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 | 2,591,694 | 2,306,931 | 960,232 | 643,054 | 651,419 | 1,025,466 | 928,688 | 1,580,619 | 2,518,019 | 4,300,365 | 7,107,324 |
| 売掛金 | 1,148,128 | 539,214 | 535,164 | 444,494 | 306,904 | 338,688 | 378,641 | 576,323 | 724,584 | 796,320 | 879,731 |
| 商品 | 291,835 | 224,421 | 132,335 | 118,789 | 115,450 | 74,997 | 47,552 | 75,462 | 69,063 | 49,284 | 67,018 |
| 貯蔵品 | 41 | 20 | 43 | 41 | 73 | 51 | 71 | 65 | 68 | - | 3,967 |
| 未収入金 | 51,015 | 82,589 | 168,608 | 96,148 | 128,749 | 42 | 576 | 103 | 111,888 | 98,834 | 98,386 |
| その他 | 328,070 | 174,231 | 99,699 | 93,081 | 88,893 | 86,139 | 57,440 | 83,011 | 132,634 | 269,813 | 339,302 |
| 貸倒引当金 | -326,261 | -62,520 | -58,224 | -35,283 | -10,820 | -3,717 | -2,692 | -3,138 | -3,275 | -7,411 | -41,837 |
| 繰延税金資産 | 218,101 | 52,000 | - | - | - | - | - | - | - | - | - |
| 有価証券 | - | - | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 4,302,625 | 3,316,888 | 1,837,859 | 1,360,326 | 1,280,670 | 1,521,668 | 1,410,277 | 2,312,448 | 3,552,984 | 5,507,208 | 8,453,893 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物 | 166,701 | 166,816 | 81,564 | 81,908 | 82,213 | 82,357 | 84,111 | 106,085 | 87,186 | 138,091 | 149,437 |
| 減価償却累計額 | -61,253 | -73,453 | -81,564 | -81,908 | -82,213 | -82,357 | -83,292 | -84,942 | -75,030 | -78,138 | -81,801 |
| 建物(純額) | 105,448 | 93,363 | - | - | - | - | 818 | 21,142 | 12,156 | 59,952 | 67,636 |
| 車両運搬具 | 9,803 | 9,803 | 9,794 | 9,794 | 9,794 | 9,794 | 7,027 | 7,027 | 11,021 | 27,110 | 28,707 |
| 減価償却累計額 | -9,727 | -9,765 | -9,794 | -9,794 | -9,794 | -9,794 | -4,881 | -5,596 | -7,181 | -10,632 | -16,385 |
| 車両運搬具(純額) | 76 | 38 | - | - | - | - | 2,145 | 1,430 | 3,840 | 16,478 | 12,321 |
| 工具、器具及び備品 | 794,242 | 747,331 | 662,172 | 728,564 | 721,345 | 749,510 | 795,689 | 876,556 | 828,696 | 946,691 | 1,241,473 |
| 減価償却累計額 | -704,773 | -650,953 | -659,235 | -687,550 | -720,966 | -730,277 | -766,969 | -773,909 | -672,218 | -748,928 | -905,995 |
| 工具、器具及び備品(純額) | 89,469 | 96,378 | 2,937 | 41,014 | 379 | 19,232 | 28,719 | 102,647 | 156,478 | 197,763 | 335,478 |
| リース資産 | 307,004 | 306,955 | 263,727 | 263,727 | 263,727 | 263,727 | 263,727 | 285,882 | 342,537 | 342,537 | 342,537 |
| 減価償却累計額 | -223,862 | -254,206 | -263,727 | -263,727 | -263,727 | -263,727 | -263,727 | -266,737 | -288,421 | -307,113 | -319,311 |
| リース資産(純額) | 83,141 | 52,748 | - | - | - | - | - | 19,144 | 54,115 | 35,424 | 23,225 |
| 土地 | - | - | - | - | - | - | - | - | - | 59,918 | 59,918 |
| 建設仮勘定 | - | - | - | - | - | 65,477 | 90,093 | - | 4,460 | - | 33,452 |
