OpenFiling
ホームウォッチリストスクリーニング企業比較決算カレンダー新着有報大量保有報告書開示内容検索

© 2026 OpenFiling

OpenFiling は日本企業の公表情報に基づく確認・整理を支援する情報提供サービスです。金融商品取引の勧誘、媒介、投資助言、売買推奨を行うものではありません。

© 2026 OpenFiling

公式X公式note
有価証券報告書の検索方法プライバシーポリシー利用規約特定商取引法に基づく表記データソース・第三者権利表示お問い合わせ

OpenFiling は日本企業の公表情報に基づく確認・整理を支援する情報提供サービスです。金融商品取引の勧誘、媒介、投資助言、売買推奨を行うものではありません。

有価証券報告書の検索方法プライバシーポリシー利用規約
特定商取引法に基づく表記データソース・第三者権利表示お問い合わせ

目次

  1. ホーム
  2. 企業検索
  3. ケイアイスター不動産（3465）

3465
ケイアイスター不動産
3465ケイアイスター不動産

不動産業
プライム市場|TOPIX Small|3月決算
https://ki-group.co.jp/
主要な経営指標財務諸表四半期決算財務指標株主構成有価証券報告書決算短信セグメント情報株式保有
損益計算書
損益計算書の連結/単体切り替え
チャート種別の切り替え
貸借対照表
貸借対照表の連結/単体切り替え
キャッシュ・フロー計算書
キャッシュ・フロー計算書の連結/単体切り替え
チャート種別の切り替え

