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. アバントグループ（3836）

3836
アバントグループ
3836アバントグループ

情報・通信業
プライム市場|TOPIX Small|6月決算
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

アバントグループ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
2015年
JGAAP
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
勘定科目2015年2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年
売上高
8,929
-
9,613
↑ +7.7%
10,532
↑ +9.6%
12,111
↑ +15.0%
14,078
↑ +16.2%
15,692
↑ +11.5%
16,236
↑ +3.5%
18,703
↑ +15.2%
21,425
↑ +14.5%
24,420
↑ +14.0%
28,228
↑ +15.6%
売上原価
5,134
-
5,453
↑ +6.2%
5,835
↑ +7.0%
6,947
↑ +19.1%
7,779
↑ +12.0%
8,525
↑ +9.6%
8,572
↑ +0.5%
9,782
↑ +14.1%
12,029
↑ +23.0%
13,491
↑ +12.2%
15,649
↑ +16.0%
売上総利益又は売上総損失（△）
3,795
-
4,160
↑ +9.6%
4,698
↑ +12.9%
5,164
↑ +9.9%
6,299
↑ +22.0%
7,166
↑ +13.8%
7,664
↑ +6.9%
8,921
↑ +16.4%
9,396
↑ +5.3%
10,929
↑ +16.3%
12,579
↑ +15.1%
販売費及び一般管理費
役員報酬
240
-
233
↓ -2.7%
233
↑ +0.1%
264
↑ +13.1%
286
↑ +8.4%
313
↑ +9.3%
334
↑ +6.7%
356
↑ +6.8%
396
↑ +11.1%
401
↑ +1.3%
424
↑ +5.8%
従業員給料及び賞与
627
-
726
↑ +15.8%
709
↓ -2.2%
796
↑ +12.3%
1,050
↑ +31.8%
1,288
↑ +22.7%
1,253
↓ -2.7%
1,527
↑ +21.9%
1,598
↑ +4.6%
1,807
↑ +13.1%
2,150
↑ +19.0%
賞与引当金繰入額
370
-
421
↑ +13.7%
433
↑ +2.9%
555
↑ +28.1%
724
↑ +30.4%
715
↓ -1.2%
771
↑ +7.9%
1,047
↑ +35.8%
1,047
↓ -0.0%
1,277
↑ +22.0%
1,226
↓ -4.1%
役員賞与引当金繰入額
28
-
92
↑ +227.4%
101
↑ +9.6%
111
↑ +10.1%
139
↑ +24.8%
121
↓ -12.8%
140
↑ +16.1%
171
↑ +21.6%
174
↑ +1.6%
168
↓ -3.4%
207
↑ +23.4%
法定福利費
103
-
115
↑ +11.3%
118
↑ +2.4%
127
↑ +7.8%
170
↑ +33.8%
196
↑ +15.2%
195
↓ -0.7%
224
↑ +15.3%
246
↑ +9.8%
281
↑ +14.3%
339
↑ +20.4%
株式報酬費用
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
20
-
146
↑ +630.1%
144
↓ -1.4%
外注費
81
-
91
↑ +12.1%
84
↓ -7.8%
61
↓ -27.4%
48
↓ -20.4%
67
↑ +37.4%
47
↓ -28.7%
55
↑ +16.1%
77
↑ +39.2%
98
↑ +27.7%
160
↑ +63.7%
地代家賃
218
-
224
↑ +2.8%
239
↑ +6.6%
268
↑ +11.9%
304
↑ +13.4%
268
↓ -11.7%
268
↓ -0.0%
240
↓ -10.5%
231
↓ -3.6%
185
