|
(単位:千ドル)
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
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
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
|
株式報酬費用
|
201
|
259
|
214
|
148
|
131
|
133
|
133
|
145
|
153
|
1,152
|
102
|
82
|
39
|
210
|
165
|
438
|
795
|
812
|
815
|
1,659
|
639
|
614
|
609
|
600
|
494
|
366
|
405
|
211
|
53
|
46
|
40
|
34
|
34
|
3,755
|
747
|
208
|
315
|
295
|
921
|
336
|
343
|
342
|
464
|
218
|
199
|
115
|
|
営業キャッシュフロー
|
-
|
-
|
-4,523
|
-4,109
|
-3,462
|
-2,525
|
-1,824
|
-1,260
|
-2,060
|
-2,549
|
-2,836
|
-1,525
|
-2,119
|
-1,596
|
-119
|
490
|
-
|
-1,935
|
-2,352
|
-2,005
|
-874
|
-1,148
|
-1,564
|
357
|
-4,937
|
-2,211
|
-4,435
|
-3,288
|
-2,975
|
-3,656
|
-4,344
|
-3,856
|
0
|
-1,400
|
-4,900
|
-3,300
|
-3,600
|
2,600
|
-600
|
-2,600
|
-2,800
|
-3,700
|
-100
|
-1,600
|
-2,300
|
-2,800
|
|
資本的支出
|
-
|
-184
|
-84
|
-30
|
0
|
-20
|
-130
|
0
|
-30
|
126
|
-10
|
-2
|
0
|
0
|
-316
|
-79
|
-22
|
43
|
-30
|
-6
|
-33
|
0
|
-39
|
-210
|
-108
|
-44
|
-97
|
-61
|
-69
|
-31
|
-46
|
-76
|
-36
|
-43
|
-209
|
-89
|
-54
|
-114
|
-177
|
-244
|
-81
|
-196
|
-143
|
-199
|
-177
|
0
|
|
投資キャッシュフロー
|
-
|
-
|
-277
|
-402
|
-540
|
-686
|
-755
|
-542
|
-579
|
-350
|
467
|
-502
|
0
|
0
|
-6,816
|
-79
|
-
|
43
|
-30
|
-6
|
122
|
95
|
-39
|
-210
|
-132
|
-44
|
-97
|
-61
|
-69
|
-31
|
-46
|
-76
|
-17,382
|
-43
|
-209
|
-89
|
-54
|
-114
|
-10,940
|
-244
|
-350
|
4,834
|
-142
|
-199
|
-177
|
5,000
|
|
財務キャッシュフロー
|
-
|
-
|
-31
|
8,785
|
931
|
2,080
|
2,042
|
1,737
|
3,624
|
2,126
|
2,485
|
1,697
|
3,797
|
8,818
|
2,616
|
-838
|
-
|
-16
|
-11
|
3,634
|
-34
|
1,846
|
-85
|
-56
|
5,167
|
3,493
|
5,250
|
5,954
|
1,090
|
5,704
|
59,068
|
-416
|
-47
|
-293
|
-99
|
-359
|
-333
|
-167
|
-84
|
-129
|
-196
|
-198
|
-
|
-
|
-166
|
-174
|
|
フリーキャッシュフロー
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3,896
|
-243
|
-1,799
|
-2,477
|
-2,800
|
|
FCFマージン(%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-48.3
|
-2.8
|
-20.7
|
-35.1
|
-83.3
|