|
(単位:千ドル)
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
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
|
557
|
515
|
544
|
467
|
276
|
276
|
274
|
279
|
271
|
276
|
330
|
396
|
626
|
565
|
302
|
519
|
582
|
582
|
584
|
629
|
625
|
631
|
653
|
656
|
672
|
693
|
645
|
626
|
|
株式報酬費用
|
436
|
434
|
379
|
467
|
654
|
587
|
638
|
665
|
613
|
712
|
725
|
853
|
727
|
680
|
658
|
497
|
592
|
299
|
553
|
399
|
209
|
422
|
518
|
337
|
422
|
508
|
690
|
553
|
|
営業キャッシュフロー
|
17,207
|
9,243
|
-5,641
|
-11,952
|
-18,400
|
9,246
|
-20,398
|
-63,779
|
-11,147
|
141,039
|
6,555
|
29,401
|
-986
|
12,721
|
23,332
|
13,211
|
975
|
-5,604
|
14,695
|
11,814
|
-2,339
|
-11,490
|
17,697
|
-4,412
|
8,012
|
-9,084
|
10,025
|
-10,752
|
|
資本的支出
|
-357
|
-189
|
-86
|
-194
|
-204
|
-319
|
-185
|
-497
|
-725
|
-379
|
-740
|
-264
|
-45
|
-1,105
|
-886
|
-931
|
-795
|
-630
|
-465
|
-457
|
-181
|
-365
|
-289
|
-378
|
-1,041
|
-575
|
-1,069
|
-1,285
|
|
投資キャッシュフロー
|
-9,593
|
-35,825
|
-43,654
|
-7,710
|
-40,919
|
-313,614
|
-77,337
|
-24,150
|
-5,265
|
-21,463
|
-41,164
|
21,534
|
19,365
|
-252,278
|
-213,027
|
-112,858
|
-3,681
|
-26,345
|
-32,763
|
-3,602
|
59,461
|
-1,288
|
49,831
|
-41,563
|
32,608
|
-147,444
|
-95,460
|
-54,142
|
|
自己株式の取得による支出
|
0
|
0
|
-
|
-
|
370
|
0
|
0
|
7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
2
|
481
|
301
|
0
|
|
財務キャッシュフロー
|
4,340
|
29,521
|
45,704
|
42,665
|
99,195
|
377,530
|
156,417
|
-6,440
|
236,359
|
-206,423
|
55,755
|
25,813
|
48,737
|
-42,936
|
183,337
|
130,911
|
101,261
|
34,450
|
-8,016
|
-25,254
|
-53,675
|
688
|
-37,105
|
5,794
|
-5,079
|
117,260
|
206,860
|
-90,464
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4,790
|
6,971
|
-9,659
|
8,956
|
-12,037
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-12.6
|
18.7
|
-25.8
|
20.9
|
-28.5
|