ケイアイスター不動産の業績更新をウォッチリストで確認

保存した企業の新しい有価証券報告書・決算発表を、新着一覧と決算カレンダーで確認できます

登録は無料・支払い情報不要

本開示情報の原文は提出企業に著作権が帰属します。出典：EDINET（金融庁）

(単位: 百万円)
勘定科目
2017年
JGAAP
2018年
JGAAP
2019年
JGAAP
2020年
JGAAP
2021年
JGAAP
2022年
JGAAP
2023年
JGAAP
2024年
JGAAP
2025年
JGAAP
2026年
JGAAP
勘定科目2017年2018年2019年2020年2021年2022年2023年2024年2025年2026年
売上高
51,258
-
64,107
↑ +25.1%
103,119
↑ +60.9%
120,711
↑ +17.1%
155,753
↑ +29.0%
184,388
↑ +18.4%
241,879
↑ +31.2%
283,084
↑ +17.0%
342,553
↑ +21.0%
393,905
↑ +15.0%
売上原価
41,610
-
52,540
↑ +26.3%
88,507
↑ +68.5%
102,950
↑ +16.3%
128,008
↑ +24.3%
144,348
↑ +12.8%
204,219
↑ +41.5%
250,508
↑ +22.7%
300,565
↑ +20.0%
337,785
↑ +12.4%
売上総利益又は売上総損失（△）
9,647
-
11,567
↑ +19.9%
14,612
↑ +26.3%
17,761
↑ +21.6%
27,745
↑ +56.2%
40,040
↑ +44.3%
37,660
↓ -5.9%
32,576
↓ -13.5%
41,988
↑ +28.9%
56,120
↑ +33.7%
販売費及び一般管理費
販売手数料
-
-
808
-
1,658
↑ +105.2%
2,157
↑ +30.1%
2,849
↑ +32.1%
3,677
↑ +29.0%
5,242
↑ +42.6%
6,320
↑ +20.6%
8,004
↑ +26.6%
9,317
↑ +16.4%
給料及び手当
1,854
-
1,815
↓ -2.1%
2,496
↑ +37.5%
3,218
↑ +28.9%
4,346
↑ +35.1%
4,474
↑ +2.9%
4,531
↑ +1.3%
5,031
↑ +11.0%
5,184
↑ +3.0%
5,821
↑ +12.3%
租税公課
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
3,011
-
3,834
↑ +27.3%
賞与引当金繰入額
183
-
130
↓ -29.1%
120
↓ -7.7%
135
↑ +12.7%
223
↑ +65.3%
375
↑ +67.9%
499
↑ +32.9%
279
↓ -44.0%
460
↑ +64.9%
966
↑ +110.0%
その他
2,813
-
2,968
↑ +5.5%
3,682
↑ +24.1%
5,002
↑ +35.8%
6,620
↑ +32.3%
6,917
↑ +4.5%
7,536
↑ +9.0%
8,800
↑ +16.8%
8,071
↓ -8.3%
9,185
↑ +13.8%
販売費及び一般管理費
5,515
-
6,268
↑ +13.7%
8,661
↑ +38.2%
11,335
↑ +30.9%
15,184
↑ +34.0%
16,380
↑ +7.9%
18,471
↑ +12.8%
21,214
↑ +14.9%
24,733
↑ +16.6%
29,125
↑ +17.8%
営業利益又は営業損失（△）
4,132
-
5,299
↑ +28.2%
5,951
↑ +12.3%
6,426
↑ +8.0%
12,562
↑ +95.5%
23,659
↑ +88.3%
19,189
↓ -18.9%
11,362
↓ -40.8%
17,255
↑ +51.9%
26,995
↑ +56.4%
営業外収益
受取利息
-
-
-
-
-
-
-
-
-
-
-
-
19
-
177
↑ +821.8%
469
↑ +165.0%
886
↑ +88.9%
持分法による投資利益
-
-
-
-
2
-
-
-
-
-
-
-
-
-
-
-
-
-
176
-
為替差益
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
459
-
不動産取得税還付金
84
-
201
↑ +139.7%
204
↑ +1.4%
251
↑ +23.4%
380
↑ +51.2%
431
↑ +13.5%
462
↑ +7.1%
572
↑ +23.8%
597
↑ +4.4%
724
↑ +21.3%
その他
45
-
103
↑ +131.3%
115
↑ +11.3%
288
↑ +150.3%
477
↑ +65.5%
417
↓ -12.5%
459
↑ +10.0%
558
↑ +21.7%
874
↑ +56.6%
766
↓ -12.4%
営業外収益
153
-
318
↑ +107.8%
348
↑ +9.6%
554
↑ +59.1%
1,029
↑ +85.6%
866
↓ -15.9%
968
↑ +11.8%
1,342
↑ +38.7%
1,941
↑ +44.6%
3,013
↑ +55.2%
営業外費用
支払利息
245
-
287
↑ +17.0%
475
↑ +65.8%
582
↑ +22.5%
673
↑ +15.7%
774
↑ +15.0%
1,119
↑ +44.5%
1,502
↑ +34.2%
2,469
↑ +64.4%
3,644
↑ +47.6%
持分法による投資損失
-
-
5
-
-
-
-
-
-
-
-
-
-
-
4
-
43
↑ +975.0%
-
-
支払手数料
31
-
32
↑ +3.3%
22
↓ -31.0%
65
↑ +192.8%
85
↑ +31.1%
397
↑ +365.1%
469
↑ +18.1%
956
↑ +103.8%
1,204
↑ +25.9%
1,227
↑ +1.9%
その他
12
-
8
↓ -29.7%
32
↑ +289.7%
15
↓ -52.5%
50
↑ +226.6%
149
↑ +197.2%
101
↓ -32.3%
109
↑ +7.9%
354
↑ +224.8%
172
↓ -51.4%
営業外費用
288
-
333
↑ +15.5%
530
↑ +59.3%
663
↑ +25.1%
809
↑ +22.1%
1,321
↑ +63.3%
1,689
↑ +27.9%
2,573
↑ +52.3%
4,072
↑ +58.3%
5,044
↑ +23.9%
経常利益又は経常損失（△）
3,997
-
5,284
↑ +32.2%
5,769
↑ +9.2%
6,317
↑ +9.5%
12,782
↑ +102.3%
23,204
↑ +81.5%
18,468
↓ -20.4%
10,130
↓ -45.1%
15,124
↑ +49.3%
24,963
↑ +65.1%
特別利益
固定資産売却益
34
-
10
↓ -70.5%
0
↓ -98.7%
6
↑ +4318.8%
5
↓ -19.1%
4
↓ -18.0%
3
↓ -31.1%
25
↑ +831.1%
9
↓ -64.0%
14
↑ +55.6%
投資有価証券売却益
-
-
-
-
-
-
-
-
2
-
70
↑ +3290.4%
-
-
-
-
46
-
-
-
負ののれん発生益
-
-
-
-
-
-
-
-
-
-
-
-
-
-
495
-
160
↓ -67.7%
-
-
特別利益
201
-
10
↓ -95.0%
0
↓ -98.7%
6
↑ +4318.8%
7
↑ +16.1%
74
↑ +985.0%
3
↓ -96.4%
521
↑ +19304.1%
215
↓ -58.7%
14
↓ -93.5%
特別損失
固定資産売却損
-
-
-
-
12
-
-
-
33
-
1
↓ -96.5%
4
↑ +229.7%
0
↓ -100.0%
0
0.0%
-
-
固定資産除却損
31
-
11
↓ -63.0%
14
↑ +21.6%
70
↑ +408.9%
32
↓ -54.5%
23
↓ -28.9%
22
↓ -4.5%
27
↑ +24.4%
50
↑ +85.2%
77
↑ +54.0%
特別損失
31
-
11
↓ -63.0%
25
↑ +123.0%
424
↑ +1573.7%
285
↓ -32.8%
110
↓ -61.4%
26
↓ -76.8%
27
↑ +5.8%
50
↑ +85.2%
77
↑ +54.0%
税引前当期純利益又は税引前当期純損失（△）
4,167
-
5,282
↑ +26.8%
5,744
↑ +8.7%
5,899
↑ +2.7%
12,504
↑ +112.0%
23,168
↑ +85.3%
18,445
↓ -20.4%
10,624
↓ -42.4%
15,290
↑ +43.9%
24,900
↑ +62.9%
法人税、住民税及び事業税
1,246
-
1,673
↑ +34.3%
1,922
↑ +14.9%
1,962
↑ +2.1%
4,291
↑ +118.7%
7,494
↑ +74.6%
5,483
↓ -26.8%
3,434
↓ -37.4%
5,445
↑ +58.6%
8,403
↑ +54.3%
法人税等調整額
-52
-
13
↑ +124.5%
-43
↓ -440.2%
-159
↓ -266.0%
-343
↓ -115.9%
-318
↑ +7.3%
281
↑ +188.3%
-604
↓ -315.2%
-540
↑ +10.6%
-394
↑ +27.0%
法人税等
1,193
-
1,686
↑ +41.2%
1,879
↑ +11.5%
1,803
↓ -4.0%
3,948
↑ +118.9%
7,176
↑ +81.8%
5,764
↓ -19.7%
2,829
↓ -50.9%
4,905
↑ +73.4%
8,009
↑ +63.3%
当期純利益又は当期純損失（△）
2,974
-
3,597
↑ +21.0%
3,865
↑ +7.5%
4,096
↑ +6.0%
8,555
↑ +108.9%
15,992
↑ +86.9%
12,681
↓ -20.7%
7,794
↓ -38.5%
10,384
↑ +33.2%
16,891
↑ +62.7%
非支配株主に帰属する当期純利益又は非支配株主に帰属する当期純損失（△）
79
-
203
↑ +155.3%
404
↑ +99.1%
511
↑ +26.5%
939
↑ +83.8%
1,246
↑ +32.7%
835
↓ -33.0%
1,050
↑ +25.7%
1,522
↑ +45.0%
1,535
↑ +0.9%
親会社株主に帰属する当期純利益又は親会社株主に帰属する当期純損失（△）
2,894
-
3,394
↑ +17.3%
3,461
↑ +2.0%
3,585
↑ +3.6%
7,616
↑ +112.5%
14,746
↑ +93.6%
11,846
↓ -19.7%
6,743
↓ -43.1%
8,862
↑ +31.4%
15,355
↑ +73.3%
2017年2018年2019年2020年2021年2022年2023年2024年2025年2026年
売上高
51,258
-
64,107
↑ +25.1%
103,119
↑ +60.9%
120,711
↑ +17.1%
155,753
↑ +29.0%
184,388
↑ +18.4%
241,879
↑ +31.2%
283,084
↑ +17.0%
342,553
↑ +21.0%
393,905
↑ +15.0%
売上原価
41,610
-
52,540
↑ +26.3%
88,507
↑ +68.5%
102,950
↑ +16.3%
128,008
↑ +24.3%
144,348
↑ +12.8%
204,219
↑ +41.5%
250,508
↑ +22.7%
300,565
↑ +20.0%
337,785
↑ +12.4%
売上総利益又は売上総損失（△）
9,647
-
11,567
↑ +19.9%
14,612
↑ +26.3%
17,761
↑ +21.6%
27,745
↑ +56.2%
40,040
↑ +44.3%
37,660
↓ -5.9%
32,576
↓ -13.5%
41,988
↑ +28.9%
56,120
↑ +33.7%
販売費及び一般管理費
販売手数料
-
-
808
-
1,658
↑ +105.2%
2,157
↑ +30.1%
2,849
↑ +32.1%
3,677
↑ +29.0%
5,242
↑ +42.6%
6,320
↑ +20.6%
8,004
↑ +26.6%
9,317
↑ +16.4%