↓ -20.2%
219
↑ +18.5%
水道光熱費
133
-
132
↓ -0.8%
131
↓ -1.0%
139
↑ +6.3%
150
↑ +7.9%
96
↓ -36.1%
90
↓ -6.5%
81
↓ -9.3%
84
↑ +3.4%
82
↓ -2.3%
81
↓ -1.8%
支払手数料
306
-
312
↑ +1.9%
366
↑ +17.4%
413
↑ +12.8%
452
↑ +9.6%
480
↑ +6.2%
556
↑ +15.8%
616
↑ +10.8%
747
↑ +21.2%
859
↑ +15.0%
1,005
↑ +17.1%
減価償却費
111
-
102
↓ -7.6%
112
↑ +9.6%
85
↓ -23.9%
104
↑ +22.0%
160
↑ +53.8%
187
↑ +17.0%
263
↑ +41.1%
269
↑ +2.2%
260
↓ -3.4%
267
↑ +2.9%
研究開発費
309
-
107
↓ -65.5%
345
↑ +223.6%
152
↓ -56.1%
216
↑ +42.2%
409
↑ +89.9%
445
↑ +8.7%
382
↓ -14.1%
376
↓ -1.8%
190
↓ -49.4%
361
↑ +89.9%
その他
414
-
495
↑ +19.4%
520
↑ +5.0%
561
↑ +8.0%
690
↑ +22.8%
775
↑ +12.4%
582
↓ -24.9%
710
↑ +21.9%
842
↑ +18.6%
1,076
↑ +27.8%
1,392
↑ +29.4%
販売費及び一般管理費
2,990
-
3,050
↑ +2.0%
3,391
↑ +11.2%
3,532
↑ +4.2%
4,332
↑ +22.6%
4,887
↑ +12.8%
4,868
↓ -0.4%
5,674
↑ +16.6%
6,106
↑ +7.6%
6,830
↑ +11.8%
7,974
↑ +16.8%
営業利益又は営業損失（△）
805
-
1,110
↑ +37.9%
1,306
↑ +17.7%
1,631
↑ +24.9%
1,966
↑ +20.5%
2,279
↑ +15.9%
2,796
↑ +22.7%
3,247
↑ +16.1%
3,289
↑ +1.3%
4,099
↑ +24.6%
4,604
↑ +12.3%
営業外収益
受取利息
0
-
1
↑ +32.9%
1
↑ +21.6%
1
↑ +1.6%
1
↓ -27.9%
0
↓ -17.0%
0
0.0%
0
0.0%
0
0.0%
0
0.0%
12
↑ +10516.5%
受取配当金
-
-
1
-
3
↑ +108.8%
3
↑ +21.8%
4
↑ +15.8%
5
↑ +50.5%
7
↑ +36.6%
7
↓ -10.7%
10
↑ +55.3%
12
↑ +20.6%
11
↓ -8.6%
投資事業組合運用益
-
-
-
-
-
-
-
-
-
-
0
-
3
↑ +719.9%
9
↑ +197.3%
7
↓ -18.3%
13
↑ +74.2%
-
-
為替差益
-
-
-
-
3
-
-
-
0
-
-
-
6
-
-
-
-
-
-
-
2
-
助成金収入
-
-
-
-
-
-
-
-
1
-
2
↑ +124.2%
7
↑ +230.4%
2
↓ -71.0%
1
↓ -75.0%
9
↑ +1671.0%
17
↑ +76.4%
その他
0
-
0
0.0%
0
0.0%
2
↑ +374.7%
0
↓ -80.9%
0
0.0%
2
↑ +220.5%
1
↓ -27.5%
5
↑ +313.7%
16
↑ +248.2%
5
↓ -71.5%
営業外収益
2
-
10
↑ +508.4%
7
↓ -31.7%
11
↑ +61.6%
14
↑ +26.9%
9
↓ -33.7%
28
↑ +200.4%
19
↓ -31.9%
23
↑ +19.3%
51
↑ +122.0%
46
↓ -9.9%
営業外費用
支払利息
5
-
3
↓ -41.8%
1
↓ -57.6%
0
↓ -83.0%
0
0.0%
1
↑ +399.3%
1
↑ +34.5%
1
↓ -25.9%
0
↓ -34.6%
0
0.0%
2
↑ +620.6%
投資事業組合運用損
-
-
-
-
-
-
2
-
3
↑ +65.4%
-
-
-
-
-
-
12
-
14
↑ +14.8%
16
↑ +16.6%
支払手数料
3
-
3
