|
(単位:千ドル)
|
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
|
|
減価償却費
|
84
|
84
|
94
|
97
|
103
|
93
|
100
|
132
|
193
|
230
|
128
|
152
|
133
|
130
|
152
|
147
|
183
|
238
|
208
|
137
|
127
|
141
|
92
|
74
|
75
|
74
|
73
|
83
|
60
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
123
|
100
|
104
|
100
|
102
|
102
|
541
|
142
|
143
|
159
|
154
|
158
|
158
|
150
|
155
|
130
|
37
|
62
|
60
|
59
|
206
|
90
|
57
|
40
|
40
|
50
|
143
|
66
|
67
|
52
|
91
|
65
|
45
|
122
|
79
|
67
|
73
|
76
|
|
営業キャッシュフロー
|
-2,042
|
1,488
|
-2,762
|
-176
|
-
|
-
|
-3,478
|
-1,213
|
-2,222
|
-
|
-7,118
|
-
|
-1,625
|
-
|
433
|
-
|
-2,641
|
-361
|
-1,115
|
1,356
|
1,253
|
-1,780
|
3,082
|
1,896
|
3,723
|
-10,113
|
-5,997
|
742
|
442
|
2,668
|
-8,187
|
4,230
|
3,953
|
-827
|
-2,677
|
3,117
|
2,295
|
-2,207
|
|
資本的支出
|
-18
|
-24
|
-145
|
-75
|
-22
|
-47
|
-288
|
-170
|
-306
|
-93
|
-10
|
-221
|
-314
|
141
|
-135
|
-14
|
-107
|
-104
|
-80
|
-7
|
-3
|
-38
|
-3,300
|
-3,500
|
-7,800
|
-8,300
|
-6,600
|
-29
|
-11
|
0
|
-233
|
-3
|
-337
|
297
|
-7
|
-27
|
-4
|
-158
|
|
投資キャッシュフロー
|
-6,596
|
-1,013
|
-485
|
1,445
|
-
|
-
|
817
|
-170
|
-306
|
-
|
-1,818
|
-
|
-2,904
|
734
|
3,566
|
3,214
|
352
|
-104
|
-80
|
250
|
-3
|
-38
|
14,596
|
315
|
-60
|
-10
|
-189
|
-29
|
31
|
0
|
-233
|
-3
|
-337
|
297
|
-7
|
-27
|
-4
|
-158
|
|
自己株式の取得による支出
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
1,994
|
-
|
-
|
-
|
0
|
-
|
-
|
-
|
-
|
300
|
0
|
0
|
0
|
|
財務キャッシュフロー
|
-2,512
|
-42
|
1,344
|
-186
|
-
|
-
|
2,091
|
-123
|
11,635
|
-
|
2,701
|
-
|
0
|
0
|
-4
|
969
|
0
|
-757
|
-60
|
-54
|
-63
|
-54
|
273
|
-978
|
211
|
-1,934
|
6
|
0
|
-39
|
-7
|
-
|
-
|
-30
|
28
|
-300
|
0
|
0
|
-5
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-530
|
-2,684
|
3,090
|
2,291
|
-2,365
|
|
FCFマージン(%)
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.1
|
-32.2
|
42.2
|
33.3
|
-47.9
|