指標
自己資本比率
ネットキャッシュ比率
D/Eレシオ
負債・純資産の部
負債・純資産の部
利益剰余金
有利子負債・現金
資産の部
資産の部
流動資産
有形・無形固定資産
投資有価証券
のれん
貸借対照表
2016-03千円 | 2017-03千円 | 2018-03千円 | 2019-03千円 | 2020-03千円 | 2021-03千円 | 2022-03千円 | 2023-03千円 | 2024-03千円 | 2025-03千円 | 2026-03千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 924,462 | 1,018,119 | 1,040,587 | 1,658,279 | 2,120,255 | 2,629,959 | 3,136,796 | 4,160,733 | 4,461,238 | 5,346,541 | 5,286,741 |
| 売掛金 | 71,959 | 178,884 | 175,787 | 264,996 | 420,923 | 389,069 | 599,154 | 777,930 | 1,009,432 | 989,003 | 821,367 |
| 仕掛品 | 14,126 | 88,444 | 149,679 | 2,873 | 41,345 | 33,187 | 155,673 | 44,997 | 30,407 | 13,970 | 71,397 |
| 前払費用 | 2,595 | 7,526 | 11,906 | 12,272 | 8,566 | 7,605 | 8,410 | 15,394 | 23,419 | 13,828 | 141,238 |
| その他 | 196 | 7,505 | 119 | 23 | 558 | 52,921 | 51,671 | 527 | 7,016 | 39,528 | 64,946 |
| 繰延税金資産 | 5,096 | 11,732 | 9,995 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 1,018,436 | 1,312,213 | 1,388,077 | 1,938,445 | 2,591,649 | 3,112,743 | 3,951,707 | 4,999,583 | 5,531,515 | 6,402,871 | 6,385,691 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物(純額) | 5,185 | 34,018 | 31,646 | 30,102 | 27,674 | 25,247 | 59,309 | 61,148 | 56,621 | 325,632 | 267,619 |
| 工具、器具及び備品(純額) | 31,694 | 45,063 | 21,943 | 17,048 | 10,310 | 11,860 | 24,378 | 16,266 | 12,973 | 52,606 | 30,217 |
| 土地 | - | - | - | - | - | - | - | - | 250,714 | 250,714 | 250,714 |
| 建設仮勘定 | - | - | - | - | - | - | - | - | 98,230 | - | - |
| 有形固定資産合計 | 36,880 | 79,082 | 53,589 | 47,150 | 37,985 | 37,107 | 83,687 | 77,415 | 418,539 | 628,953 | 548,551 |
| 無形固定資産 | |||||||||||
| ソフトウエア | 30,898 | 57,767 | 39,644 | 43,820 | 38,052 | 35,749 | 47,333 | 62,199 | 92,525 | 72,367 | 65,042 |
| のれん | - | - | - | - | - | - | - | 327,200 | 293,641 | 260,082 | 226,523 |
| その他 | - | - | - | - | - | - | - | - | - | 2,007 | 1,613 |
| 商標権 | 169 | 608 | 521 | 434 | 347 | 263 | 210 | 508 | 420 | - | - |
| 無形固定資産合計 | 31,068 | 58,375 | 40,166 | 44,254 | 38,400 | 36,012 | 47,544 | 389,909 | 386,587 | 334,457 | 293,179 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 13,269 | 90,254 | 71,551 | 69,328 | 181,926 | 216,266 | 249,593 | 0 | 100,000 | 0 | 0 |
| 繰延税金資産 | - | - | - | - | 21,277 | 15,270 | 28,719 | 49,889 | 52,072 | 58,774 | 58,794 |
| 敷金及び保証金 | 10,316 | 50,191 | 49,391 | 49,847 | 49,047 | 48,247 | 94,669 | 96,899 | 95,499 | 98,108 | 96,708 |
| その他 | - | - | - | - | - | - | - | 49 | 15 | 2,894 | 264 |
| 繰延税金資産 | 1,486 | 1,809 | 8,948 | 22,192 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 25,072 | 142,255 | 129,892 | 141,368 | 252,251 | 279,784 | 372,982 | 146,837 | 247,587 | 159,778 | 155,768 |
| 固定資産合計 | 93,021 | 279,713 | 223,648 | 232,773 | 328,637 | 352,904 | 504,214 | 614,162 | 1,052,714 | 1,123,188 | 997,499 |