| 有形固定資産合計 | 278,136 | 242,528 | 2,937 | 41,014 | 379 | 84,710 | 121,777 | 144,365 | 231,051 | 369,536 | 532,031 |
| 無形固定資産 | |||||||||||
| 商標権 | 3,332 | 4,439 | - | - | - | 947 | 2,097 | 3,229 | 3,308 | 4,289 | 3,696 |
| ソフトウエア | 490,433 | 610,131 | 5,322 | 60,593 | 5,634 | 26,175 | 73,999 | 264,297 | 290,865 | 370,733 | 448,954 |
| ソフトウエア仮勘定 | 500,951 | 455,488 | 8,366 | 33,550 | - | 20,184 | 125,984 | 9,752 | 40,599 | 440,005 | 1,790,470 |
| 特許権 | 25,560 | 27,999 | 1,426 | 1,703 | 1,692 | 2,573 | 3,834 | 4,727 | - | - | - |
| 電話加入権 | 1,345 | 1,345 | - | - | - | - | - | - | - | - | - |
| 無形固定資産合計 | 1,021,624 | 1,099,403 | 15,116 | 95,847 | 7,326 | 49,880 | 205,916 | 282,007 | 334,773 | 815,028 | 2,243,121 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | - | - | 40,000 | 40,091 | 46,664 | 56,990 | 63,281 | 128,570 | 149,841 | 166,341 | 190,973 |
| 長期貸付金 | - | - | - | - | - | - | - | - | - | 300,000 | 300,000 |
| 敷金及び保証金 | 140,568 | 123,539 | 145,156 | 143,365 | 141,621 | 138,642 | 140,335 | 133,884 | 106,910 | 84,380 | 87,885 |
| その他 | 20,726 | 110 | 110 | 110 | 110 | 120 | 456 | 39,228 | 34,193 | 70,344 | 100,244 |
| 投資その他の資産合計 | 161,295 | 123,649 | 185,266 | 183,567 | 188,396 | 195,753 | 204,073 | 301,683 | 290,946 | 621,066 | 679,104 |
| 固定資産合計 | 1,461,055 | 1,465,582 | 203,320 | 320,429 | 196,102 | 330,344 | 531,767 | 728,056 | 856,771 | 1,805,631 | 3,454,257 |
| 繰延資産 | |||||||||||
| 社債発行費 | - | 6,123 | 2,081 | 2,840 | 1,808 | 4,051 | 1,937 | - | - | 27,771 | 87,092 |
| 株式交付費 | - | 3,565 | 6,489 | 4,013 | 3,301 | 1,432 | 376 | - | - | - | - |
| 繰延資産合計 | - | 9,689 | 8,571 | 6,853 | 5,110 | 5,483 | 2,313 | - | - | 27,771 | 87,092 |
| 資産合計 | 5,763,681 | 4,792,159 | 2,049,751 | 1,687,608 | 1,481,882 | 1,857,497 | 1,944,359 | 3,040,504 | 4,409,755 | 7,340,611 | 11,995,243 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | 159,124 | 245,032 | 311,744 | 357,769 | 318,125 | 775,032 | 421,105 | 630,125 | 356,786 | 473,613 | 571,960 |
| 1年内償還予定の社債 | - | - | - | - | - | - | - | - | - | 286,000 | 852,000 |
| 未払金 | 68,444 | 517,356 | 113,225 | 80,863 | 93,604 | 145,500 | 85,270 | 78,842 | 122,801 | 181,435 | 283,453 |
| 未払法人税等 | 1,168 | 16,098 | 23,091 | 25,539 | 28,808 | 51,846 | 62,055 | 109,651 | 190,655 | 67,055 | 160,139 |
| 前受収益 | 88,623 | 121,642 | 91,530 | 141,510 | 164,728 | 154,770 | 117,785 | 120,872 | 113,829 | 105,240 | 97,991 |
| 預り金 | - | 246,965 | 180,213 | 74,243 | 25,514 | 26,942 | 27,918 | 66,559 | 341,072 | 341,948 | 309,822 |
| その他 | 61,575 | 17,279 | 70,250 | 65,791 | 36,241 | 109,656 | 127,992 | 132,150 | 177,347 | 217,834 | 167,952 |