↓ -6.0%
3
↓ -6.2%
3
↓ -3.3%
3
↓ -2.3%
5
↑ +79.5%
6
↑ +19.0%
6
↑ +0.4%
15
↑ +170.8%
11
↓ -29.4%
17
↑ +57.2%
為替差損
2
-
0
↓ -70.5%
-
-
1
-
-
-
0
-
-
-
1
-
4
↑ +536.8%
2
↓ -43.9%
-
-
株式交付費
-
-
-
-
-
-
-
-
1
-
0
↓ -56.2%
0
0.0%
0
0.0%
0
0.0%
-
-
0
-
その他
0
-
0
0.0%
-
-
-
-
-
-
0
-
0
0.0%
1
↑ +798.6%
0
↓ -55.3%
1
↑ +103.8%
2
↑ +195.1%
営業外費用
11
-
7
↓ -34.3%
4
↓ -45.1%
10
↑ +148.4%
8
↓ -21.4%
6
↓ -25.2%
16
↑ +167.8%
277
↑ +1645.2%
46
↓ -83.3%
28
↓ -39.5%
37
↑ +31.4%
経常利益又は経常損失（△）
796
-
1,113
↑ +39.9%
1,309
↑ +17.6%
1,632
↑ +24.7%
1,973
↑ +20.8%
2,282
↑ +15.7%
2,808
↑ +23.1%
2,989
↑ +6.4%
3,266
↑ +9.3%
4,122
↑ +26.2%
4,613
↑ +11.9%
特別利益
投資有価証券売却益
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
318
-
受取保険金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
14
-
0
↓ -97.9%
違約金収入
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
17
-
-
-
特別利益
-
-
-
-
50
-
20
↓ -60.0%
31
↑ +56.0%
-
-
1
-
-
-
-
-
31
-
319
↑ +927.9%
特別損失
固定資産除却損
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0
-
リース解約損
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0
-
和解金
-
-
-
-
326
-
-
-
-
-
-
-
-
-
-
-
-
-
21
-
-
-
特別損失
5
-
176
↑ +3429.6%
326
↑ +84.8%
-
-
-
-
-
-
-
-
-
-
187
-
21
↓ -88.7%
0
↓ -98.4%
税引前当期純利益又は税引前当期純損失（△）
791
-
936
↑ +18.4%
1,033
↑ +10.3%
1,652
↑ +60.0%
2,004
↑ +21.3%
2,282
↑ +13.9%
2,809
↑ +23.1%
2,989
↑ +6.4%
3,079
↑ +3.0%
4,132
↑ +34.2%
4,931
↑ +19.4%
法人税、住民税及び事業税
361
-
400
↑ +10.9%
359
↓ -10.4%
599
↑ +66.9%
767
↑ +28.1%
728
↓ -5.1%
948
↑ +30.3%
1,186
↑ +25.2%
1,010
↓ -14.9%
1,475
↑ +46.1%
1,535
↑ +4.1%
法人税等調整額
28
-
-125
↓ -550.8%
11
↑ +108.5%
-8
↓ -178.6%
-80
↓ -863.5%
17
↑ +120.8%
-28
↓ -267.5%
-242
↓ -767.7%
-25
↑ +89.6%
-195
↓ -675.8%
-33
↑ +82.8%
法人税等
388
-
275
↓ -29.1%
369
↑ +34.1%
590
↑ +59.9%
687
↑ +16.3%
744
↑ +8.4%
920
↑ +23.6%
944
↑ +2.6%
985
↑ +4.3%
1,281
↑ +30.0%
1,502
↑ +17.3%
当期純利益又は当期純損失（△）
402
-
661
↑ +64.3%
664
↑ +0.4%
1,062
↑ +60.0%
1,317
↑ +24.0%
1,538
↑ +16.8%
1,889
↑ +22.8%
2,045
↑ +8.3%
2,095
↑ +2.4%