給料及び手当
1,854
-
1,815
↓ -2.1%
2,496
↑ +37.5%
3,218
↑ +28.9%
4,346
↑ +35.1%
4,474
↑ +2.9%
4,531
↑ +1.3%
5,031
↑ +11.0%
5,184
↑ +3.0%
5,821
↑ +12.3%
租税公課
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
3,011
-
3,834
↑ +27.3%
賞与引当金繰入額
183
-
130
↓ -29.1%
120
↓ -7.7%
135
↑ +12.7%
223
↑ +65.3%
375
↑ +67.9%
499
↑ +32.9%
279
↓ -44.0%
460
↑ +64.9%
966
↑ +110.0%
その他
2,813
-
2,968
↑ +5.5%
3,682
↑ +24.1%
5,002
↑ +35.8%
6,620
↑ +32.3%
6,917
↑ +4.5%
7,536
↑ +9.0%
8,800
↑ +16.8%
8,071
↓ -8.3%
9,185
↑ +13.8%
販売費及び一般管理費
5,515
-
6,268
↑ +13.7%
8,661
↑ +38.2%
11,335
↑ +30.9%
15,184
↑ +34.0%
16,380
↑ +7.9%
18,471
↑ +12.8%
21,214
↑ +14.9%
24,733
↑ +16.6%
29,125
↑ +17.8%
営業利益又は営業損失（△）
4,132
-
5,299
↑ +28.2%
5,951
↑ +12.3%
6,426
↑ +8.0%
12,562
↑ +95.5%
23,659
↑ +88.3%
19,189
↓ -18.9%
11,362
↓ -40.8%
17,255
↑ +51.9%
26,995
↑ +56.4%
営業外収益
受取利息
-
-
-
-
-
-
-
-
-
-
-
-
19
-
177
↑ +821.8%
469
↑ +165.0%
886
↑ +88.9%
持分法による投資利益
-
-
-
-
2
-
-
-
-
-
-
-
-
-
-
-
-
-
176
-
為替差益
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
459
-
不動産取得税還付金
84
-
201
↑ +139.7%
204
↑ +1.4%
251
↑ +23.4%
380
↑ +51.2%
431
↑ +13.5%
462
↑ +7.1%
572
↑ +23.8%
597
↑ +4.4%
724
↑ +21.3%
その他
45
-
103
↑ +131.3%
115
↑ +11.3%
288
↑ +150.3%
477
↑ +65.5%
417
↓ -12.5%
459
↑ +10.0%
558
↑ +21.7%
874
↑ +56.6%
766
↓ -12.4%
営業外収益
153
-
318
↑ +107.8%
348
↑ +9.6%
554
↑ +59.1%
1,029
↑ +85.6%
866
↓ -15.9%
968
↑ +11.8%
1,342
↑ +38.7%
1,941
↑ +44.6%
3,013
↑ +55.2%
営業外費用
支払利息
245
-
287
↑ +17.0%
475
↑ +65.8%
582
↑ +22.5%
673
↑ +15.7%
774
↑ +15.0%
1,119
↑ +44.5%
1,502
↑ +34.2%
2,469
↑ +64.4%
3,644
↑ +47.6%
持分法による投資損失
-
-
5
-
-
-
-
-
-
-
-
-
-
-
4
-
43
↑ +975.0%
-
-
支払手数料
31
-
32
↑ +3.3%
22
↓ -31.0%
65
↑ +192.8%
85
↑ +31.1%
397
↑ +365.1%
469
↑ +18.1%
956
↑ +103.8%
1,204
↑ +25.9%
1,227
↑ +1.9%
その他
12
-
8
↓ -29.7%
32
↑ +289.7%
15
↓ -52.5%
50
↑ +226.6%
149
↑ +197.2%
101
↓ -32.3%
109
↑ +7.9%
354
↑ +224.8%
172
↓ -51.4%
営業外費用
288
-
333
↑ +15.5%
530
↑ +59.3%
663
↑ +25.1%
809
↑ +22.1%
1,321
↑ +63.3%
1,689
↑ +27.9%
2,573
↑ +52.3%
4,072
↑ +58.3%
5,044
↑ +23.9%
経常利益又は経常損失（△）
3,997
-
5,284
↑ +32.2%
5,769
↑ +9.2%
6,317
↑ +9.5%
12,782
↑ +102.3%
23,204
↑ +81.5%
18,468
↓ -20.4%
10,130
↓ -45.1%
15,124
↑ +49.3%
24,963
↑ +65.1%
特別利益
固定資産売却益
34
-
10
↓ -70.5%
0
↓ -98.7%
6
↑ +4318.8%
5
↓ -19.1%
4
↓ -18.0%
3
↓ -31.1%
25
↑ +831.1%
9
↓ -64.0%
14
↑ +55.6%
投資有価証券売却益
-
-
-
-
-
-
-
-
2
-
70
↑ +3290.4%
-
-
-
-
46
-
-
-
負ののれん発生益
-
-
-
-
-
-
-
-
-
-
-
-
-
-
495
-
160
↓ -67.7%
-
-
特別利益
201
-
10
↓ -95.0%
0
↓ -98.7%
6
↑ +4318.8%
7
↑ +16.1%
74
↑ +985.0%
3
↓ -96.4%
521
↑ +19304.1%
215
↓ -58.7%
14
↓ -93.5%
特別損失
固定資産売却損
-
-
-
-
12
-
-
-
33
-
1
↓ -96.5%
4
↑ +229.7%
0
↓ -100.0%
0
0.0%
-
-
固定資産除却損
31
-
11
↓ -63.0%
14
↑ +21.6%
70
↑ +408.9%
32
↓ -54.5%
23
↓ -28.9%
22
↓ -4.5%
27
↑ +24.4%
50
↑ +85.2%
77
↑ +54.0%
特別損失
31
-
11
↓ -63.0%
25
↑ +123.0%
424
↑ +1573.7%
285
↓ -32.8%
110
↓ -61.4%
26
↓ -76.8%
27
↑ +5.8%
50
↑ +85.2%
77
↑ +54.0%
税引前当期純利益又は税引前当期純損失（△）
4,167
-
5,282
↑ +26.8%
5,744
↑ +8.7%
5,899
↑ +2.7%
12,504
↑ +112.0%
23,168
↑ +85.3%
18,445
↓ -20.4%
10,624
↓ -42.4%
15,290
↑ +43.9%
24,900
↑ +62.9%
法人税、住民税及び事業税
1,246
-
1,673
↑ +34.3%
1,922
↑ +14.9%
1,962
↑ +2.1%
4,291
↑ +118.7%
7,494
↑ +74.6%
5,483
↓ -26.8%
3,434
↓ -37.4%
5,445
↑ +58.6%
8,403
↑ +54.3%
法人税等調整額
-52
-
13
↑ +124.5%
-43
↓ -440.2%
-159
↓ -266.0%
-343
↓ -115.9%
-318
↑ +7.3%
281
↑ +188.3%
-604
↓ -315.2%
-540
↑ +10.6%
-394
↑ +27.0%
法人税等
1,193
-
1,686
↑ +41.2%
1,879
↑ +11.5%
1,803
↓ -4.0%
3,948
↑ +118.9%
7,176
↑ +81.8%
5,764
↓ -19.7%
2,829
↓ -50.9%
4,905
↑ +73.4%
8,009
↑ +63.3%
当期純利益又は当期純損失（△）
2,974
-
3,597
↑ +21.0%
3,865
↑ +7.5%
4,096
↑ +6.0%
8,555
↑ +108.9%
15,992
↑ +86.9%
12,681
↓ -20.7%
7,794
↓ -38.5%
10,384
↑ +33.2%
16,891
↑ +62.7%
非支配株主に帰属する当期純利益又は非支配株主に帰属する当期純損失（△）
79
-
203
↑ +155.3%
404
↑ +99.1%
511
↑ +26.5%
939
↑ +83.8%
1,246
↑ +32.7%
835
↓ -33.0%
1,050
↑ +25.7%
1,522
↑ +45.0%
1,535
↑ +0.9%
親会社株主に帰属する当期純利益又は親会社株主に帰属する当期純損失（△）
2,894
-
3,394
↑ +17.3%
3,461
↑ +2.0%
3,585
↑ +3.6%
7,616
↑ +112.5%
14,746
↑ +93.6%
11,846
↓ -19.7%
6,743
↓ -43.1%
8,862
↑ +31.4%
15,355
↑ +73.3%
(単位: 百万円)
勘定科目
2016年
JGAAP
2017年
JGAAP
2018年
JGAAP
2019年
JGAAP
2020年
JGAAP
2021年
JGAAP
2022年
JGAAP
2023年
JGAAP
2024年
JGAAP
2025年
JGAAP
2026年
JGAAP
勘定科目2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年2026年
資産の部
流動資産
現金及び預金
-
-
8,842
-
8,067
↓ -8.8%
14,021
↑ +73.8%
14,127
↑ +0.8%
30,300
↑ +114.5%
43,043
↑ +42.1%
47,856
↑ +11.2%
56,046
↑ +17.1%
71,906
↑ +28.3%
76,029
↑ +5.7%
完成工事未収入金
-
-
10
-
16
↑ +59.8%
518
↑ +3171.3%
500
↓ -3.4%
332
↓ -33.6%
579
↑ +74.2%
93
↓ -83.9%
331
↑ +254.5%
149
↓ -55.0%
333
↑ +123.5%
販売用不動産
-
-
10,498
-
20,492
↑ +95.2%
26,950
↑ +31.5%
28,566
↑ +6.0%
28,584
↑ +0.1%
30,474
↑ +6.6%
58,465
↑ +91.9%
89,317
↑ +52.8%
102,518
↑ +14.8%
115,222
↑ +12.4%
仕掛販売用不動産
-
-
12,925
-
25,181
↑ +94.8%
28,412
↑ +12.8%
34,689
↑ +22.1%
36,827
↑ +6.2%
72,763
↑ +97.6%
74,224
↑ +2.0%
76,792
↑ +3.5%
91,455
↑ +19.1%
126,893
↑ +38.7%
未成工事支出金
-
-
661
-
734
↑ +11.1%
2,293
↑ +212.4%
2,412
↑ +5.2%
2,811
↑ +16.5%
4,495
↑ +59.9%
4,127
↓ -8.2%
4,423
↑ +7.2%
2,087
↓ -52.8%
2,489
↑ +19.3%
前渡金
-
-
542
-
655
↑ +20.9%
1,367
↑ +108.6%
1,413
↑ +3.3%
1,794
↑ +27.0%
2,037
↑ +13.5%
2,911
↑ +42.9%
3,357
↑ +15.3%
3,988
↑ +18.8%
6,375
↑ +59.9%
１年内回収予定の長期貸付金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
5,453
-
その他
-
-
253
-
773
↑ +205.1%
634
↓ -18.1%
1,049
↑ +65.4%
1,440
↑ +37.3%
2,362
↑ +64.0%
3,874
↑ +64.0%
4,779
↑ +23.3%
4,337
↓ -9.2%
5,054
↑ +16.5%
貸倒引当金
-
-
-9
-
-9
↑ +0.2%
-15
↓ -62.5%
-11
↑ +22.6%
-72
↓ -535.3%
-67
↑ +7.5%
-34
↑ +49.4%
-6
↑ +82.2%
-7
↓ -16.7%
-20
↓ -185.7%
流動資産
-
-
33,910
-
55,909
↑ +64.9%
74,180
↑ +32.7%
82,744
↑ +11.5%
102,016
↑ +23.3%
155,686
↑ +52.6%
191,516
↑ +23.0%
235,041
↑ +22.7%
276,435
↑ +17.6%
337,832
