|
(単位:千ドル)
|
1Q12
|
2Q12
|
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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
66
|
49
|
35
|
41
|
41
|
37
|
43
|
45
|
46
|
25
|
107
|
107
|
64
|
58
|
53
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
2,678
|
1,586
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
267
|
-169
|
3,399
|
563
|
429
|
330
|
426
|
512
|
156
|
-3
|
-4
|
8
|
6
|
0
|
11
|
|
営業キャッシュフロー
|
-944
|
-1,287
|
-
|
-1,710
|
-1,616
|
-1,533
|
-2,091
|
-1,751
|
-2,738
|
-5,407
|
-6,272
|
4,686
|
-2,729
|
-3,907
|
-3,208
|
1,209
|
-3,243
|
2,650
|
-9,131
|
329
|
-
|
-4,444
|
2,485
|
-100
|
-14,555
|
-3,200
|
-1,881
|
-2,800
|
-6,400
|
-5,285
|
-3,500
|
-5,528
|
-743
|
-3,846
|
-10,057
|
-8,688
|
-2,394
|
-2,553
|
-2,981
|
-2,080
|
-3,147
|
-3,856
|
-1,372
|
-3,378
|
-2,736
|
-920
|
|
資本的支出
|
-257
|
-195
|
-1
|
-154
|
58
|
-517
|
-705
|
-470
|
-380
|
-598
|
-462
|
-715
|
-754
|
-996
|
-697
|
-813
|
-972
|
-846
|
-967
|
-1,405
|
-889
|
-434
|
1,250
|
-10
|
8
|
-3
|
-3
|
-
|
-
|
-162
|
-119
|
-11
|
-43
|
-101
|
-68
|
-10
|
-156
|
-9
|
-273
|
-4
|
-2
|
-26
|
-19
|
-332
|
-235
|
-2
|
|
投資キャッシュフロー
|
-257
|
-567
|
-
|
-1,604
|
-470
|
-1,385
|
-705
|
-470
|
-380
|
-855
|
-462
|
-715
|
-754
|
-8,326
|
-707
|
-813
|
-972
|
-875
|
-844
|
-1,405
|
-
|
-759
|
154
|
-330
|
11,805
|
-3
|
-3
|
-
|
-
|
-1,572
|
1,291
|
-11
|
-43
|
2,221
|
-68
|
890
|
1,754
|
2,514
|
-337
|
-4
|
-2
|
-26
|
-19
|
-332
|
-235
|
-2
|
|
財務キャッシュフロー
|
3,850
|
0
|
-
|
3,467
|
2,959
|
815
|
4,092
|
3,260
|
1,423
|
16,909
|
640
|
867
|
1,261
|
9,502
|
5,490
|
1,315
|
2,821
|
7,000
|
16,637
|
284
|
-
|
8,096
|
1,352
|
2,504
|
-22,801
|
1,840
|
1,500
|
4,155
|
15,062
|
-1,286
|
988
|
5,591
|
2
|
4,671
|
21,144
|
-3,698
|
-988
|
-648
|
2,994
|
2,396
|
2,993
|
3,944
|
1,266
|
3,804
|
3,170
|
505
|
|
フリーキャッシュフロー
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-3,882
|
-1,391
|
-3,710
|
-2,971
|
-922
|
|
FCFマージン(%)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-2121.3
|
-615.5
|
-958.7
|
-80.3
|
-288.1
|