|
(単位:千ドル)
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
減価償却費
|
470
|
576
|
629
|
662
|
1,023
|
1,016
|
1,313
|
1,918
|
1,972
|
2,055
|
2,133
|
2,196
|
3,591
|
4,689
|
4,498
|
4,651
|
4,725
|
5,266
|
5,025
|
5,137
|
5,292
|
5,163
|
5,071
|
5,077
|
3,962
|
3,122
|
2,998
|
3,040
|
|
株式報酬費用
|
4,812
|
7,233
|
7,347
|
7,813
|
8,308
|
9,968
|
13,459
|
11,496
|
13,612
|
16,476
|
17,778
|
22,167
|
24,909
|
30,125
|
31,444
|
23,429
|
27,545
|
35,537
|
31,828
|
32,242
|
32,940
|
32,366
|
31,773
|
29,131
|
25,753
|
25,960
|
22,575
|
23,516
|
|
営業キャッシュフロー
|
-7,566
|
2,159
|
3,432
|
1,802
|
-185
|
2,047
|
4,844
|
3,389
|
1,579
|
-11,595
|
2,650
|
1,345
|
-2,985
|
2,841
|
-448
|
17,572
|
22,152
|
10,750
|
16,917
|
22,155
|
28,647
|
35,769
|
22,073
|
31,402
|
30,670
|
33,974
|
24,803
|
25,410
|
|
資本的支出
|
-1,190
|
-829
|
-1,171
|
-1,984
|
-2,713
|
-579
|
-110
|
-636
|
-927
|
-364
|
-85
|
-2,081
|
-2,078
|
-862
|
-815
|
-882
|
-235
|
-713
|
-245
|
-971
|
-457
|
-637
|
-552
|
-1,145
|
-441
|
-874
|
-743
|
-883
|
|
投資キャッシュフロー
|
-1,190
|
-35,525
|
-135,967
|
-59,388
|
13,818
|
-14,293
|
-45,488
|
-3,357
|
-12,616
|
36,675
|
5,092
|
-11,775
|
-70,357
|
-2,695
|
-7,220
|
-5,893
|
8,563
|
-12,575
|
10,887
|
-37,400
|
-2,821
|
-3,800
|
-3,101
|
-10,246
|
-1,682
|
-7,178
|
1,813
|
-11,230
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
70,310
|
2,581
|
-
|
-
|
-
|
98,778
|
|
財務キャッシュフロー
|
218,918
|
-750
|
2,566
|
5,210
|
1,798
|
249,429
|
663
|
2,477
|
-2,096
|
3,412
|
-2,529
|
477
|
-2,584
|
4,465
|
-7,965
|
-329
|
-4,069
|
3,573
|
54,157
|
-2,061
|
-6,261
|
-28,944
|
-78,118
|
-2,815
|
-3,955
|
-59,085
|
-42,346
|
-101,037
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,257
|
30,229
|
33,100
|
24,060
|
24,527
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.9
|
25.2
|
26.8
|
19.3
|
19.7
|