2,851
↑ +36.1%
3,429
↑ +20.3%
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（△）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-5
-
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（△）
402
-
661
↑ +64.3%
664
↑ +0.4%
1,062
↑ +60.0%
1,317
↑ +24.0%
1,538
↑ +16.8%
1,889
↑ +22.8%
2,045
↑ +8.3%
2,095
↑ +2.4%
2,851
↑ +36.1%
3,435
↑ +20.5%
2015年2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年
売上高
8,929
-
9,613
↑ +7.7%
10,532
↑ +9.6%
12,111
↑ +15.0%
14,078
↑ +16.2%
15,692
↑ +11.5%
16,236
↑ +3.5%
18,703
↑ +15.2%
21,425
↑ +14.5%
24,420
↑ +14.0%
28,228
↑ +15.6%
売上原価
5,134
-
5,453
↑ +6.2%
5,835
↑ +7.0%
6,947
↑ +19.1%
7,779
↑ +12.0%
8,525
↑ +9.6%
8,572
↑ +0.5%
9,782
↑ +14.1%
12,029
↑ +23.0%
13,491
↑ +12.2%
15,649
↑ +16.0%
売上総利益又は売上総損失（△）
3,795
-
4,160
↑ +9.6%
4,698
↑ +12.9%
5,164
↑ +9.9%
6,299
↑ +22.0%
7,166
↑ +13.8%
7,664
↑ +6.9%
8,921
↑ +16.4%
9,396
↑ +5.3%
10,929
↑ +16.3%
12,579
↑ +15.1%
販売費及び一般管理費
役員報酬
240
-
233
↓ -2.7%
233
↑ +0.1%
264
↑ +13.1%
286
↑ +8.4%
313
↑ +9.3%
334
↑ +6.7%
356
↑ +6.8%
396
↑ +11.1%
401
↑ +1.3%
424
↑ +5.8%
従業員給料及び賞与
627
-
726
↑ +15.8%
709
↓ -2.2%
796
↑ +12.3%
1,050
↑ +31.8%
1,288
↑ +22.7%
1,253
↓ -2.7%
1,527
↑ +21.9%
1,598
↑ +4.6%
1,807
↑ +13.1%
2,150
↑ +19.0%
賞与引当金繰入額
370
-
421
↑ +13.7%
433
↑ +2.9%
555
↑ +28.1%
724
↑ +30.4%
715
↓ -1.2%
771
↑ +7.9%
1,047
↑ +35.8%
1,047
↓ -0.0%
1,277
↑ +22.0%
1,226
↓ -4.1%
役員賞与引当金繰入額
28
-
92
↑ +227.4%
101
↑ +9.6%
111
↑ +10.1%
139
↑ +24.8%
121
↓ -12.8%
140
↑ +16.1%
171
↑ +21.6%
174
↑ +1.6%
168
↓ -3.4%
207
↑ +23.4%
法定福利費
103
-
115
↑ +11.3%
118
↑ +2.4%
127
↑ +7.8%
170
↑ +33.8%
196
↑ +15.2%
195
↓ -0.7%
224
↑ +15.3%
246
↑ +9.8%
281
↑ +14.3%
339
↑ +20.4%
株式報酬費用
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
20
-
146
↑ +630.1%
144
↓ -1.4%
外注費
81
-
91
↑ +12.1%
84
↓ -7.8%
61
↓ -27.4%
48
↓ -20.4%
67
↑ +37.4%
47
↓ -28.7%
55
↑ +16.1%
77
↑ +39.2%
98
↑ +27.7%
160
↑ +63.7%
地代家賃
218
-
224
↑ +2.8%
239
↑ +6.6%
268
↑ +11.9%
304
↑ +13.4%
268
↓ -11.7%
268
↓ -0.0%