| 買付契約評価引当金 | 215,952 | 222,019 | 209,186 | 219,427 | 214,770 | 218,829 | 263,951 | 287,979 | - | - | - |
| 1年内返済予定の長期借入金 | 764,476 | 569,068 | 81,780 | 23,400 | 21,600 | 9,600 | - | - | - | - | - |
| リース債務 | 46,485 | 41,938 | 3,635 | 1,260 | 525 | - | - | - | - | - | - |
| 短期借入金 | 901,440 | 897,520 | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 2,307,290 | 2,894,922 | 1,084,659 | 989,804 | 903,917 | 1,492,178 | 1,106,078 | 1,426,180 | 1,302,492 | 1,673,128 | 2,443,320 |
| 固定負債 | |||||||||||
| 社債 | - | - | - | - | - | - | - | - | - | 1,714,000 | 4,862,000 |
| 長期未払金 | - | - | - | - | - | - | 2,149 | 6,102 | 12,225 | 9,404 | 6,684 |
| 長期前受収益 | - | - | - | - | - | 23,969 | 50,920 | 56,613 | 61,309 | 33,267 | 14,889 |
| リース債務 | 47,368 | 5,420 | 1,785 | 525 | - | - | - | 17,212 | 53,829 | 40,250 | 26,251 |
| 長期借入金 | 705,448 | 136,380 | 54,600 | 31,200 | 9,600 | - | - | - | - | - | - |
| その他 | - | - | 5,639 | 8,388 | 19,503 | - | - | - | - | - | - |
| 固定負債合計 | 752,816 | 141,800 | 62,024 | 40,113 | 29,103 | 23,969 | 53,070 | 79,928 | 127,364 | 1,796,922 | 4,909,824 |
| 負債合計 | 3,060,106 | 3,036,722 | 1,146,683 | 1,029,918 | 933,021 | 1,516,147 | 1,159,149 | 1,506,108 | 1,429,857 | 3,470,050 | 7,353,145 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 2,636,405 | 3,253,925 | 4,034,830 | 4,157,896 | 4,528,440 | 4,528,440 | 4,528,440 | 535,822 | 545,666 | 600,350 | 653,878 |
| 資本剰余金 | 997,967 | 1,604,232 | 2,375,020 | 2,498,086 | 2,868,630 | 2,868,630 | 2,977,376 | 224,109 | 233,952 | 288,636 | 261,680 |
| 利益剰余金 | -1,111,216 | -3,309,899 | -5,658,534 | -6,157,639 | -6,998,412 | -7,272,002 | -6,977,888 | 530,319 | 1,895,653 | 2,745,019 | 3,508,829 |
| 自己株式 | -2,191 | -2,191 | -2,191 | -2,192 | -2,192 | -2,192 | -2,192 | -2,192 | -2,192 | -2,192 | -2,192 |
| 株主資本合計 | 2,520,965 | 1,546,066 | 749,124 | 496,150 | 396,466 | 122,876 | 525,737 | 1,288,058 | 2,673,080 | 3,631,813 | 4,422,196 |
| その他の包括利益累計額 | |||||||||||
| 為替換算調整勘定 | 131,292 | 132,315 | 143,989 | 136,483 | 136,509 | 140,788 | 126,815 | 114,472 | 95,854 | 70,516 | 84,409 |
| その他の包括利益累計額合計 | 131,292 | 132,315 | 143,989 | 136,483 | 136,509 | 140,788 | 126,815 | 114,472 | 95,854 | 70,516 | 84,409 |
| 新株予約権 | 51,317 | 77,055 | 9,954 | 9,072 | - | 38,690 | 67,864 | 96,218 | 116,272 | 116,215 | 114,055 |
| 非支配株主持分 | - | - | - | 15,983 | 15,885 | 38,994 | 64,792 | 35,646 | 94,690 | 52,015 | 21,436 |
| 純資産合計 | 2,703,574 | 1,755,437 | 903,067 | 657,689 | 548,861 | 341,349 | 785,210 | 1,534,395 | 2,979,898 | 3,870,560 | 4,642,097 |
| 負債純資産合計 | 5,763,681 | 4,792,159 | 2,049,751 | 1,687,608 | 1,481,882 | 1,857,497 | 1,944,359 | 3,040,504 | 4,409,755 | 7,340,611 | 11,995,243 |