|
(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
|
2,424
|
2,295
|
2,398
|
2,648
|
3,066
|
3,802
|
4,172
|
5,045
|
5,387
|
6,743
|
7,387
|
7,765
|
8,570
|
10,899
|
11,737
|
11,658
|
11,696
|
12,073
|
12,468
|
13,201
|
13,751
|
13,508
|
14,262
|
13,931
|
13,140
|
14,813
|
18,500
|
18,284
|
17,691
|
17,510
|
13,802
|
13,797
|
13,807
|
13,580
|
9,661
|
8,155
|
7,551
|
6,770
|
|
株式報酬費用
|
1,100
|
1,669
|
2,304
|
3,616
|
1,884
|
2,173
|
2,577
|
4,022
|
3,781
|
3,750
|
4,628
|
6,901
|
7,187
|
7,038
|
9,320
|
10,980
|
10,963
|
10,429
|
17,824
|
13,550
|
12,047
|
10,452
|
11,619
|
14,877
|
7,527
|
7,579
|
6,462
|
6,370
|
5,360
|
4,682
|
3,522
|
5,133
|
3,423
|
3,192
|
2,675
|
3,074
|
2,323
|
1,036
|
|
営業キャッシュフロー
|
188
|
2,740
|
4,927
|
815
|
66
|
1,908
|
-475
|
4,215
|
1,057
|
2,550
|
4,877
|
519
|
-342
|
7,022
|
-5,309
|
805
|
18,656
|
21,468
|
12,503
|
10,805
|
5,338
|
13,092
|
8,222
|
14,038
|
1,878
|
5,841
|
15,825
|
7,022
|
18,307
|
8,789
|
5,121
|
5,470
|
4,307
|
9,341
|
8,305
|
3,289
|
6,888
|
7,318
|
|
資本的支出
|
-35
|
216
|
-348
|
-27
|
-68
|
47
|
-426
|
-89
|
-128
|
-292
|
-173
|
-191
|
-359
|
-317
|
-296
|
-400
|
-137
|
-281
|
-282
|
-225
|
-458
|
-150
|
-176
|
-121
|
-421
|
-148
|
-215
|
-289
|
-530
|
-186
|
-183
|
-274
|
-105
|
-320
|
-424
|
-634
|
-207
|
-87
|
|
投資キャッシュフロー
|
-37
|
-89
|
-19,659
|
-17,812
|
-24,135
|
-49,169
|
-34,746
|
-11,131
|
-2,616
|
-113,193
|
-3,172
|
-80,016
|
-23,744
|
-110,829
|
-68,148
|
-400
|
-137
|
-285
|
-72,900
|
-20,024
|
-458
|
-150
|
-62,509
|
-144
|
-421
|
-148
|
-215
|
-289
|
-530
|
-186
|
-183
|
-274
|
-105
|
-320
|
3,789
|
4,216
|
-40
|
835
|
|
財務キャッシュフロー
|
-828
|
8,767
|
5,354
|
54,847
|
19,333
|
16,644
|
45,674
|
-6,454
|
-1,723
|
112,426
|
-4,800
|
173,417
|
29,527
|
165,624
|
-3,204
|
-11,400
|
126,681
|
-4,178
|
-2,095
|
-1,286
|
-1,715
|
-3,084
|
-4,211
|
-2,397
|
103,735
|
-2,976
|
-6,781
|
-2,033
|
-39,931
|
-12,639
|
-9,599
|
-4,699
|
-178,540
|
-9,469
|
-34,723
|
-1,539
|
-25,327
|
-1,857
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,021
|
7,881
|
2,655
|
6,681
|
7,231
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.3
|
12.4
|
5.0
|
13.2
|
14.7
|