↑ +22.2%
固定資産
有形固定資産
建物及び構築物（純額）
-
-
1,129
-
1,130
↑ +0.1%
1,532
↑ +35.6%
1,680
↑ +9.7%
1,751
↑ +4.2%
1,586
↓ -9.4%
1,526
↓ -3.8%
1,907
↑ +24.9%
2,306
↑ +20.9%
2,256
↓ -2.2%
機械装置及び運搬具（純額）
-
-
38
-
33
↓ -14.6%
47
↑ +44.3%
38
↓ -18.2%
49
↑ +26.5%
44
↓ -10.1%
46
↑ +6.0%
43
↓ -7.1%
96
↑ +123.3%
86
↓ -10.4%
土地
-
-
1,341
-
1,412
↑ +5.3%
2,538
↑ +79.7%
2,571
↑ +1.3%
2,500
↓ -2.7%
2,246
↓ -10.2%
2,413
↑ +7.4%
2,313
↓ -4.1%
2,571
↑ +11.2%
2,539
↓ -1.2%
リース資産（純額）
-
-
34
-
47
↑ +37.7%
26
↓ -44.2%
14
↓ -46.5%
10
↓ -32.7%
3
↓ -69.4%
5
↑ +74.8%
42
↑ +726.9%
55
↑ +31.0%
21
↓ -61.8%
建設仮勘定
-
-
25
-
42
↑ +70.5%
34
↓ -18.2%
23
↓ -34.1%
29
↑ +29.2%
25
↓ -14.5%
99
↑ +296.8%
36
↓ -63.8%
4
↓ -88.9%
0
↓ -100.0%
その他（純額）
-
-
28
-
40
↑ +42.2%
57
↑ +41.7%
72
↑ +26.4%
85
↑ +17.3%
85
↑ +0.1%
107
↑ +25.9%
158
↑ +47.9%
158
0.0%
170
↑ +7.6%
有形固定資産
-
-
2,596
-
2,704
↑ +4.2%
4,234
↑ +56.6%
4,398
↑ +3.9%
4,423
↑ +0.6%
3,988
↓ -9.8%
4,197
↑ +5.2%
4,500
↑ +7.2%
5,192
↑ +15.4%
5,074
↓ -2.3%
無形固定資産
のれん
-
-
238
-
323
↑ +35.6%
935
↑ +189.3%
846
↓ -9.5%
1,231
↑ +45.6%
637
↓ -48.3%
511
↓ -19.7%
398
↓ -22.2%
260
↓ -34.7%
151
↓ -41.9%
その他
-
-
59
-
83
↑ +41.2%
464
↑ +461.8%
574
↑ +23.6%
604
↑ +5.3%
522
↓ -13.6%
438
↓ -16.0%
304
↓ -30.7%
217
↓ -28.6%
160
↓ -26.3%
無形固定資産
-
-
297
-
406
↑ +36.7%
1,399
↑ +244.8%
1,419
↑ +1.5%
1,835
↑ +29.3%
1,158
↓ -36.9%
950
↓ -18.0%
703
↓ -26.0%
478
↓ -32.0%
312
↓ -34.7%
投資その他の資産
投資有価証券
-
-
16
-
542
↑ +3342.3%
813
↑ +50.1%
443
↓ -45.6%
295
↓ -33.4%
627
↑ +112.5%
648
↑ +3.4%
563
↓ -13.1%
2,704
↑ +380.3%
2,910
↑ +7.6%
長期貸付金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
266
-
2,950
↑ +1008.1%
7,295
↑ +147.3%
6,139
↓ -15.8%
繰延税金資産
-
-
-
-
-
-
290
-
455
↑ +57.0%
839
↑ +84.1%
1,163
↑ +38.7%
878
↓ -24.5%
1,046
↑ +19.2%
1,423
↑ +36.0%
1,812
↑ +27.3%
その他
-
-
231
-
276
↑ +19.1%
500
↑ +81.2%
477
↓ -4.5%
720
↑ +51.0%
617
↓ -14.3%
1,006
↑ +63.0%
1,131
↑ +12.4%
1,223
↑ +8.1%
1,843
↑ +50.7%
貸倒引当金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-200
-
-303
↓ -51.5%
投資その他の資産
-
-
282
-
1,040
↑ +269.4%
1,603
↑ +54.1%
1,375
↓ -14.2%
1,854
↑ +34.8%
2,407
↑ +29.9%
2,798
↑ +16.2%
5,692
↑ +103.4%
12,445
↑ +118.6%
12,401
↓ -0.4%
固定資産
-
-
3,174
-
4,150
↑ +30.7%
7,236
↑ +74.4%
7,192
↓ -0.6%
8,111
↑ +12.8%
7,554
↓ -6.9%
7,945
↑ +5.2%
10,896
↑ +37.1%
18,117
↑ +66.3%
17,788
↓ -1.8%
資産
-
-
37,084
-
60,059
↑ +62.0%
81,417
↑ +35.6%
89,936
↑ +10.5%
110,127
↑ +22.5%
163,241
↑ +48.2%
199,461
↑ +22.2%
245,938
↑ +23.3%
294,552
↑ +19.8%
355,621
↑ +20.7%
負債の部
流動負債
電子記録債務
-
-
536
-
790
↑ +47.3%
518
↓ -34.4%
434
↓ -16.2%
1,820
↑ +319.1%
3,531
↑ +94.0%
4,269
↑ +20.9%
3,835
↓ -10.2%
3,881
↑ +1.2%
4,167
↑ +7.4%
工事未払金
-
-
3,970
-
5,572
↑ +40.4%
8,066
↑ +44.8%
9,767
↑ +21.1%
10,279
↑ +5.2%
14,780
↑ +43.8%
18,326
↑ +24.0%
18,790
↑ +2.5%
20,916
↑ +11.3%
22,836
↑ +9.2%
短期借入金
-
-
13,933
-
32,642
↑ +134.3%
41,719
↑ +27.8%
42,146
↑ +1.0%
43,526
↑ +3.3%
56,864
↑ +30.6%
79,160
↑ +39.2%
96,586
↑ +22.0%
98,376
↑ +1.9%
116,809
↑ +18.7%
１年内償還予定の社債
-
-
36
-
22
↓ -38.5%
122
↑ +446.4%
147
↑ +20.4%
190
↑ +28.9%
3,171
↑ +1568.9%
2,381
↓ -24.9%
365
↓ -84.7%
3,564
↑ +876.4%
2,488
↓ -30.2%
１年内返済予定の長期借入金
-
-
862
-
1,256
↑ +45.7%
2,150
↑ +71.2%
6,979
↑ +224.6%
3,763
↓ -46.1%
3,700
↓ -1.7%
8,082
↑ +118.4%
12,800
↑ +58.4%
13,601
↑ +6.3%
27,575
↑ +102.7%
リース負債
-
-
19
-
22
↑ +14.8%
14
↓ -35.6%
55
↑ +292.7%
55
↓ -1.2%
51
↓ -6.7%
50
↓ -2.8%
7
↓ -85.9%
16
↑ +128.6%
13
↓ -18.8%
未払法人税等
-
-
866
-
1,093
↑ +26.2%
1,118
↑ +2.3%
1,048
↓ -6.3%
3,438
↑ +228.1%
5,492
↑ +59.7%
2,152
↓ -60.8%
503
↓ -76.6%
4,146
↑ +724.3%
6,113
↑ +47.4%
賞与引当金
-
-
277
-
208
↓ -24.8%
226
↑ +8.4%
251
↑ +11.0%
403
↑ +61.0%
580
↑ +43.8%
705
↑ +21.6%
650
↓ -7.9%
764
↑ +17.5%
1,369
↑ +79.2%
その他
-
-
1,857
-
2,358
↑ +27.0%
3,558
↑ +50.9%
2,684
↓ -24.6%
4,021
↑ +49.8%
3,483
↓ -13.4%
3,518
↑ +1.0%
6,262
↑ +78.0%
11,040
↑ +76.3%
13,388
↑ +21.3%
流動負債
-
-
22,357
-
43,963
↑ +96.6%
57,492
↑ +30.8%
63,510
↑ +10.5%
67,496
↑ +6.3%
91,653
↑ +35.8%
118,643
↑ +29.4%
139,801
↑ +17.8%
156,309
↑ +11.8%
194,761
↑ +24.6%
固定負債
社債
-
-
86
-
64
↓ -25.9%
481
↑ +650.9%
512
↑ +6.6%
3,377
↑ +559.2%
2,603
↓ -22.9%
3,388
↑ +30.1%
6,392
↑ +88.7%
3,136
↓ -50.9%
5,613
↑ +79.0%
長期借入金
-
-
2,764
-
2,051
↓ -25.8%
6,173
↑ +200.9%
5,741
↓ -7.0%
9,695
↑ +68.9%
19,659
↑ +102.8%
20,605
↑ +4.8%
38,171
↑ +85.3%
65,252
↑ +70.9%
70,892
↑ +8.6%
リース負債
-
-
20
-
28
↑ +40.7%
13
↓ -53.4%
152
↑ +1047.5%
100
↓ -34.2%
52
↓ -47.9%
7
↓ -87.4%
38
↑ +477.8%
51
↑ +34.2%
12
↓ -76.5%
資産除去債務
-
-
63
-
67
↑ +6.3%
69
↑ +2.9%
67
↓ -4.0%
73
↑ +9.6%
69
↓ -5.4%
69
↑ +0.6%
47
↓ -32.3%
178
↑ +278.7%
209
↑ +17.4%
その他
-
-
5
-
28
↑ +432.7%
109
↑ +294.1%
106
↓ -2.4%
167
↑ +57.5%
167
↓ -0.1%
221
↑ +32.5%
461
↑ +108.3%
822
↑ +78.3%
1,148
↑ +39.7%
固定負債
-
-
2,952
-
2,239
↓ -24.1%
6,845
↑ +205.7%
6,578
↓ -3.9%
13,412
↑ +103.9%
22,550
↑ +68.1%
24,290
↑ +7.7%
45,111
↑ +85.7%
69,440
↑ +53.9%
77,876
↑ +12.1%
負債
-
-
25,309
-
46,202
↑ +82.6%
64,337
↑ +39.3%
70,088
↑ +8.9%
80,908
↑ +15.4%
114,203
↑ +41.2%
142,933
↑ +25.2%
184,913
↑ +29.4%
225,750
↑ +22.1%
272,638
↑ +20.8%
純資産の部
株主資本
資本金
-
-
821
-
821
0.0%
821
0.0%
821
0.0%
821
0.0%
4,810
↑ +485.8%
4,816
↑ +0.1%
4,816
↑ +0.0%
4,818
↑ +0.0%
4,828
↑ +0.2%
資本剰余金
-
-
1,728
-
1,728
0.0%
1,728
0.0%
1,726
↓ -0.1%
1,726
0.0%
5,698
↑ +230.1%
5,704
↑ +0.1%
5,704
↑ +0.0%
5,780
↑ +1.3%
5,815
↑ +0.6%
利益剰余金
-
-
8,830
-
10,815
↑ +22.5%
13,166
↑ +21.7%
15,555
↑ +18.1%
22,061
↑ +41.8%
33,632
↑ +52.4%
40,879
↑ +21.5%
44,323
↑ +8.4%
51,189
↑ +15.5%
63,621
↑ +24.3%
自己株式
-
-
-
-
-77
-
-77
0.0%
-77
0.0%
-78
↓ -0.1%
-78
↓ -0.2%
-378
↓ -385.8%
-349
↑ +7.6%
-1,422
↓ -307.4%
-1,293
↑ +9.1%
株主資本
-
-
11,379
-
13,287
↑ +16.8%
15,637
↑ +17.7%
18,025
↑ +15.3%
24,531
↑ +36.1%
44,062
↑ +79.6%
51,020
↑ +15.8%
54,495
↑ +6.8%
