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
2016-07千円 | 2017-07千円 | 2018-07千円 | 2019-07千円 | 2020-07千円 | 2021-07千円 | 2022-07千円 | 2023-07千円 | 2024-07千円 | 2025-07千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 815,393 | 959,708 | 887,440 | 1,281,095 | 1,246,437 | 1,435,415 | 1,703,156 | 1,482,240 | 1,504,887 | 2,136,804 |
| 売掛金 | 158,531 | 215,469 | 245,548 | 281,511 | 251,075 | 336,493 | 366,259 | 327,500 | 411,056 | 440,200 |
| 契約資産 | - | - | - | - | - | - | 85,965 | 223,031 | 162,748 | 112,341 |
| 有価証券 | - | - | - | 19,784 | 29,527 | 80,596 | 27,968 | 27,506 | 15,149 | 9,889 |
| 仕掛品 | 39,063 | 9,248 | 29,206 | 34,347 | 19,014 | 14,813 | - | 623 | 79 | 3,543 |
| 貯蔵品 | 724 | 977 | 1,400 | 1,582 | 1,098 | 1,073 | 777 | 1,017 | 808 | 555 |
| 前払費用 | 49,738 | 63,193 | 71,590 | 95,500 | 125,279 | 112,391 | 171,405 | 206,879 | 173,093 | 133,258 |
| その他 | 4,446 | 3,342 | 11,679 | 1,242 | 5,495 | 5,705 | 27,520 | 14,278 | 11,154 | 13,082 |
| 繰延税金資産 | 2,003 | 7,082 | 5,749 | - | - | - | - | - | - | - |
| 商品 | 54 | - | - | - | - | - | - | - | - | - |
| 貸倒引当金 | -109 | - | - | - | - | - | - | - | - | - |
| 前渡金 | - | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 1,069,846 | 1,259,021 | 1,252,615 | 1,715,063 | 1,677,928 | 1,986,490 | 2,383,052 | 2,283,076 | 2,278,977 | 2,849,675 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物附属設備 | 58,382 | 59,332 | 76,419 | 77,157 | 87,266 | 87,266 | 110,864 | 91,527 | 91,527 | 91,527 |
| 減価償却累計額 | -31,742 | -36,813 | -41,278 | -46,537 | -52,002 | -57,200 | -40,019 | -39,625 | -46,061 | -51,679 |
| 建物附属設備(純額) | 26,639 | 22,518 | 35,140 | 30,619 | 35,264 | 30,065 | 70,844 | 51,902 | 45,466 | 39,848 |
| 工具、器具及び備品 | 167,801 | 180,737 | 186,199 | 196,518 | 201,980 | 98,537 | 109,205 | 124,444 | 119,612 | 137,302 |
| 減価償却累計額 | -116,828 | -139,720 | -153,035 | -166,222 | -171,087 | -75,900 | -72,520 | -84,244 | -83,523 | -103,204 |
| 工具、器具及び備品(純額) | 50,973 | 41,016 | 33,164 | 30,295 | 30,893 | 22,636 | 36,685 | 40,199 | 36,089 | 34,097 |
| 有形固定資産合計 | 77,613 | 63,535 | 68,304 | 60,914 | 66,157 | 52,702 | 107,530 | 92,102 | 81,555 | 73,946 |
| 無形固定資産 | ||||||||||
| 商標権 | 456 | 648 | 805 | 995 | 857 | 990 | 1,504 | 2,015 | 1,706 | 2,524 |
| ソフトウエア | 30,970 | 84,367 | 136,449 | 184,083 | 241,266 | 254,818 | 205,095 | 156,167 | 262,005 | 310,727 |
| その他 | - | - | - | 2,270 | 11,240 | 18,577 | 14,713 | 62,269 | - | - |
| 無形固定資産合計 | 31,427 | 85,015 | 137,255 | 187,349 | 253,364 | 274,387 | 221,313 | 220,452 | 263,711 | 313,252 |
| 投資その他の資産 | ||||||||||
| 投資有価証券 | - | 60,570 | 232,947 | 219,253 | 220,123 | 171,486 | 139,586 | 173,647 | 193,940 | 99,645 |
| 敷金及び保証金 | 48,299 | 48,299 | 65,520 | 65,520 | 68,494 | 68,155 | 69,957 | 52,621 | 52,621 | 52,621 |
| 長期前払費用 | - | 311 | 221 | 26 | 145 | 6,506 | - | 17,731 | 3,281 | 6,855 |
| 繰延税金資産 | - | - | - | - | 40,903 | 36,558 | 40,037 | 29,553 | 35,089 | 54,973 |
| 長期預け金 | 15,012 | 17,512 | 17,512 | 12,002 | 12,002 | 12,002 | 12,002 | 12,002 | - | - |
| その他 | - | - | 4,726 | 1,992 | - | 1,328 | - | - | - | - |
| 繰延税金資産 | 20,480 | 38,973 | 46,595 | 48,124 | - | - | - | - | - | - |
| 関係会社株式 | 9,960 | 9,960 | - | - | - | - | - | - | - | - |
| 保険積立金 | 17,187 | 9,894 | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 110,940 | 185,522 | 367,522 | 346,918 | 341,669 | 296,037 | 261,582 | 285,557 | 284,933 | 214,096 |
| 固定資産合計 | 219,980 | 334,073 | 573,082 | 595,183 | 661,190 | 623,127 | 590,426 | 598,112 | 630,201 | 601,294 |