240
↓ -10.5%
231
↓ -3.6%
185
↓ -20.2%
219
↑ +18.5%
水道光熱費
133
-
132
↓ -0.8%
131
↓ -1.0%
139
↑ +6.3%
150
↑ +7.9%
96
↓ -36.1%
90
↓ -6.5%
81
↓ -9.3%
84
↑ +3.4%
82
↓ -2.3%
81
↓ -1.8%
支払手数料
306
-
312
↑ +1.9%
366
↑ +17.4%
413
↑ +12.8%
452
↑ +9.6%
480
↑ +6.2%
556
↑ +15.8%
616
↑ +10.8%
747
↑ +21.2%
859
↑ +15.0%
1,005
↑ +17.1%
減価償却費
111
-
102
↓ -7.6%
112
↑ +9.6%
85
↓ -23.9%
104
↑ +22.0%
160
↑ +53.8%
187
↑ +17.0%
263
↑ +41.1%
269
↑ +2.2%
260
↓ -3.4%
267
↑ +2.9%
研究開発費
309
-
107
↓ -65.5%
345
↑ +223.6%
152
↓ -56.1%
216
↑ +42.2%
409
↑ +89.9%
445
↑ +8.7%
382
↓ -14.1%
376
↓ -1.8%
190
↓ -49.4%
361
↑ +89.9%
その他
414
-
495
↑ +19.4%
520
↑ +5.0%
561
↑ +8.0%
690
↑ +22.8%
775
↑ +12.4%
582
↓ -24.9%
710
↑ +21.9%
842
↑ +18.6%
1,076
↑ +27.8%
1,392
↑ +29.4%
販売費及び一般管理費
2,990
-
3,050
↑ +2.0%
3,391
↑ +11.2%
3,532
↑ +4.2%
4,332
↑ +22.6%
4,887
↑ +12.8%
4,868
↓ -0.4%
5,674
↑ +16.6%
6,106
↑ +7.6%
6,830
↑ +11.8%
7,974
↑ +16.8%
営業利益又は営業損失（△）
805
-
1,110
↑ +37.9%
1,306
↑ +17.7%
1,631
↑ +24.9%
1,966
↑ +20.5%
2,279
↑ +15.9%
2,796
↑ +22.7%
3,247
↑ +16.1%
3,289
↑ +1.3%
4,099
↑ +24.6%
4,604
↑ +12.3%
営業外収益
受取利息
0
-
1
↑ +32.9%
1
↑ +21.6%
1
↑ +1.6%
1
↓ -27.9%
0
↓ -17.0%
0
0.0%
0
0.0%
0
0.0%
0
0.0%
12
↑ +10516.5%
受取配当金
-
-
1
-
3
↑ +108.8%
3
↑ +21.8%
4
↑ +15.8%
5
↑ +50.5%
7
↑ +36.6%
7
↓ -10.7%
10
↑ +55.3%
12
↑ +20.6%
11
↓ -8.6%
投資事業組合運用益
-
-
-
-
-
-
-
-
-
-
0
-
3
↑ +719.9%
9
↑ +197.3%
7
↓ -18.3%
13
↑ +74.2%
-
-
為替差益
-
-
-
-
3
-
-
-
0
-
-
-
6
-
-
-
-
-
-
-
2
-
助成金収入
-
-
-
-
-
-
-
-
1
-
2
↑ +124.2%
7
↑ +230.4%
2
↓ -71.0%
1
↓ -75.0%
9
↑ +1671.0%
17
↑ +76.4%
その他
0
-
0
0.0%
0
0.0%
2
↑ +374.7%
0
↓ -80.9%
0
0.0%
2
↑ +220.5%
1
↓ -27.5%
5
↑ +313.7%
16
↑ +248.2%
5
↓ -71.5%
営業外収益
2
-
10
↑ +508.4%
7
↓ -31.7%
11
↑ +61.6%
14
↑ +26.9%
9
↓ -33.7%
28
↑ +200.4%
19
↓ -31.9%
23
↑ +19.3%
51
↑ +122.0%
46
↓ -9.9%
営業外費用
支払利息
5
-
3
↓ -41.8%
1
↓ -57.6%
0
↓ -83.0%
0
0.0%
1
↑ +399.3%
1
↑ +34.5%
1
↓ -25.9%
0
↓ -34.6%
0
0.0%
2
↑ +620.6%
投資事業組合運用損
-
-
-
-
-
-
2
-
3
↑ +65.4%
-
-
-
-
-
-
12
-
14
