|
(単位:千ドル)
|
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
|
-
|
368
|
482
|
422
|
-
|
454
|
474
|
658
|
-
|
1,203
|
766
|
2,209
|
-
|
1,272
|
1,111
|
944
|
1,736
|
1,161
|
1,130
|
2,596
|
-549
|
872
|
571
|
628
|
828
|
-3,193
|
-2,544
|
-3,294
|
-2,381
|
-1,451
|
-1,963
|
-5,368
|
-2,271
|
|
株式報酬費用
|
-
|
-
|
-
|
-
|
-
|
586
|
692
|
698
|
1,091
|
-
|
-
|
-
|
-
|
-
|
-
|
1,160
|
1,216
|
1,519
|
2,042
|
2,037
|
2,238
|
2,222
|
2,580
|
2,636
|
2,327
|
1,926
|
2,200
|
2,475
|
2,298
|
1,826
|
2,591
|
2,653
|
1,858
|
|
営業キャッシュフロー
|
-
|
27,217
|
-
|
8,701
|
-13,809
|
21,029
|
2,451
|
27,041
|
-9,564
|
20,815
|
21,021
|
14,646
|
30,788
|
-102
|
-1,642
|
23,536
|
15,485
|
30,882
|
-9,887
|
53,403
|
11,493
|
39,028
|
6,663
|
27,482
|
-30,747
|
24,996
|
35,256
|
4,801
|
83,406
|
7,765
|
18,384
|
31,795
|
30,736
|
|
資本的支出
|
-540
|
-716
|
-654
|
-257
|
-337
|
48
|
-580
|
-3,433
|
-2,871
|
-3,785
|
-568
|
-2,497
|
2,937
|
-774
|
26
|
-1,094
|
-2,153
|
-1,874
|
-2,099
|
-15,757
|
485
|
-980
|
-908
|
-3,023
|
-838
|
-111
|
-753
|
-629
|
-1,138
|
-2,186
|
-878
|
-305
|
-2,888
|
|
投資キャッシュフロー
|
-
|
-120,956
|
-
|
-93,927
|
-159,562
|
-233,421
|
-310,098
|
-308,076
|
-163,194
|
-58,174
|
-112,568
|
-88,563
|
-229,730
|
-323,703
|
-275,499
|
-216,391
|
-487,404
|
-454,023
|
-300,949
|
-234,497
|
-239,881
|
1,589
|
-305,169
|
-195,047
|
-276,822
|
-116,816
|
-107,061
|
-31,162
|
-114,572
|
-306,725
|
-281,420
|
-150,451
|
-24,367
|
|
配当金の支払額
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,557
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,935
|
37,592
|
2,740
|
20,199
|
|
財務キャッシュフロー
|
-
|
203,458
|
-
|
-9,491
|
251,896
|
335,488
|
384,992
|
283,084
|
128,539
|
229,064
|
333,298
|
19,145
|
295,343
|
594,521
|
861,385
|
331,070
|
973,789
|
-522,251
|
238,759
|
-452,009
|
-222,972
|
1,468
|
200,779
|
143,156
|
399,667
|
356,758
|
-217,936
|
100,177
|
-87,044
|
295,155
|
219,026
|
352,139
|
1,282
|
|
フリーキャッシュフロー
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82,268
|
5,579
|
17,506
|
31,490
|
27,848
|
|
FCFマージン(%)
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68.7
|
4.7
|
13.8
|
23.9
|
20.3
|