| 資産合計 | 1,111,458 | 1,591,926 | 1,611,725 | 2,171,218 | 2,920,286 | 3,465,647 | 4,455,921 | 5,613,746 | 6,584,230 | 7,526,060 | 7,383,191 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | 43,244 | 152,814 | 84,108 | 142,843 | 213,713 | 322,841 | 357,946 | 311,507 | 323,712 | 401,900 | 421,113 |
| 未払金 | 4,892 | 156,176 | 49,315 | 37,389 | 63,489 | 64,034 | 77,129 | 106,049 | 50,036 | 37,455 | 14,056 |
| 未払費用 | 11,655 | 19,097 | 23,480 | 15,481 | 8,626 | 7,989 | 6,779 | 11,774 | 27,240 | 23,078 | 27,915 |
| 未払法人税等 | 66,484 | 106,279 | 78,072 | 191,903 | 249,145 | 212,388 | 389,229 | 393,940 | 452,493 | 491,176 | 105,598 |
| 未払消費税等 | 32,686 | 25,736 | 38,987 | 50,431 | 73,364 | 67,104 | 83,984 | 72,954 | 95,297 | 106,279 | 65,635 |
| 前受金 | 93,830 | 74,692 | 62,621 | 2,681 | 2,916 | 2,682 | 2,376 | 2,376 | 6,603 | 17,160 | - |
| その他 | 1,575 | 2,102 | 4,270 | 8,064 | 5,181 | 5,182 | 5,078 | 8,856 | 20,243 | 18,487 | 15,009 |
| 流動負債合計 | 254,369 | 536,901 | 340,857 | 448,794 | 616,437 | 682,225 | 922,522 | 907,459 | 975,625 | 1,095,537 | 649,328 |
| 固定負債 | |||||||||||
| 退職給付に係る負債 | - | - | - | - | - | - | - | 6,669 | 8,740 | 11,862 | 13,340 |
| 役員退職慰労引当金 | - | - | - | - | - | - | - | 34,829 | 31,170 | 35,872 | 41,062 |
| 繰延税金負債 | - | - | - | - | - | 3,685 | - | - | - | - | - |
| 固定負債合計 | - | - | - | - | - | 3,685 | - | 41,499 | 39,910 | 47,734 | 54,402 |
| 負債合計 | 254,369 | 536,901 | 340,857 | 448,794 | 616,437 | 685,910 | 922,522 | 948,958 | 1,015,536 | 1,143,272 | 703,731 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 258,985 | 262,713 | 263,405 | 263,458 | 263,778 | 263,778 | 263,778 | 263,778 | 263,778 | 263,778 | 263,778 |
| 資本剰余金 | 248,505 | 252,233 | 252,925 | 252,978 | 253,298 | 253,298 | 253,298 | 253,298 | 253,298 | 142,455 | 142,455 |
| 利益剰余金 | 349,012 | 539,038 | 754,369 | 1,205,329 | 1,789,486 | 2,265,100 | 2,974,487 | 4,057,232 | 5,032,832 | 6,071,755 | 6,368,426 |
| 自己株式 | - | -150 | -322 | -322 | -607 | -920 | -1,997 | -2,096 | -95,199 | -95,199 | -95,199 |
| 株主資本合計 | 856,503 | 1,053,833 | 1,270,377 | 1,721,444 | 2,305,954 | 2,781,255 | 3,489,566 | 4,572,212 | 5,454,709 | 6,382,788 | 6,679,460 |
| 非支配株主持分 | - | - | - | - | - | - | - | 92,575 | 113,984 | - | - |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | - | 1,061 | 444 | 940 | -2,105 | -1,518 | 43,832 | - | - | - | - |
| その他の包括利益累計額合計 | - | 1,061 | 444 | 940 | -2,105 | -1,518 | 43,832 | - | - | - | - |
| 新株予約権 | 585 | 130 | 45 | 39 | - | - | - | - | - | - | - |
| 純資産合計 | 857,088 | 1,055,025 | 1,270,868 | 1,722,424 | 2,303,848 | 2,779,737 | 3,533,398 | 4,664,787 | 5,568,693 | 6,382,788 | 6,679,460 |
| 負債純資産合計 | 1,111,458 | 1,591,926 | 1,611,725 | 2,171,218 | 2,920,286 | 3,465,647 | 4,455,921 | 5,613,746 | 6,584,230 | 7,526,060 | 7,383,191 |