↑ +14.8%
16
↑ +16.6%
支払手数料
3
-
3
↓ -6.0%
3
↓ -6.2%
3
↓ -3.3%
3
↓ -2.3%
5
↑ +79.5%
6
↑ +19.0%
6
↑ +0.4%
15
↑ +170.8%
11
↓ -29.4%
17
↑ +57.2%
為替差損
2
-
0
↓ -70.5%
-
-
1
-
-
-
0
-
-
-
1
-
4
↑ +536.8%
2
↓ -43.9%
-
-
株式交付費
-
-
-
-
-
-
-
-
1
-
0
↓ -56.2%
0
0.0%
0
0.0%
0
0.0%
-
-
0
-
その他
0
-
0
0.0%
-
-
-
-
-
-
0
-
0
0.0%
1
↑ +798.6%
0
↓ -55.3%
1
↑ +103.8%
2
↑ +195.1%
営業外費用
11
-
7
↓ -34.3%
4
↓ -45.1%
10
↑ +148.4%
8
↓ -21.4%
6
↓ -25.2%
16
↑ +167.8%
277
↑ +1645.2%
46
↓ -83.3%
28
↓ -39.5%
37
↑ +31.4%
経常利益又は経常損失（△）
796
-
1,113
↑ +39.9%
1,309
↑ +17.6%
1,632
↑ +24.7%
1,973
↑ +20.8%
2,282
↑ +15.7%
2,808
↑ +23.1%
2,989
↑ +6.4%
3,266
↑ +9.3%
4,122
↑ +26.2%
4,613
↑ +11.9%
特別利益
投資有価証券売却益
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
318
-
受取保険金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
14
-
0
↓ -97.9%
違約金収入
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
17
-
-
-
特別利益
-
-
-
-
50
-
20
↓ -60.0%
31
↑ +56.0%
-
-
1
-
-
-
-
-
31
-
319
↑ +927.9%
特別損失
固定資産除却損
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0
-
リース解約損
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0
-
和解金
-
-
-
-
326
-
-
-
-
-
-
-
-
-
-
-
-
-
21
-
-
-
特別損失
5
-
176
↑ +3429.6%
326
↑ +84.8%
-
-
-
-
-
-
-
-
-
-
187
-
21
↓ -88.7%
0
↓ -98.4%
税引前当期純利益又は税引前当期純損失（△）
791
-
936
↑ +18.4%
1,033
↑ +10.3%
1,652
↑ +60.0%
2,004
↑ +21.3%
2,282
↑ +13.9%
2,809
↑ +23.1%
2,989
↑ +6.4%
3,079
↑ +3.0%
4,132
↑ +34.2%
4,931
↑ +19.4%
法人税、住民税及び事業税
361
-
400
↑ +10.9%
359
↓ -10.4%
599
↑ +66.9%
767
↑ +28.1%
728
↓ -5.1%
948
↑ +30.3%
1,186
↑ +25.2%
1,010
↓ -14.9%
1,475
↑ +46.1%
1,535
↑ +4.1%
法人税等調整額
28
-
-125
↓ -550.8%
11
↑ +108.5%
-8
↓ -178.6%
-80
↓ -863.5%
17
↑ +120.8%
-28
↓ -267.5%
-242
↓ -767.7%
-25
↑ +89.6%
-195
↓ -675.8%
-33
↑ +82.8%
法人税等
388
-
275
↓ -29.1%
369
↑ +34.1%
590
↑ +59.9%
687
↑ +16.3%
744
↑ +8.4%
920
↑ +23.6%
944
↑ +2.6%
985
↑ +4.3%
1,281
↑ +30.0%
1,502
↑ +17.3%
当期純利益又は当期純損失（△）
402
-
661
↑ +64.3%
664
↑ +0.4%
1,062
↑ +60.0%
1,317
↑ +24.0%
1,538
↑ +16.8%
1,889