60,365
↑ +10.8%
72,971
↑ +20.9%
評価・換算差額等
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
その他有価証券評価差額金
-
-
-3
-
-3
↓ -13.2%
-19
↓ -476.3%
-26
↓ -41.6%
-0
↑ +99.2%
-59
↓ -28546.9%
-48
↑ +19.0%
-110
↓ -128.9%
-89
↑ +19.1%
-56
↑ +37.1%
為替換算調整勘定
-
-
-
-
-
-
-
-
-0
-
-2
↓ -1233.3%
23
↑ +1083.3%
-2
↓ -110.1%
-8
↓ -242.9%
-148
↓ -1750.0%
266
↑ +279.7%
評価・換算差額等
-
-
-3
-
-3
↓ -13.2%
-19
↓ -476.3%
-26
↓ -42.5%
-3
↑ +90.3%
-36
↓ -1305.5%
-50
↓ -39.6%
-119
↓ -136.2%
-238
↓ -100.0%
209
↑ +187.8%
新株予約権
-
-
-
-
-
-
1
-
3
↑ +191.1%
4
↑ +29.1%
13
↑ +207.9%
19
↑ +53.5%
18
↓ -6.7%
15
↓ -16.7%
148
↑ +886.7%
非支配株主持分
-
-
400
-
573
↑ +43.5%
1,460
↑ +154.5%
1,847
↑ +26.5%
4,686
↑ +153.8%
4,999
↑ +6.7%
5,539
↑ +10.8%
6,629
↑ +19.7%
8,658
↑ +30.6%
9,653
↑ +11.5%
純資産
8,977
-
11,776
↑ +31.2%
13,857
↑ +17.7%
17,080
↑ +23.3%
19,848
↑ +16.2%
29,219
↑ +47.2%
49,038
↑ +67.8%
56,528
↑ +15.3%
61,024
↑ +8.0%
68,801
↑ +12.7%
82,983
↑ +20.6%
負債純資産
-
-
37,084
-
60,059
↑ +62.0%
81,417
↑ +35.6%
89,936
↑ +10.5%
110,127
↑ +22.5%
163,241
↑ +48.2%
199,461
↑ +22.2%
245,938
↑ +23.3%
294,552
↑ +19.8%
355,621
↑ +20.7%
2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年2026年
資産の部
流動資産
現金及び預金
-
-
8,842
-
8,067
↓ -8.8%
14,021
↑ +73.8%
14,127
↑ +0.8%
30,300
↑ +114.5%
43,043
↑ +42.1%
47,856
↑ +11.2%
56,046
↑ +17.1%
71,906
↑ +28.3%
76,029
↑ +5.7%
完成工事未収入金
-
-
10
-
16
↑ +59.8%
518
↑ +3171.3%
500
↓ -3.4%
332
↓ -33.6%
579
↑ +74.2%
93
↓ -83.9%
331
↑ +254.5%
149
↓ -55.0%
333
↑ +123.5%
販売用不動産
-
-
10,498
-
20,492
↑ +95.2%
26,950
↑ +31.5%
28,566
↑ +6.0%
28,584
↑ +0.1%
30,474
↑ +6.6%
58,465
↑ +91.9%
89,317
↑ +52.8%
102,518
↑ +14.8%
115,222
↑ +12.4%
仕掛販売用不動産
-
-
12,925
-
25,181
↑ +94.8%
28,412
↑ +12.8%
34,689
↑ +22.1%
36,827
↑ +6.2%
72,763
↑ +97.6%
74,224
↑ +2.0%
76,792
↑ +3.5%
91,455
↑ +19.1%
126,893
↑ +38.7%
未成工事支出金
-
-
661
-
734
↑ +11.1%
2,293
↑ +212.4%
2,412
↑ +5.2%
2,811
↑ +16.5%
4,495
↑ +59.9%
4,127
↓ -8.2%
4,423
↑ +7.2%
2,087
↓ -52.8%
2,489
↑ +19.3%
前渡金
-
-
542
-
655
↑ +20.9%
1,367
↑ +108.6%
1,413
↑ +3.3%
1,794
↑ +27.0%
2,037
↑ +13.5%
2,911
↑ +42.9%
3,357
↑ +15.3%
3,988
↑ +18.8%
6,375
↑ +59.9%
１年内回収予定の長期貸付金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
5,453
-
その他
-
-
253
-
773
↑ +205.1%
634
↓ -18.1%
1,049
↑ +65.4%
1,440
↑ +37.3%
2,362
↑ +64.0%
3,874
↑ +64.0%
4,779
↑ +23.3%
4,337
↓ -9.2%
5,054
↑ +16.5%
貸倒引当金
-
-
-9
-
-9
↑ +0.2%
-15
↓ -62.5%
-11
↑ +22.6%
-72
↓ -535.3%
-67
↑ +7.5%
-34
↑ +49.4%
-6
↑ +82.2%
-7
↓ -16.7%
-20
↓ -185.7%
流動資産
-
-
33,910
-
55,909
↑ +64.9%
74,180
↑ +32.7%
82,744
↑ +11.5%
102,016
↑ +23.3%
155,686
↑ +52.6%
191,516
↑ +23.0%
235,041
↑ +22.7%
276,435
↑ +17.6%
337,832
↑ +22.2%
固定資産
有形固定資産
建物及び構築物（純額）
-
-
1,129
-
1,130
↑ +0.1%
1,532
↑ +35.6%
1,680
↑ +9.7%
1,751
↑ +4.2%
1,586
↓ -9.4%
1,526
↓ -3.8%
1,907
↑ +24.9%
2,306
↑ +20.9%
2,256
↓ -2.2%
機械装置及び運搬具（純額）
-
-
38
-
33
↓ -14.6%
47
↑ +44.3%
38
↓ -18.2%
49
↑ +26.5%
44
↓ -10.1%
46
↑ +6.0%
43
↓ -7.1%
96
↑ +123.3%
86
↓ -10.4%
土地
-
-
1,341
-
1,412
↑ +5.3%
2,538
↑ +79.7%
2,571
↑ +1.3%
2,500
↓ -2.7%
2,246
↓ -10.2%
2,413
↑ +7.4%
2,313
↓ -4.1%
2,571
↑ +11.2%
2,539
↓ -1.2%
リース資産（純額）
-
-
34
-
47
↑ +37.7%
26
↓ -44.2%
14
↓ -46.5%
10
↓ -32.7%
3
↓ -69.4%
5
↑ +74.8%
42
↑ +726.9%
55
↑ +31.0%
21
↓ -61.8%
建設仮勘定
-
-
25
-
42
↑ +70.5%
34
↓ -18.2%
23
↓ -34.1%
29
↑ +29.2%
25
↓ -14.5%
99
↑ +296.8%
36
↓ -63.8%
4
↓ -88.9%
0
↓ -100.0%
その他（純額）
-
-
28
-
40
↑ +42.2%
57
↑ +41.7%
72
↑ +26.4%
85
↑ +17.3%
85
↑ +0.1%
107
↑ +25.9%
158
↑ +47.9%
158
0.0%
170
↑ +7.6%
有形固定資産
-
-
2,596
-
2,704
↑ +4.2%
4,234
↑ +56.6%
4,398
↑ +3.9%
4,423
↑ +0.6%
3,988
↓ -9.8%
4,197
↑ +5.2%
4,500
↑ +7.2%
5,192
↑ +15.4%
5,074
↓ -2.3%
無形固定資産
のれん
-
-
238
-
323
↑ +35.6%
935
↑ +189.3%
846
↓ -9.5%
1,231
↑ +45.6%
637
↓ -48.3%
511
↓ -19.7%
398
↓ -22.2%
260
↓ -34.7%
151
↓ -41.9%
その他
-
-
59
-
83
↑ +41.2%
464
↑ +461.8%
574
↑ +23.6%
604
↑ +5.3%
522
↓ -13.6%
438
↓ -16.0%
304
↓ -30.7%
217
↓ -28.6%
160
↓ -26.3%
無形固定資産
-
-
297
-
406
↑ +36.7%
1,399
↑ +244.8%
1,419
↑ +1.5%
1,835
↑ +29.3%
1,158
↓ -36.9%
950
↓ -18.0%
703
↓ -26.0%
478
↓ -32.0%
312
↓ -34.7%
投資その他の資産
投資有価証券
-
-
16
-
542
↑ +3342.3%
813
↑ +50.1%
443
↓ -45.6%
295
↓ -33.4%
627
↑ +112.5%
648
↑ +3.4%
563
↓ -13.1%
2,704
↑ +380.3%
2,910
↑ +7.6%
長期貸付金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
266
-
2,950
↑ +1008.1%
7,295
↑ +147.3%
6,139
↓ -15.8%
繰延税金資産
-
-
-
-
-
-
290
-
455
↑ +57.0%
839
↑ +84.1%
1,163
↑ +38.7%
878
↓ -24.5%
1,046
↑ +19.2%
1,423
↑ +36.0%
1,812
↑ +27.3%
その他
-
-
231
-
276
↑ +19.1%
500
↑ +81.2%
477
↓ -4.5%
720
↑ +51.0%
617
↓ -14.3%
1,006
↑ +63.0%
1,131
↑ +12.4%
1,223
↑ +8.1%
1,843
↑ +50.7%
貸倒引当金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-200
-
-303
↓ -51.5%
投資その他の資産
-
-
282
-
1,040
↑ +269.4%
1,603
↑ +54.1%
1,375
↓ -14.2%
1,854
↑ +34.8%
2,407
↑ +29.9%
2,798
↑ +16.2%
5,692
↑ +103.4%
12,445
↑ +118.6%
12,401
↓ -0.4%
固定資産
-
-
3,174
-
4,150
↑ +30.7%
7,236
↑ +74.4%
7,192
↓ -0.6%
8,111
↑ +12.8%
7,554
↓ -6.9%
7,945
↑ +5.2%
10,896
↑ +37.1%
18,117
↑ +66.3%
17,788
↓ -1.8%
資産
-
-
37,084
-
60,059
↑ +62.0%
81,417
↑ +35.6%
89,936
↑ +10.5%
110,127
↑ +22.5%
163,241
↑ +48.2%
199,461
↑ +22.2%
245,938
↑ +23.3%
294,552
↑ +19.8%
355,621
↑ +20.7%
負債の部
流動負債
電子記録債務
-
-
536
-
790
↑ +47.3%
518
↓ -34.4%
434
↓ -16.2%
1,820
↑ +319.1%
3,531
↑ +94.0%
4,269
↑ +20.9%
3,835
↓ -10.2%
3,881
↑ +1.2%
4,167
↑ +7.4%
工事未払金
-
-
3,970
-
5,572
↑ +40.4%
8,066
↑ +44.8%
9,767
↑ +21.1%
10,279
↑ +5.2%
14,780
↑ +43.8%
18,326
↑ +24.0%
18,790
↑ +2.5%
20,916
↑ +11.3%
22,836
↑ +9.2%
短期借入金
-
-
13,933
-
32,642
↑ +134.3%
41,719
↑ +27.8%
42,146
↑ +1.0%
43,526
↑ +3.3%
56,864
↑ +30.6%
79,160
↑ +39.2%
96,586
↑ +22.0%
98,376
↑ +1.9%
116,809
↑ +18.7%
１年内償還予定の社債
-
-
36
-
22
↓ -38.5%
122
↑ +446.4%
147
↑ +20.4%
190
↑ +28.9%
3,171
↑ +1568.9%
2,381
↓ -24.9%
365
↓ -84.7%
3,564
↑ +876.4%
