|
(単位:千ドル)
|
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
|
1,196
|
1,399
|
2,906
|
3,122
|
3,469
|
3,718
|
7,895
|
10,115
|
9,995
|
10,702
|
10,637
|
10,536
|
11,248
|
11,055
|
7,626
|
7,232
|
7,105
|
7,123
|
575
|
742
|
998
|
1,035
|
|
株式報酬費用
|
4,230
|
4,324
|
2,820
|
5,392
|
1,542
|
3,655
|
3,629
|
1,776
|
1,208
|
5,344
|
2,041
|
2,316
|
2,891
|
2,803
|
1,324
|
2,613
|
1,012
|
936
|
491
|
1,836
|
1,444
|
1,410
|
|
営業キャッシュフロー
|
-182,878
|
-172,380
|
29,554
|
-181,405
|
-173,608
|
-243,229
|
-15,078
|
-122,441
|
114,417
|
-85,963
|
-85,021
|
-147,104
|
-193,506
|
-108,053
|
23,124
|
-50,954
|
-28,157
|
-21,604
|
17,289
|
17,956
|
21,109
|
21,246
|
|
資本的支出
|
-1,929
|
-6,272
|
-3,239
|
-5,704
|
-9,843
|
-9,627
|
-7,096
|
-8,950
|
-3,922
|
-4,266
|
-5,193
|
-3,328
|
-3,032
|
-3,252
|
-644
|
-282
|
-1,185
|
-1,376
|
-1,469
|
-1,721
|
-2,204
|
-1,667
|
|
投資キャッシュフロー
|
-1,929
|
-6,272
|
-79,384
|
-5,704
|
-9,573
|
-9,627
|
-211,963
|
-14,610
|
45,304
|
17,057
|
46,818
|
47,876
|
42,748
|
35,711
|
41,071
|
35,781
|
31,115
|
24,608
|
-47,697
|
-18,593
|
-17,870
|
-24,013
|
|
自己株式の取得による支出
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
財務キャッシュフロー
|
701,242
|
79,368
|
-73,372
|
720,961
|
78,609
|
71,514
|
-190,204
|
25,904
|
-242,139
|
-63,049
|
-45,099
|
14,751
|
135,606
|
-7,918
|
18,670
|
1,612
|
-12,832
|
-22,260
|
36,987
|
509
|
-1,247
|
1,627
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-22,980
|
15,820
|
16,235
|
18,905
|
19,579
|
|
FCFマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|