|
(単位:千ドル)
|
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
|
1,252
|
1,222
|
1,259
|
1,492
|
1,606
|
1,651
|
1,678
|
1,640
|
1,617
|
1,606
|
1,614
|
1,599
|
1,705
|
1,803
|
1,769
|
1,688
|
1,698
|
1,542
|
1,544
|
1,628
|
1,625
|
1,632
|
1,656
|
1,597
|
1,478
|
1,461
|
1,420
|
1,455
|
|
株式報酬費用
|
-
|
-
|
265
|
446
|
310
|
31
|
625
|
306
|
390
|
432
|
403
|
414
|
528
|
649
|
689
|
887
|
525
|
589
|
511
|
532
|
481
|
657
|
563
|
617
|
569
|
754
|
650
|
651
|
|
営業キャッシュフロー
|
29,329
|
-7,670
|
811
|
8,014
|
4,315
|
-12,895
|
42,425
|
-28,218
|
8,148
|
61,058
|
8,495
|
18,570
|
70,616
|
18,831
|
29,498
|
4,645
|
25,375
|
350
|
26,254
|
6,560
|
19,160
|
18,177
|
17,872
|
4,172
|
26,095
|
14,746
|
24,216
|
12,433
|
|
資本的支出
|
-1,032
|
-1,374
|
-861
|
-730
|
-1,156
|
-1,246
|
-757
|
-151
|
-90
|
-1,101
|
-1,128
|
-601
|
-1,316
|
-682
|
-1,296
|
-1,175
|
-1,560
|
-1,892
|
-1,230
|
1
|
-474
|
-1,078
|
-773
|
-1,029
|
-1,135
|
-1,727
|
-1,753
|
-1,046
|
|
投資キャッシュフロー
|
42,937
|
58,160
|
-168,743
|
-145,847
|
25,046
|
-215,571
|
44,661
|
-10,364
|
-15,509
|
-52,588
|
-108,683
|
16,939
|
-132,598
|
-139,303
|
-98,033
|
-38,923
|
-31,329
|
-94,481
|
-3,950
|
-13,616
|
12,497
|
-75,457
|
63,727
|
-14,694
|
-9,774
|
-25,595
|
51,863
|
-84,719
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
232
|
786
|
892
|
4,404
|
3,145
|
3,017
|
6,191
|
9,718
|
3,773
|
-
|
-
|
9,312
|
5,903
|
35
|
305
|
1,000
|
0
|
8,250
|
276
|
0
|
0
|
|
財務キャッシュフロー
|
21,155
|
18,216
|
4,461
|
51,287
|
-51,398
|
348,505
|
-52,302
|
48,004
|
120,460
|
-37,927
|
43,839
|
123,712
|
103,773
|
-32,450
|
22,807
|
-60,801
|
99,073
|
61,710
|
34,539
|
-15,210
|
10,124
|
-16,653
|
91,562
|
-101,563
|
160,897
|
-54,955
|
88,471
|
-10,321
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,143
|
24,960
|
13,019
|
22,463
|
11,387
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.1
|
41.7
|
20.3
|
34.8
|
18.0
|