2,488
↓ -30.2%
１年内返済予定の長期借入金
-
-
862
-
1,256
↑ +45.7%
2,150
↑ +71.2%
6,979
↑ +224.6%
3,763
↓ -46.1%
3,700
↓ -1.7%
8,082
↑ +118.4%
12,800
↑ +58.4%
13,601
↑ +6.3%
27,575
↑ +102.7%
リース負債
-
-
19
-
22
↑ +14.8%
14
↓ -35.6%
55
↑ +292.7%
55
↓ -1.2%
51
↓ -6.7%
50
↓ -2.8%
7
↓ -85.9%
16
↑ +128.6%
13
↓ -18.8%
未払法人税等
-
-
866
-
1,093
↑ +26.2%
1,118
↑ +2.3%
1,048
↓ -6.3%
3,438
↑ +228.1%
5,492
↑ +59.7%
2,152
↓ -60.8%
503
↓ -76.6%
4,146
↑ +724.3%
6,113
↑ +47.4%
賞与引当金
-
-
277
-
208
↓ -24.8%
226
↑ +8.4%
251
↑ +11.0%
403
↑ +61.0%
580
↑ +43.8%
705
↑ +21.6%
650
↓ -7.9%
764
↑ +17.5%
1,369
↑ +79.2%
その他
-
-
1,857
-
2,358
↑ +27.0%
3,558
↑ +50.9%
2,684
↓ -24.6%
4,021
↑ +49.8%
3,483
↓ -13.4%
3,518
↑ +1.0%
6,262
↑ +78.0%
11,040
↑ +76.3%
13,388
↑ +21.3%
流動負債
-
-
22,357
-
43,963
↑ +96.6%
57,492
↑ +30.8%
63,510
↑ +10.5%
67,496
↑ +6.3%
91,653
↑ +35.8%
118,643
↑ +29.4%
139,801
↑ +17.8%
156,309
↑ +11.8%
194,761
↑ +24.6%
固定負債
社債
-
-
86
-
64
↓ -25.9%
481
↑ +650.9%
512
↑ +6.6%
3,377
↑ +559.2%
2,603
↓ -22.9%
3,388
↑ +30.1%
6,392
↑ +88.7%
3,136
↓ -50.9%
5,613
↑ +79.0%
長期借入金
-
-
2,764
-
2,051
↓ -25.8%
6,173
↑ +200.9%
5,741
↓ -7.0%
9,695
↑ +68.9%
19,659
↑ +102.8%
20,605
↑ +4.8%
38,171
↑ +85.3%
65,252
↑ +70.9%
70,892
↑ +8.6%
リース負債
-
-
20
-
28
↑ +40.7%
13
↓ -53.4%
152
↑ +1047.5%
100
↓ -34.2%
52
↓ -47.9%
7
↓ -87.4%
38
↑ +477.8%
51
↑ +34.2%
12
↓ -76.5%
資産除去債務
-
-
63
-
67
↑ +6.3%
69
↑ +2.9%
67
↓ -4.0%
73
↑ +9.6%
69
↓ -5.4%
69
↑ +0.6%
47
↓ -32.3%
178
↑ +278.7%
209
↑ +17.4%
その他
-
-
5
-
28
↑ +432.7%
109
↑ +294.1%
106
↓ -2.4%
167
↑ +57.5%
167
↓ -0.1%
221
↑ +32.5%
461
↑ +108.3%
822
↑ +78.3%
1,148
↑ +39.7%
固定負債
-
-
2,952
-
2,239
↓ -24.1%
6,845
↑ +205.7%
6,578
↓ -3.9%
13,412
↑ +103.9%
22,550
↑ +68.1%
24,290
↑ +7.7%
45,111
↑ +85.7%
69,440
↑ +53.9%
77,876
↑ +12.1%
負債
-
-
25,309
-
46,202
↑ +82.6%
64,337
↑ +39.3%
70,088
↑ +8.9%
80,908
↑ +15.4%
114,203
↑ +41.2%
142,933
↑ +25.2%
184,913
↑ +29.4%
225,750
↑ +22.1%
272,638
↑ +20.8%
純資産の部
株主資本
資本金
-
-
821
-
821
0.0%
821
0.0%
821
0.0%
821
0.0%
4,810
↑ +485.8%
4,816
↑ +0.1%
4,816
↑ +0.0%
4,818
↑ +0.0%
4,828
↑ +0.2%
資本剰余金
-
-
1,728
-
1,728
0.0%
1,728
0.0%
1,726
↓ -0.1%
1,726
0.0%
5,698
↑ +230.1%
5,704
↑ +0.1%
5,704
↑ +0.0%
5,780
↑ +1.3%
5,815
↑ +0.6%
利益剰余金
-
-
8,830
-
10,815
↑ +22.5%
13,166
↑ +21.7%
15,555
↑ +18.1%
22,061
↑ +41.8%
33,632
↑ +52.4%
40,879
↑ +21.5%
44,323
↑ +8.4%
51,189
↑ +15.5%
63,621
↑ +24.3%
自己株式
-
-
-
-
-77
-
-77
0.0%
-77
0.0%
-78
↓ -0.1%
-78
↓ -0.2%
-378
↓ -385.8%
-349
↑ +7.6%
-1,422
↓ -307.4%
-1,293
↑ +9.1%
株主資本
-
-
11,379
-
13,287
↑ +16.8%
15,637
↑ +17.7%
18,025
↑ +15.3%
24,531
↑ +36.1%
44,062
↑ +79.6%
51,020
↑ +15.8%
54,495
↑ +6.8%
60,365
↑ +10.8%
72,971
↑ +20.9%
評価・換算差額等
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
その他有価証券評価差額金
-
-
-3
-
-3
↓ -13.2%
-19
↓ -476.3%
-26
↓ -41.6%
-0
↑ +99.2%
-59
↓ -28546.9%
-48
↑ +19.0%
-110
↓ -128.9%
-89
↑ +19.1%
-56
↑ +37.1%
為替換算調整勘定
-
-
-
-
-
-
-
-
-0
-
-2
↓ -1233.3%
23
↑ +1083.3%
-2
↓ -110.1%
-8
↓ -242.9%
-148
↓ -1750.0%
266
↑ +279.7%
評価・換算差額等
-
-
-3
-
-3
↓ -13.2%
-19
↓ -476.3%
-26
↓ -42.5%
-3
↑ +90.3%
-36
↓ -1305.5%
-50
↓ -39.6%
-119
↓ -136.2%
-238
↓ -100.0%
209
↑ +187.8%
新株予約権
-
-
-
-
-
-
1
-
3
↑ +191.1%
4
↑ +29.1%
13
↑ +207.9%
19
↑ +53.5%
18
↓ -6.7%
15
↓ -16.7%
148
↑ +886.7%
非支配株主持分
-
-
400
-
573
↑ +43.5%
1,460
↑ +154.5%
1,847
↑ +26.5%
4,686
↑ +153.8%
4,999
↑ +6.7%
5,539
↑ +10.8%
6,629
↑ +19.7%
8,658
↑ +30.6%
9,653
↑ +11.5%
純資産
8,977
-
11,776
↑ +31.2%
13,857
↑ +17.7%
17,080
↑ +23.3%
19,848
↑ +16.2%
29,219
↑ +47.2%
49,038
↑ +67.8%
56,528
↑ +15.3%
61,024
↑ +8.0%
68,801
↑ +12.7%
82,983
↑ +20.6%
負債純資産
-
-
37,084
-
60,059
↑ +62.0%
81,417
↑ +35.6%
89,936
↑ +10.5%
110,127
↑ +22.5%
163,241
↑ +48.2%
199,461
↑ +22.2%
245,938
↑ +23.3%
294,552
↑ +19.8%
355,621
↑ +20.7%
(単位: 百万円)
勘定科目
2016年
JGAAP
2017年
JGAAP
2018年
JGAAP
2019年
JGAAP
2020年
JGAAP
2021年
JGAAP
2022年
JGAAP
2023年
JGAAP
2024年
JGAAP
2025年
JGAAP
2026年
JGAAP
勘定科目2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年2026年
営業活動によるキャッシュ・フロー
税引前当期純利益又は税引前当期純損失（△）
-
-
4,167
-
5,282
↑ +26.8%
5,744
↑ +8.7%
5,899
↑ +2.7%
12,504
↑ +112.0%
23,168
↑ +85.3%
18,445
↓ -20.4%
10,624
↓ -42.4%
15,290
↑ +43.9%
24,900
↑ +62.9%
減価償却費
-
-
250
-
183
↓ -26.9%
209
↑ +14.3%
337
↑ +61.3%
323
↓ -4.2%
384
↑ +19.0%
433
↑ +12.8%
473
↑ +9.2%
443
↓ -6.3%
550
↑ +24.2%
のれん償却額
-
-
26
-
39
↑ +46.7%
59
↑ +50.8%
113
↑ +93.8%
157
↑ +38.6%
156
↓ -1.0%
125
↓ -19.6%
112
↓ -10.5%
110
↓ -1.8%
109
↓ -0.9%
負ののれん発生益
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-495
-
-160
↑ +67.7%
-
-
賞与引当金の増減額（△は減少）
-
-
51
-
-71
↓ -239.5%
0
↑ +100.4%
23
↑ +8992.4%
106
↑ +365.8%
215
↑ +102.6%
125
↓ -41.8%
-83
↓ -166.5%
61
↑ +173.1%
604
↑ +890.2%
受取利息及び受取配当金
-
-
-1
-
-1
↓ -7.5%
-11
↓ -712.9%
-10
↑ +8.3%
-7
↑ +26.9%
-43
↓ -500.3%
-26
↑ +40.1%
-180
↓ -593.1%
-475
↓ -163.9%
-891
↓ -87.6%
持分法による投資損益（△は益）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
4
-
43
↑ +975.0%
-176
↓ -509.3%
支払手数料
-
-
31
-
32
↑ +3.3%
22
↓ -31.0%
65
↑ +192.8%
85
↑ +31.1%
397
↑ +365.1%
469
↑ +18.1%
956
↑ +103.8%
1,204
↑ +25.9%
1,227
↑ +1.9%
支払利息
-
-
245
-
287
↑ +17.0%
475
↑ +65.8%
582
↑ +22.5%
673
↑ +15.7%
774
↑ +15.0%
1,119
↑ +44.5%
1,502
↑ +34.2%
2,469
↑ +64.4%
3,644
↑ +47.6%
棚卸資産の増減額（△は増加）
-
-
-3,874
-
-21,412
↓ -452.7%
-4,126
↑ +80.7%
-7,930
↓ -92.2%
-1,630
↑ +79.4%
-44,613
↓ -2637.1%
-29,085
↑ +34.8%
-21,554
↑ +25.9%
-21,279
↑ +1.3%
-48,541
↓ -128.1%
仕入債務の増減額（△は減少）
-
-
1,508
-
1,789
↑ +18.7%
736
↓ -58.9%
1,612
↑ +119.0%
1,811
↑ +12.3%
7,010
↑ +287.1%
4,284
↓ -38.9%
-589
↓ -113.7%
1,812
↑ +407.6%
2,205
↑ +21.7%
その他
-
-
63
-
-174
↓ -377.8%
-33
↑ +81.1%
-910
↓ -2669.5%
367
↑ +140.3%
-1,876
↓ -611.0%
-1,866
↑ +0.5%
1,847
↑ +199.0%
4,398
↑ +138.1%
-48
↓ -101.1%
小計
-
-
2,321
-
-14,043
↓ -704.9%
3,094
↑ +122.0%
182
↓ -94.1%
14,624
