|
(単位:千ドル)
|
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
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
株式報酬費用
|
387
|
537
|
281
|
187
|
221
|
172
|
268
|
398
|
371
|
389
|
417
|
297
|
298
|
358
|
342
|
552
|
422
|
389
|
1,059
|
417
|
772
|
595
|
477
|
198
|
325
|
300
|
400
|
500
|
260
|
323
|
314
|
203
|
212
|
199
|
162
|
144
|
138
|
102
|
155
|
117
|
78
|
86
|
53
|
17
|
|
営業キャッシュフロー
|
-2,598
|
-3,984
|
-4,581
|
-3,946
|
-4,855
|
-3,992
|
-3,931
|
-4,277
|
-4,530
|
-4,387
|
-2,365
|
-2,683
|
-2,617
|
-
|
-4,018
|
-2,695
|
-3,969
|
-4,460
|
-3,757
|
-5,012
|
-9,270
|
-7,278
|
-6,919
|
-6,751
|
-4,707
|
-6,193
|
-8,300
|
-6,700
|
-4,900
|
-3,400
|
-3,300
|
-2,400
|
-3,500
|
-4,800
|
-2,800
|
-4,200
|
-3,200
|
-2,500
|
-1,700
|
-2,200
|
-1,600
|
-2,000
|
-300
|
-800
|
|
資本的支出
|
-7
|
-16
|
-57
|
-71
|
-137
|
-61
|
-24
|
-9
|
-57
|
-1
|
-19
|
-2
|
-33
|
-35
|
-21
|
-161
|
-88
|
-227
|
-563
|
-599
|
-778
|
-971
|
-289
|
-297
|
-485
|
-228
|
-206
|
-88
|
-40
|
-6
|
0
|
-26
|
-
|
-
|
0
|
0
|
-13
|
-3
|
0
|
0
|
-
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-7
|
-16
|
-11,347
|
-34,990
|
10,328
|
1,679
|
-13,111
|
-4,197
|
10,060
|
10,266
|
17,974
|
8,878
|
3,876
|
-
|
1,067
|
8,025
|
2,422
|
1,790
|
-5,497
|
-7,084
|
13,130
|
1,479
|
-181
|
2,856
|
-485
|
17,367
|
-204
|
-70
|
747
|
48
|
341
|
281
|
315
|
-4,716
|
5
|
52
|
4
|
4,643
|
180
|
2,515
|
500
|
250
|
0
|
0
|
|
財務キャッシュフロー
|
-2,688
|
72,725
|
-1,109
|
-57
|
94
|
133
|
155
|
14
|
16
|
0
|
-26,117
|
0
|
10,034
|
-
|
-47
|
-1
|
-13
|
6,878
|
15,149
|
-28
|
696
|
9,821
|
2,307
|
7,736
|
21,997
|
-4
|
21
|
-114
|
4
|
0
|
4,515
|
0
|
5,505
|
0
|
7
|
0
|
5
|
0
|
4
|
0
|
5
|
0
|
1
|
0
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
-2,200
|
-
|
-
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|