|
(単位:千ドル)
|
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
|
272
|
337
|
411
|
332
|
409
|
544
|
1,235
|
821
|
1,046
|
1,033
|
1,108
|
1,125
|
1,151
|
1,193
|
1,222
|
1,285
|
1,358
|
1,432
|
1,396
|
1,163
|
1,439
|
1,406
|
1,943
|
1,576
|
1,523
|
1,601
|
1,616
|
1,723
|
2,188
|
1,999
|
5,431
|
6,226
|
|
株式報酬費用
|
636
|
890
|
1,867
|
1,491
|
1,284
|
1,601
|
1,828
|
1,675
|
2,109
|
2,501
|
2,360
|
3,129
|
3,386
|
3,650
|
4,008
|
4,931
|
3,827
|
5,186
|
2,766
|
3,663
|
3,902
|
4,193
|
4,343
|
4,326
|
5,265
|
5,228
|
4,657
|
4,837
|
5,462
|
5,372
|
5,469
|
4,415
|
|
営業キャッシュフロー
|
-10,061
|
-3,909
|
-6,643
|
-8,108
|
-5,352
|
-7,468
|
-8,832
|
-4,535
|
-13,179
|
-7,421
|
-7,419
|
4,654
|
-14,089
|
-9,749
|
-13,777
|
-10,292
|
-21,695
|
-7,940
|
-14,547
|
-4,090
|
-9,502
|
633
|
-4,049
|
-5,984
|
-20,164
|
-4,951
|
-5,747
|
-4,302
|
-13,888
|
-5,655
|
-41,249
|
-16,444
|
|
資本的支出
|
-448
|
-242
|
-707
|
-121
|
-5,917
|
-3,913
|
-473
|
-544
|
-426
|
-935
|
-788
|
-1,781
|
-79
|
-7,260
|
-3,824
|
-2,453
|
-1,394
|
-5,060
|
-3,677
|
-1,595
|
-136
|
-648
|
-788
|
-2,216
|
-506
|
-1,599
|
-851
|
-412
|
-1,256
|
-777
|
-677
|
98
|
|
投資キャッシュフロー
|
-3,449
|
-242
|
-1,656
|
-107
|
-5,917
|
-3,913
|
-15,002
|
-544
|
-426
|
-935
|
-788
|
1,523
|
2,435
|
-4,564
|
-2,015
|
-2,194
|
-874
|
-5,060
|
-3,677
|
-1,595
|
-136
|
-648
|
-125,988
|
-21,629
|
-109,195
|
6,975
|
-12,429
|
32,384
|
32,762
|
61,880
|
-52,850
|
8,439
|
|
財務キャッシュフロー
|
-941
|
-606
|
248
|
1,221
|
831
|
49,441
|
65,201
|
724
|
861
|
615
|
92,684
|
2,076
|
273,313
|
2,393
|
-4,060
|
-851
|
979
|
211
|
407
|
714
|
551
|
139
|
1,800
|
201
|
599
|
-328
|
144
|
41
|
93
|
-429
|
150
|
-522
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4,714
|
-15,144
|
-6,432
|
-41,926
|
-16,346
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-13.4
|
-49.9
|
-26.3
|
-104.2
|
-37.3
|