|
(単位:千ドル)
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
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
|
|
減価償却費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
794
|
800
|
700
|
664
|
620
|
600
|
600
|
515
|
383
|
400
|
300
|
1,871
|
550
|
543
|
529
|
394
|
357
|
368
|
380
|
562
|
376
|
356
|
366
|
331
|
67
|
66
|
54
|
67
|
-
|
|
株式報酬費用
|
1,154
|
-242
|
1,028
|
1,223
|
813
|
1,045
|
1,113
|
657
|
655
|
534
|
596
|
801
|
1,182
|
641
|
711
|
1,156
|
1,137
|
548
|
112
|
939
|
791
|
805
|
877
|
653
|
697
|
469
|
879
|
924
|
769
|
368
|
-434
|
631
|
357
|
597
|
357
|
260
|
437
|
193
|
208
|
833
|
274
|
375
|
284
|
250
|
177
|
290
|
361
|
|
営業キャッシュフロー
|
-6,240
|
-
|
3,027
|
-9,791
|
3,371
|
20,026
|
3,103
|
2,212
|
858
|
2,029
|
-5,282
|
-4,306
|
-1,968
|
-1,669
|
-6,743
|
-11,456
|
-1,243
|
779
|
-5,562
|
-8,626
|
-12,801
|
-1,532
|
-917
|
-1,400
|
1,409
|
13,855
|
-3,927
|
-15,489
|
-4,210
|
2,102
|
-2,685
|
-5,353
|
-4,982
|
-1,774
|
-4,263
|
-1,283
|
-3,775
|
-34
|
-1,820
|
-2,513
|
-1,167
|
753
|
-743
|
-1,859
|
482
|
100
|
579
|
|
資本的支出
|
-949
|
-824
|
-633
|
-347
|
-1,443
|
-1,549
|
-507
|
-942
|
-385
|
-481
|
-371
|
-315
|
-784
|
-403
|
-282
|
-513
|
-345
|
-257
|
-159
|
-244
|
-118
|
-162
|
-196
|
-78
|
-112
|
-140
|
-113
|
-171
|
-44
|
-36
|
-50
|
-103
|
-99
|
-29
|
-138
|
-64
|
-109
|
-17
|
-7
|
-70
|
-1
|
-568
|
-15
|
-5
|
-104
|
54
|
-
|
|
投資キャッシュフロー
|
-8,740
|
-
|
-895
|
-5,218
|
-5,190
|
744
|
-640
|
2,182
|
-458
|
-564
|
-3,376
|
-1,087
|
-299
|
-3,394
|
-10,716
|
-1,217
|
-972
|
-223
|
-767
|
-4,710
|
1,712
|
-134
|
25
|
37
|
475
|
5,474
|
-1,934
|
-3
|
-252
|
142
|
-3,173
|
-48
|
1,622
|
5,361
|
1,063
|
1,211
|
991
|
762
|
245
|
-70
|
-1
|
-568
|
-15
|
-5
|
-104
|
-1,211
|
-167
|
|
自己株式の取得による支出
|
-
|
-
|
504
|
0
|
5,574
|
123
|
0
|
-
|
-
|
-
|
3,504
|
2,000
|
0
|
0
|
5,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
0
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
20
|
-2
|
-224
|
-
|
-4,964
|
927
|
84
|
415
|
538
|
21
|
-3,504
|
-2,000
|
-
|
0
|
-
|
-
|
68
|
105
|
30
|
-1
|
31
|
0
|
17
|
-27
|
11
|
-88
|
28
|
11
|
-1
|
2
|
9
|
-142
|
57
|
548
|
137
|
2,333
|
0
|
0
|
17,599
|
0
|
0
|
24
|
-
|
-
|
0
|
0
|
-
|
|
フリーキャッシュフロー
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-758
|
-1,864
|
378
|
154
|
-
|
|
FCFマージン(%)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-11.3
|
-25.5
|
4.6
|
1.5
|
-
|