↑ +7932.3%
-14,322
↓ -197.9%
-5,986
↑ +58.2%
-7,412
↓ -23.8%
3,920
↑ +152.9%
-16,414
↓ -518.7%
利息及び配当金の受取額
-
-
1
-
1
↑ +4.9%
11
↑ +733.0%
10
↓ -8.3%
7
↓ -26.9%
43
↑ +500.3%
26
↓ -40.1%
180
↑ +593.1%
475
↑ +163.9%
653
↑ +37.5%
利息の支払額
-
-
-225
-
-294
↓ -30.9%
-475
↓ -61.3%
-531
↓ -11.8%
-759
↓ -42.8%
-1,172
↓ -54.4%
-1,588
↓ -35.5%
-2,459
↓ -54.8%
-3,674
↓ -49.4%
-4,930
↓ -34.2%
法人税等の支払額又は還付額（△は支払）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-5,591
-
-1,349
↑ +75.9%
-6,788
↓ -403.2%
営業活動によるキャッシュ・フロー
-
-
1,122
-
-15,779
↓ -1506.6%
710
↑ +104.5%
-2,412
↓ -439.8%
12,009
↑ +597.9%
-20,706
↓ -272.4%
-16,395
↑ +20.8%
-15,281
↑ +6.8%
-626
↑ +95.9%
-27,480
↓ -4289.8%
投資活動によるキャッシュ・フロー
有形固定資産の取得による支出
-
-
-153
-
-204
↓ -33.3%
-169
↑ +16.9%
-257
↓ -51.9%
-358
↓ -39.2%
-690
↓ -92.7%
-532
↑ +23.0%
-767
↓ -44.2%
-416
↑ +45.8%
-371
↑ +10.8%
有形固定資産の売却による収入
-
-
107
-
194
↑ +81.1%
6
↓ -97.2%
25
↑ +345.3%
80
↑ +227.4%
13
↓ -83.4%
5
↓ -59.5%
130
↑ +2304.7%
12
↓ -90.8%
18
↑ +50.0%
無形固定資産の取得による支出
-
-
-23
-
-58
↓ -151.9%
-414
↓ -620.0%
-308
↑ +25.6%
-131
↑ +57.6%
-109
↑ +16.9%
-84
↑ +23.0%
-43
↑ +48.7%
-34
↑ +20.9%
-72
↓ -111.8%
定期預金の払戻による収入
-
-
103
-
1,380
↑ +1239.3%
-
-
72
-
88
↑ +21.7%
5
↓ -94.5%
80
↑ +1563.2%
-
-
672
-
613
↓ -8.8%
定期預金の預入による支出
-
-
-76
-
-
-
-
-
-41
-
-112
↓ -171.2%
-67
↑ +39.6%
-1,330
↓ -1876.0%
-834
↑ +37.3%
-1,695
↓ -103.2%
-1,222
↑ +27.9%
投資有価証券の取得による支出
-
-
-0
-
-529
↓ -882260.0%
-558
↓ -5.5%
-
-
-
-
-448
-
-10
↑ +97.8%
0
↑ +100.0%
-2,085
-
-14
↑ +99.3%
連結の範囲の変更を伴う子会社株式の取得による収入
-
-
110
-
-
-
902
-
70
↓ -92.2%
18
↓ -74.1%
-
-
-
-
-
-
520
-
-
-
連結の範囲の変更を伴う子会社株式の取得による支出
-
-
-
-
-260
-
-80
↑ +69.3%
-0
↑ +99.4%
-80
↓ -17979.5%
-
-
-
-
-694
-
-54
↑ +92.2%
-
-
連結の範囲の変更を伴う子会社株式の売却による収入
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
39
-
-
-
貸付けによる支出
-
-
-
-
-
-
-
-
-200
-
-15
↑ +92.6%
-1
↑ +90.2%
-248
↓ -16945.4%
-2,683
↓ -981.8%
-4,344
↓ -61.9%
-4,637
↓ -6.7%
貸付金の回収による収入
-
-
2
-
1
↓ -43.9%
9
↑ +906.0%
22
↑ +150.8%
183
↑ +747.0%
46
↓ -75.1%
20
↓ -56.4%
2
↓ -87.8%
0
↓ -100.0%
1,813
-
差入保証金の差入による支出
-
-
-59
-
-62
↓ -5.8%
-15
↑ +75.2%
-146
↓ -848.1%
-87
↑ +40.4%
-77
↑ +11.5%
-389
↓ -404.2%
-164
↑ +57.9%
-100
↑ +39.0%
-156
↓ -56.0%
差入保証金の回収による収入
-
-
38
-
35
↓ -8.3%
11
↓ -68.1%
93
↑ +739.2%
97
↑ +4.0%
26
↓ -72.8%
11
↓ -59.3%
158
↑ +1368.9%
44
↓ -72.2%
20
↓ -54.5%
その他
-
-
4
-
-5
↓ -208.3%
1
↑ +112.0%
-8
↓ -1601.8%
-32
↓ -280.6%
-9
↑ +72.3%
-4
↑ +50.6%
6
↑ +235.5%
-97
↓ -1716.7%
-38
↑ +60.8%
投資活動によるキャッシュ・フロー
-
-
54
-
492
↑ +818.3%
-310
↓ -163.0%
-680
↓ -119.7%
-349
↑ +48.7%
-3,109
↓ -791.1%
-2,476
↑ +20.4%
-4,891
↓ -97.5%
-7,539
↓ -54.1%
-4,046
↑ +46.3%
財務活動によるキャッシュ・フロー
短期借入金の純増減額（△は減少）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
11,247
-
-845
↓ -107.5%
18,433
↑ +2281.4%
長期借入れによる収入
-
-
5,042
-
2,654
↓ -47.4%
4,712
↑ +77.6%
9,100
↑ +93.1%
24,377
↑ +167.9%
20,488
↓ -16.0%
15,158
↓ -26.0%
51,263
↑ +238.2%
46,732
↓ -8.8%
41,608
↓ -11.0%
長期借入金の返済による支出
-
-
-10,262
-
-3,090
↑ +69.9%
-3,455
↓ -11.8%
-4,912
↓ -42.2%
-24,402
↓ -396.8%
-6,491
↑ +73.4%
-9,830
↓ -51.4%
-30,337
↓ -208.6%
-20,160
↑ +33.5%
-22,783
↓ -13.0%
社債の発行による収入
-
-
-
-
-
-
-
-
815
-
3,608
↑ +342.7%
2,679
↓ -25.7%
3,170
↑ +18.3%
3,348
↑ +5.6%
100
↓ -97.0%
4,980
↑ +4880.0%
社債の償還による支出
-
-
-408
-
-72
↑ +82.3%
-135
↓ -87.0%
-758
↓ -460.0%
-735
↑ +3.0%
-328
↑ +55.4%
-3,176
↓ -868.3%
-2,619
↑ +17.5%
-492
↑ +81.2%
-3,579
↓ -627.4%
リース負債の返済による支出
-
-
-26
-
-23
↑ +11.4%
-23
↓ -0.4%
-62
↓ -170.6%
-56
↑ +10.1%
-52
↑ +7.7%
-41
↑ +20.3%
-26
↑ +36.7%
-28
↓ -7.7%
-44
↓ -57.1%
自己株式の取得による支出
-
-
-
-
-86
-
-
-
-
-
-
-
-
-
-300
-
0
↑ +100.0%
-1,001
-
0
↑ +100.0%
配当金の支払額
-
-
-498
-
-1,408
↓ -182.7%
-1,110
↑ +21.2%
-1,195
↓ -7.6%
-1,110
↑ +7.0%
-3,174
↓ -185.8%
-4,597
↓ -44.8%
-3,299
↑ +28.2%
-1,997
↑ +39.5%
-2,924
↓ -46.4%
非支配株主への配当金の支払額
-
-
-
-
-30
-
-61
↓ -106.1%
-112
↓ -84.0%
-143
↓ -28.1%
-207
↓ -44.3%
-265
↓ -28.2%
-277
↓ -4.4%
-94
↑ +66.1%
-496
↓ -427.7%
連結の範囲の変更を伴わない子会社株式の取得による支出
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-30
-
-
-
-
-
-57
-
新株予約権の発行による収入
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
124
-
その他
-
-
-
-
-
-
-
-
-
-
-0
-
3
↑ +3706.6%
6
↑ +69.3%
2
↓ -64.0%
1
↓ -50.0%
53
↑ +5200.0%
財務活動によるキャッシュ・フロー
-
-
1,099
-
15,887
↑ +1345.3%
5,243
↓ -67.0%
3,237
↓ -38.3%
4,481
↑ +38.4%
36,556
↑ +715.8%
22,389
↓ -38.8%
27,072
↑ +20.9%
22,214
↓ -17.9%
35,312
↑ +59.0%
現金及び現金同等物に係る換算差額
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0
-
89
-
現金及び現金同等物の増減額（△は減少）
-
-
2,275
-
599
↓ -73.7%
5,643
↑ +841.8%
145
↓ -97.4%
16,141
↑ +11066.9%
12,741
↓ -21.1%
3,518
↓ -72.4%
6,898
↑ +96.1%
14,047
↑ +103.6%
3,874
↓ -72.4%
現金及び現金同等物の残高
5,198
-
7,472
↑ +43.8%
8,071
↑ +8.0%
13,714
↑ +69.9%
13,859
↑ +1.1%
30,000
↑ +116.5%
42,740
↑ +42.5%
46,258
↑ +8.2%
53,156
↑ +14.9%
67,204
↑ +26.4%
71,079
↑ +5.8%
2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年2026年
営業活動によるキャッシュ・フロー
税引前当期純利益又は税引前当期純損失（△）
-
-
4,167
-
5,282
↑ +26.8%
5,744
↑ +8.7%
5,899
↑ +2.7%
12,504
↑ +112.0%
23,168
↑ +85.3%
18,445
↓ -20.4%
10,624
↓ -42.4%
15,290
↑ +43.9%
24,900
↑ +62.9%
減価償却費
-
-
250
-
183
↓ -26.9%
209
↑ +14.3%
337
↑ +61.3%
323
↓ -4.2%
384
↑ +19.0%
433
↑ +12.8%
473
↑ +9.2%
443
↓ -6.3%
550
↑ +24.2%
のれん償却額
-
-
26
-
39
↑ +46.7%
59
↑ +50.8%
113
↑ +93.8%
157
↑ +38.6%
156
↓ -1.0%
125
↓ -19.6%
112
↓ -10.5%
110
↓ -1.8%
109
↓ -0.9%
負ののれん発生益
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-495
-
-160
↑ +67.7%
-
-
賞与引当金の増減額（△は減少）
-
-
51
-
-71
↓ -239.5%
0
↑ +100.4%
23
↑ +8992.4%
106
↑ +365.8%
215
↑ +102.6%
125
↓ -41.8%
-83
↓ -166.5%
61
↑ +173.1%
604
↑ +890.2%
受取利息及び受取配当金
-
-
-1
-
-1
↓ -7.5%
-11
↓ -712.9%
-10
↑ +8.3%
-7
↑ +26.9%
-43
↓ -500.3%
-26
↑ +40.1%
-180
↓ -593.1%
-475
↓ -163.9%
-891
↓ -87.6%
