-21,000
|
4,000
|
-38,000
|
8,000
|
21,000
|
489,000
|
|
資本的支出
|
-29,000
|
-62,000
|
-23,000
|
-33,000
|
-32,000
|
-40,000
|
-25,000
|
-18,000
|
-6,000
|
-11,000
|
-7,000
|
-7,000
|
-11,000
|
-5,000
|
-7,000
|
-14,000
|
-15,000
|
-7,000
|
-10,000
|
-11,000
|
-10,000
|
-10,000
|
-7,000
|
-7,000
|
-9,000
|
-3,000
|
-2,000
|
-6,000
|
-4,000
|
-4,000
|
-5,000
|
-4,000
|
-4,000
|
-1,000
|
-4,000
|
-5,000
|
-11,000
|
-5,000
|
-4,000
|
-10,000
|
-12,000
|
-5,000
|
-6,000
|
-4,000
|
-17,000
|
-10,000
|
-9,000
|
-20,000
|
-17,000
|
-12,000
|
-12,000
|
-4,000
|
-6,000
|
|
投資キャッシュフロー
|
-29,000
|
-48,000
|
0
|
-26,000
|
-14,000
|
15,000
|
15,000
|
8,000
|
526,000
|
-10,000
|
-6,000
|
-13,000
|
-10,000
|
-15,000
|
19,000
|
-11,000
|
-14,000
|
-4,000
|
-10,000
|
-11,000
|
1,000
|
-10,000
|
-6,000
|
0
|
-6,000
|
-3,000
|
300,000
|
18,000
|
-4,000
|
-1,000
|
-4,000
|
-4,000
|
-4,000
|
-1,000
|
-4,000
|
-4,000
|
-11,000
|
-5,000
|
-4,000
|
-35,000
|
-12,000
|
-5,000
|
-6,000
|
-4,000
|
-17,000
|
7,000
|
-9,000
|
-20,000
|
-17,000
|
-7,000
|
-12,000
|
-4,000
|
-6,000
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
3,000
|
2,000
|
3,000
|
3,000
|
3,000
|
2,000
|
0
|
-
|
-
|
-
|
-
|
3,000
|
3,000
|
13,000
|
3,000
|
4,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
1,000
|
0
|
0
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,000
|
0
|
0
|
-
|
-
|
1,000
|
1,000
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
1,000
|
1,000
|
0
|
5,000
|
|
長期借入金の返済による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
-50,000
|
-11,000
|
191,000
|
0
|
110,000
|
-55,000
|
-41,000
|
-4,000
|
-214,000
|
-4,000
|
-1,000
|
-3,000
|
-1,000
|
-1,000
|
-7,000
|
-12,000
|
-52,000
|
-3,000
|
-4,000
|
-12,000
|
-10,000
|
-4,000
|
-4,000
|
-2,000
|
-1,000
|
3,000
|
-297,000
|
-1,000
|
-3,000
|
-3,000
|
-3,000
|
16,000
|
0
|
242,000
|
-1,000
|
-1,000
|
-2,000
|
-1,000
|
48,000
|
-2,000
|
-2,000
|
-1,000
|
-1,000
|
89,000
|
-2,000
|
-18,000
|
-2,000
|
-1,000
|
-2,000
|
-2,000
|
-2,000
|
1,000
|
-311,000
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-13,000
|
-50,000
|
-4,000
|
17,000
|
483,000
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.9
|
-20.2
|
-1.5
|
6.3
|
166.6
|