|
(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
|
1Q26
|
|
減価償却費
|
1,472
|
1,563
|
1,587
|
1,489
|
1,505
|
1,559
|
1,724
|
1,889
|
2,111
|
2,464
|
2,744
|
2,431
|
3,150
|
3,968
|
4,444
|
4,952
|
5,292
|
7,028
|
8,490
|
8,500
|
8,171
|
8,304
|
8,301
|
6,656
|
6,380
|
6,404
|
6,065
|
6,004
|
6,194
|
|
株式報酬費用
|
1,864
|
2,911
|
3,032
|
3,363
|
3,697
|
4,197
|
4,071
|
5,131
|
7,022
|
11,553
|
9,176
|
9,247
|
18,108
|
22,465
|
20,043
|
19,048
|
-2,325
|
10,259
|
10,597
|
11,747
|
11,020
|
13,824
|
13,734
|
12,347
|
11,991
|
20,328
|
16,057
|
16,083
|
13,273
|
|
営業キャッシュフロー
|
-21,684
|
-20,813
|
-22,082
|
-23,358
|
-34,914
|
-58,671
|
-23,468
|
-25,202
|
-24,932
|
-24,549
|
-27,960
|
-34,803
|
-46,653
|
-42,340
|
-34,125
|
-1,267
|
-54,070
|
-44,288
|
-23,412
|
-20,704
|
-22,973
|
-19,423
|
-6,378
|
-15,320
|
-21,428
|
-12,986
|
-1,400
|
-11,814
|
-24,814
|
|
資本的支出
|
-1,922
|
-3,770
|
-5,172
|
-3,893
|
-2,058
|
-2,737
|
-2,848
|
-2,225
|
-3,629
|
-8,401
|
-6,942
|
-8,089
|
-12,783
|
-31,970
|
-40,642
|
-16,462
|
-11,824
|
-9,053
|
-4,509
|
-2,393
|
-1,506
|
-603
|
-965
|
-2,002
|
-2,268
|
-4,144
|
-9,165
|
-12,427
|
-9,974
|
|
投資キャッシュフロー
|
-65,757
|
-15,160
|
-22,706
|
-1,187
|
12,405
|
28,763
|
-61,149
|
-94,669
|
-45,921
|
73,590
|
104,575
|
23,911
|
-226,582
|
-13,294
|
4,163
|
2,783
|
-6,971
|
41,160
|
18,670
|
-2,247
|
4,165
|
-5,240
|
-711
|
-1,285
|
-1,536
|
-1,426
|
-9,397
|
-12,403
|
-9,933
|
|
長期借入金の返済による支出
|
-
|
-
|
834
|
833
|
833
|
834
|
833
|
833
|
833
|
834
|
833
|
833
|
-
|
-
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
72,999
|
-1,634
|
84,285
|
2,928
|
2,057
|
188,037
|
108,064
|
5,574
|
326,921
|
1,451
|
-765
|
1,575
|
-1,011
|
271,616
|
-1,311
|
1,240
|
-395
|
1,525
|
-661
|
442
|
-1,473
|
1,828
|
2,908
|
3,627
|
17,944
|
3,196
|
1,826
|
5,574
|
298
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-23,696
|
-17,130
|
-10,565
|
-24,241
|
-34,788
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-26.7
|
-18.5
|
-11.0
|
-24.5
|
-33.5
|