|
(単位:千ドル)
|
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
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
|
減価償却費
|
160
|
232
|
253
|
347
|
379
|
486
|
529
|
539
|
558
|
654
|
694
|
738
|
762
|
746
|
629
|
595
|
638
|
587
|
557
|
600
|
500
|
503
|
500
|
400
|
400
|
400
|
400
|
300
|
300
|
300
|
300
|
200
|
300
|
300
|
223
|
262
|
64
|
62
|
59
|
|
株式報酬費用
|
552
|
596
|
722
|
855
|
1,322
|
1,269
|
1,290
|
1,237
|
1,132
|
1,189
|
1,157
|
1,393
|
1,256
|
984
|
1,381
|
3,898
|
2,208
|
2,410
|
2,033
|
1,277
|
1,165
|
983
|
1,160
|
994
|
855
|
904
|
1,308
|
1,843
|
2,466
|
1,473
|
2,552
|
1,534
|
1,372
|
1,833
|
913
|
877
|
1,595
|
208
|
216
|
|
営業キャッシュフロー
|
-7,508
|
-8,485
|
-7,394
|
-9,998
|
-11,253
|
-8,820
|
-11,836
|
-12,951
|
-11,356
|
-10,299
|
-12,758
|
-12,221
|
-11,662
|
-11,077
|
-11,742
|
-8,614
|
-10,094
|
-9,688
|
-12,867
|
-8,840
|
-13,535
|
-10,119
|
-14,740
|
-13,491
|
-6,234
|
-8,750
|
-8,708
|
-10,597
|
-9,727
|
-9,842
|
-14,441
|
-9,956
|
-15,903
|
-12,940
|
-12,387
|
-13,393
|
-11,683
|
-9,241
|
-6,252
|
|
資本的支出
|
-531
|
-1,045
|
-1,460
|
-2,724
|
-1,916
|
-1,874
|
-2,158
|
-1,015
|
-1,421
|
-893
|
-1,594
|
-874
|
1,625
|
-1,633
|
-56
|
-543
|
-351
|
357
|
-194
|
-250
|
-291
|
-26
|
-67
|
-60
|
-298
|
-379
|
-197
|
-106
|
42
|
-199
|
-29
|
-148
|
-126
|
-120
|
-33
|
-13
|
-
|
-
|
-
|
|
投資キャッシュフロー
|
-531
|
-1,045
|
-1,460
|
-2,644
|
-1,916
|
-1,874
|
-2,158
|
-1,015
|
-1,421
|
-893
|
-1,594
|
-874
|
-133
|
125
|
-56
|
-543
|
-351
|
357
|
-194
|
-250
|
-291
|
-26
|
-67
|
-9,303
|
-33,263
|
6,372
|
2,553
|
12,395
|
42
|
9,801
|
-29
|
9,850
|
-126
|
-120
|
-33
|
-13
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
67,752
|
7,790
|
300
|
636
|
-3
|
44,239
|
-149
|
4,665
|
37,670
|
9,569
|
-314
|
407
|
18,558
|
-146
|
-348
|
50,134
|
-40
|
-89
|
-344
|
112
|
1,617
|
4,965
|
40,097
|
13,000
|
32,398
|
112
|
53
|
20,219
|
24
|
239
|
1,202
|
3,921
|
23,183
|
11,848
|
18,387
|
21,641
|
2,202
|
7,279
|
4,089
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-12,420
|
-13,406
|
-
|
-
|
-
|
|
FCFマージン(%)
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|