| 繰延資産 | ||||||||||
| 株式交付費 | 3,874 | 2,304 | 735 | - | - | - | - | - | - | - |
| 繰延資産合計 | 3,874 | 2,304 | 735 | - | - | - | - | - | - | - |
| 資産合計 | 1,293,702 | 1,595,399 | 1,826,433 | 2,310,246 | 2,339,119 | 2,609,617 | 2,973,479 | 2,881,189 | 2,909,178 | 3,450,970 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 買掛金 | 1,678 | 10,609 | 8,590 | 11,145 | 7,141 | 15,614 | 32,009 | 37,986 | 27,832 | 23,335 |
| 未払金 | 44,857 | 39,326 | 111,389 | 137,154 | 51,901 | 67,097 | 49,630 | 48,800 | 78,357 | 111,262 |
| 未払費用 | 60,330 | 63,483 | 62,870 | 86,131 | 48,521 | 66,677 | 110,276 | 63,340 | 31,570 | 95,295 |
| 未払法人税等 | 73,641 | 104,349 | 40,338 | 76,934 | 29,727 | 50,071 | 47,460 | 22,407 | 20,183 | 123,484 |
| 未払消費税等 | 24,441 | 30,666 | 15,701 | 50,091 | 41,275 | 42,157 | 49,818 | 33,071 | 35,337 | 73,864 |
| 契約負債 | - | - | - | - | - | - | 137,408 | 117,058 | 100,070 | 127,553 |
| 預り金 | 23,665 | 20,803 | 20,746 | 28,576 | 19,480 | 33,579 | 48,146 | 27,867 | 14,349 | 37,594 |
| その他 | - | 815 | - | 879 | 5,045 | 5,852 | 3,180 | 2,728 | 2,526 | 2,759 |
| 前受金 | 7,095 | 10,263 | 3,492 | 8,204 | 82 | 4,328 | - | - | - | - |
| 受注損失引当金 | - | - | - | - | - | - | - | - | - | - |
| 資産除去債務 | - | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 235,709 | 280,319 | 263,128 | 399,119 | 203,175 | 285,377 | 477,931 | 353,262 | 310,228 | 595,148 |
| 固定負債 | ||||||||||
| 資産除去債務 | 22,839 | 22,976 | 29,668 | 29,857 | 32,641 | 32,832 | 50,666 | 39,326 | 39,475 | 39,625 |
| その他 | - | - | - | - | 786 | - | - | - | - | - |
| 固定負債合計 | 22,839 | 22,976 | 29,668 | 29,857 | 33,428 | 32,832 | 50,666 | 39,326 | 39,475 | 39,625 |
| 負債合計 | 258,549 | 303,295 | 292,797 | 428,976 | 236,603 | 318,210 | 528,597 | 392,588 | 349,703 | 634,774 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 187,821 | 200,128 | 203,600 | 214,630 | 231,292 | 234,754 | 238,774 | 248,793 | 249,567 | 250,642 |
| 資本剰余金 | ||||||||||
| 資本準備金 | 138,141 | 150,448 | 153,920 | 164,950 | 181,612 | 185,074 | 189,094 | 199,113 | 199,887 | 200,962 |
| その他資本剰余金 | 16,744 | 16,744 | 16,744 | 16,744 | 16,744 | 16,744 | 16,744 | 11,094 | 9,998 | 5,347 |
| 資本剰余金合計 | 154,885 | 167,192 | 170,664 | 181,694 | 198,356 | 201,818 | 205,838 | 210,207 | 209,885 | 206,310 |
| 利益剰余金 | ||||||||||
| その他利益剰余金 | ||||||||||
| 別途積立金 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 | 22,000 |
| 繰越利益剰余金 | 647,090 | 883,238 | 1,129,907 | 1,461,382 | 1,654,733 | 1,828,987 | 2,021,846 | 2,121,485 | 2,183,857 | 2,414,739 |
| 特別償却準備金 | 22,956 | 20,082 | 8,120 | 4,275 | 1,613 | - | - | - | - | - |
| 利益剰余金合計 | 692,046 | 925,320 | 1,160,028 | 1,487,658 | 1,678,346 | 1,850,987 | 2,043,846 | 2,143,485 | 2,205,857 | 2,436,739 |
| 自己株式 | - | - | -89 | -336 | -669 | -669 | -60,908 | -122,989 | -118,874 | -84,942 |
| 株主資本合計 | 1,034,752 | 1,292,640 | 1,534,203 | 1,883,646 | 2,107,326 | 2,286,889 | 2,427,551 | 2,479,496 | 2,546,436 | 2,808,749 |
| 評価・換算差額等 | ||||||||||
| その他有価証券評価差額金 | - | -52 | -1,338 | -1,866 | -3,012 | 2,965 | 6,095 | 3,884 | 9,934 | 5,160 |
| 繰延ヘッジ損益 | 400 | -484 | 771 | -510 | -1,798 | 1,552 | 11,234 | 5,219 | 3,104 | 2,286 |
| 評価・換算差額等合計 | 400 | -537 | -567 | -2,376 | -4,810 | 4,517 | 17,330 | 9,104 | 13,038 | 7,446 |
| 純資産合計 | 1,035,153 | 1,292,103 | 1,533,636 | 1,881,269 | 2,102,515 | 2,291,407 | 2,444,881 | 2,488,600 | 2,559,474 | 2,816,196 |
| 負債純資産合計 | 1,293,702 | 1,595,399 | 1,826,433 | 2,310,246 | 2,339,119 | 2,609,617 | 2,973,479 | 2,881,189 | 2,909,178 | 3,450,970 |