持分法による投資損益（△は益）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
4
-
43
↑ +975.0%
-176
↓ -509.3%
支払手数料
-
-
31
-
32
↑ +3.3%
22
↓ -31.0%
65
↑ +192.8%
85
↑ +31.1%
397
↑ +365.1%
469
↑ +18.1%
956
↑ +103.8%
1,204
↑ +25.9%
1,227
↑ +1.9%
支払利息
-
-
245
-
287
↑ +17.0%
475
↑ +65.8%
582
↑ +22.5%
673
↑ +15.7%
774
↑ +15.0%
1,119
↑ +44.5%
1,502
↑ +34.2%
2,469
↑ +64.4%
3,644
↑ +47.6%
棚卸資産の増減額（△は増加）
-
-
-3,874
-
-21,412
↓ -452.7%
-4,126
↑ +80.7%
-7,930
↓ -92.2%
-1,630
↑ +79.4%
-44,613
↓ -2637.1%
-29,085
↑ +34.8%
-21,554
↑ +25.9%
-21,279
↑ +1.3%
-48,541
↓ -128.1%
仕入債務の増減額（△は減少）
-
-
1,508
-
1,789
↑ +18.7%
736
↓ -58.9%
1,612
↑ +119.0%
1,811
↑ +12.3%
7,010
↑ +287.1%
4,284
↓ -38.9%
-589
↓ -113.7%
1,812
↑ +407.6%
2,205
↑ +21.7%
その他
-
-
63
-
-174
↓ -377.8%
-33
↑ +81.1%
-910
↓ -2669.5%
367
↑ +140.3%
-1,876
↓ -611.0%
-1,866
↑ +0.5%
1,847
↑ +199.0%
4,398
↑ +138.1%
-48
↓ -101.1%
小計
-
-
2,321
-
-14,043
↓ -704.9%
3,094
↑ +122.0%
182
↓ -94.1%
14,624
↑ +7932.3%
-14,322
↓ -197.9%
-5,986
↑ +58.2%
-7,412
↓ -23.8%
3,920
↑ +152.9%
-16,414
↓ -518.7%
利息及び配当金の受取額
-
-
1
-
1
↑ +4.9%
11
↑ +733.0%
10
↓ -8.3%
7
↓ -26.9%
43
↑ +500.3%
26
↓ -40.1%
180
↑ +593.1%
475
↑ +163.9%
653
↑ +37.5%
利息の支払額
-
-
-225
-
-294
↓ -30.9%
-475
↓ -61.3%
-531
↓ -11.8%
-759
↓ -42.8%
-1,172
↓ -54.4%
-1,588
↓ -35.5%
-2,459
↓ -54.8%
-3,674
↓ -49.4%
-4,930
↓ -34.2%
法人税等の支払額又は還付額（△は支払）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-5,591
-
-1,349
↑ +75.9%
-6,788
↓ -403.2%
営業活動によるキャッシュ・フロー
-
-
1,122
-
-15,779
↓ -1506.6%
710
↑ +104.5%
-2,412
↓ -439.8%
12,009
↑ +597.9%
-20,706
↓ -272.4%
-16,395
↑ +20.8%
-15,281
↑ +6.8%
-626
↑ +95.9%
-27,480
↓ -4289.8%
投資活動によるキャッシュ・フロー
有形固定資産の取得による支出
-
-
-153
-
-204
↓ -33.3%
-169
↑ +16.9%
-257
↓ -51.9%
-358
↓ -39.2%
-690
↓ -92.7%
-532
↑ +23.0%
-767
↓ -44.2%
-416
↑ +45.8%
-371
↑ +10.8%
有形固定資産の売却による収入
-
-
107
-
194
↑ +81.1%
6
↓ -97.2%
25
↑ +345.3%
80
↑ +227.4%
13
↓ -83.4%
5
↓ -59.5%
130
↑ +2304.7%
12
↓ -90.8%
18
↑ +50.0%
無形固定資産の取得による支出
-
-
-23
-
-58
↓ -151.9%
-414
↓ -620.0%
-308
↑ +25.6%
-131
↑ +57.6%
-109
↑ +16.9%
-84
↑ +23.0%
-43
↑ +48.7%
-34
↑ +20.9%
-72
↓ -111.8%
定期預金の払戻による収入
-
-
103
-
1,380
↑ +1239.3%
-
-
72
-
88
↑ +21.7%
5
↓ -94.5%
80
↑ +1563.2%
-
-
672
-
613
↓ -8.8%
定期預金の預入による支出
-
-
-76
-
-
-
-
-
-41
-
-112
↓ -171.2%
-67
↑ +39.6%
-1,330
↓ -1876.0%
-834
↑ +37.3%
-1,695
↓ -103.2%
-1,222
↑ +27.9%
投資有価証券の取得による支出
-
-
-0
-
-529
↓ -882260.0%
-558
↓ -5.5%
-
-
-
-
-448
-
-10
↑ +97.8%
0
↑ +100.0%
-2,085
-
-14
↑ +99.3%
連結の範囲の変更を伴う子会社株式の取得による収入
-
-
110
-
-
-
902
-
70
↓ -92.2%
18
↓ -74.1%
-
-
-
-
-
-
520
-
-
-
連結の範囲の変更を伴う子会社株式の取得による支出
-
-
-
-
-260
-
-80
↑ +69.3%
-0
↑ +99.4%
-80
↓ -17979.5%
-
-
-
-
-694
-
-54
↑ +92.2%
-
-
連結の範囲の変更を伴う子会社株式の売却による収入
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
39
-
-
-
貸付けによる支出
-
-
-
-
-
-
-
-
-200
-
-15
↑ +92.6%
-1
↑ +90.2%
-248
↓ -16945.4%
-2,683
↓ -981.8%
-4,344
↓ -61.9%
-4,637
↓ -6.7%
貸付金の回収による収入
-
-
2
-
1
↓ -43.9%
9
↑ +906.0%
22
↑ +150.8%
183
↑ +747.0%
46
↓ -75.1%
20
↓ -56.4%
2
↓ -87.8%
0
↓ -100.0%
1,813
-
差入保証金の差入による支出
-
-
-59
-
-62
↓ -5.8%
-15
↑ +75.2%
-146
↓ -848.1%
-87
↑ +40.4%
-77
↑ +11.5%
-389
↓ -404.2%
-164
↑ +57.9%
-100
↑ +39.0%
-156
↓ -56.0%
差入保証金の回収による収入
-
-
38
-
35
↓ -8.3%
11
↓ -68.1%
93
↑ +739.2%
97
↑ +4.0%
26
↓ -72.8%
11
↓ -59.3%
158
↑ +1368.9%
44
↓ -72.2%
20
↓ -54.5%
その他
-
-
4
-
-5
↓ -208.3%
1
↑ +112.0%
-8
↓ -1601.8%
-32
↓ -280.6%
-9
↑ +72.3%
-4
↑ +50.6%
6
↑ +235.5%
-97
↓ -1716.7%
-38
↑ +60.8%
投資活動によるキャッシュ・フロー
-
-
54
-
492
↑ +818.3%
-310
↓ -163.0%
-680
↓ -119.7%
-349
↑ +48.7%
-3,109
↓ -791.1%
-2,476
↑ +20.4%
-4,891
↓ -97.5%
-7,539
↓ -54.1%
-4,046
↑ +46.3%
財務活動によるキャッシュ・フロー
短期借入金の純増減額（△は減少）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
11,247
-
-845
↓ -107.5%
18,433
↑ +2281.4%
長期借入れによる収入
-
-
5,042
-
2,654
↓ -47.4%
4,712
↑ +77.6%
9,100
↑ +93.1%
24,377
↑ +167.9%
20,488
↓ -16.0%
15,158
↓ -26.0%
51,263
↑ +238.2%
46,732
↓ -8.8%
41,608
↓ -11.0%
長期借入金の返済による支出
-
-
-10,262
-
-3,090
↑ +69.9%
-3,455
↓ -11.8%
-4,912
↓ -42.2%
-24,402
↓ -396.8%
-6,491
↑ +73.4%
-9,830
↓ -51.4%
-30,337
↓ -208.6%
-20,160
↑ +33.5%
-22,783
↓ -13.0%
社債の発行による収入
-
-
-
-
-
-
-
-
815
-
3,608
↑ +342.7%
2,679
↓ -25.7%
3,170
↑ +18.3%
3,348
↑ +5.6%
100
↓ -97.0%
4,980
↑ +4880.0%
社債の償還による支出
-
-
-408
-
-72
↑ +82.3%
-135
↓ -87.0%
-758
↓ -460.0%
-735
↑ +3.0%
-328
↑ +55.4%
-3,176
↓ -868.3%
-2,619
↑ +17.5%
-492
↑ +81.2%
-3,579
↓ -627.4%
リース負債の返済による支出
-
-
-26
-
-23
↑ +11.4%
-23
↓ -0.4%
-62
↓ -170.6%
-56
↑ +10.1%
-52
↑ +7.7%
-41
↑ +20.3%
-26
↑ +36.7%
-28
↓ -7.7%
-44
↓ -57.1%
自己株式の取得による支出
-
-
-
-
-86
-
-
-
-
-
-
-
-
-
-300
-
0
↑ +100.0%
-1,001
-
0
↑ +100.0%
配当金の支払額
-
-
-498
-
-1,408
↓ -182.7%
-1,110
↑ +21.2%
-1,195
↓ -7.6%
-1,110
↑ +7.0%
-3,174
↓ -185.8%
-4,597
↓ -44.8%
-3,299
↑ +28.2%
-1,997
↑ +39.5%
-2,924
↓ -46.4%
非支配株主への配当金の支払額
-
-
-
-
-30
-
-61
↓ -106.1%
-112
↓ -84.0%
-143
↓ -28.1%
-207
↓ -44.3%
-265
↓ -28.2%
-277
↓ -4.4%
-94
↑ +66.1%
-496
↓ -427.7%
連結の範囲の変更を伴わない子会社株式の取得による支出
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-30
-
-
-
-
-
-57
-
新株予約権の発行による収入
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
124
-
その他
-
-
-
-
-
-
-
-
-
-
-0
-
3
↑ +3706.6%
6
↑ +69.3%
2
↓ -64.0%
1
↓ -50.0%
53
↑ +5200.0%
財務活動によるキャッシュ・フロー
-
-
1,099
-
15,887
↑ +1345.3%
5,243
↓ -67.0%
3,237
↓ -38.3%
4,481
↑ +38.4%
36,556
↑ +715.8%
22,389
↓ -38.8%
27,072
↑ +20.9%
22,214
↓ -17.9%
35,312
↑ +59.0%
現金及び現金同等物に係る換算差額
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0
-
89
-
現金及び現金同等物の増減額（△は減少）
-
-
2,275
-
599
↓ -73.7%
5,643
↑ +841.8%
145
↓ -97.4%
16,141
↑ +11066.9%
12,741
↓ -21.1%
3,518
↓ -72.4%
6,898
↑ +96.1%
14,047
↑ +103.6%
3,874
↓ -72.4%
現金及び現金同等物の残高
5,198
-
7,472
↑ +43.8%
8,071
↑ +8.0%
13,714
↑ +69.9%
13,859
↑ +1.1%
30,000
↑ +116.5%
42,740
↑ +42.5%
46,258
↑ +8.2%
53,156
↑ +14.9%
67,204
↑ +26.4%
71,079
↑ +5.8%