↑ +22.8%
2,045
↑ +8.3%
2,095
↑ +2.4%
2,851
↑ +36.1%
3,429
↑ +20.3%
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（△）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-5
-
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（△）
402
-
661
↑ +64.3%
664
↑ +0.4%
1,062
↑ +60.0%
1,317
↑ +24.0%
1,538
↑ +16.8%
1,889
↑ +22.8%
2,045
↑ +8.3%
2,095
↑ +2.4%
2,851
↑ +36.1%
3,435
↑ +20.5%
(単位: 百万円)
勘定科目
2014年
JGAAP
2015年
JGAAP
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
勘定科目2014年2015年2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年
資産の部
流動資産
現金及び預金
-
-
2,817
-
3,405
↑ +20.9%
3,946
↑ +15.9%
4,564
↑ +15.7%
5,161
↑ +13.1%
6,336
↑ +22.8%
7,239
↑ +14.3%
9,444
↑ +30.5%
10,317
↑ +9.2%
10,875
↑ +5.4%
14,593
↑ +34.2%
受取手形、売掛金及び契約資産
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
3,024
-
2,963
↓ -2.0%
4,440
↑ +49.9%
4,229
↓ -4.8%
有価証券
-
-
-
-
-
-
-
-
33
-
-
-
11
-
500
↑ +4536.9%
590
↑ +18.0%
500
↓ -15.3%
500
0.0%
500
0.0%
仕掛品
-
-
49
-
117
↑ +139.9%
165
↑ +41.9%
106
↓ -35.7%
178
↑ +67.7%
141
↓ -20.9%
83
↓ -41.4%
18
↓ -78.1%
14
↓ -24.8%
6
↓ -56.8%
18
↑ +203.9%
原材料及び貯蔵品
-
-
5
-
4
↓ -25.1%
18
↑ +388.7%
4
↓ -75.8%
17
↑ +277.2%
16
↓ -6.0%
49
↑ +216.5%
83
↑ +67.9%
113
↑ +36.0%
82
↓ -27.3%
55
↓ -32.8%
前払費用
-
-
174
-
336
↑ +93.5%
396
↑ +17.7%
449
↑ +13.4%
482
↑ +7.5%
552
↑ +14.6%
541
↓ -2.0%
540
↓ -0.3%
825
↑ +52.8%
1,121
↑ +35.9%
1,163
↑ +3.8%
未収入金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
574
-
519
↓ -9.6%
6
↓ -98.9%
預け金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0
-
528
↑ +167511.4%
0
↓ -99.9%
その他
-
-
44
-
47
↑ +7.3%
11
↓ -75.8%
111
↑ +881.0%
41
↓ -63.4%
112
↑ +175.2%
53
↓ -52.4%
46
↓ -13.1%
50
↑ +7.6%
135
↑ +171.5%
205
↑ +51.6%
貸倒引当金
-
-
-6
-
-
-
-
-
-3
-
-5
↓ -53.8%
-6
↓ -5.9%
-3
↑ +38.9%
-4
↓ -7.6%
-4
↑ +1.7%
-4
↓ -14.3%
-4
↑ +15.1%
流動資産
-
-
4,781
-
5,737
↑ +20.0%
6,269
↑ +9.3%
7,278
↑ +16.1%
8,398
↑ +15.4%
9,505
↑ +13.2%
11,048
↑ +16.2%
13,741
↑ +24.4%
15,352
↑ +11.7%
18,202
↑ +18.6%
20,766
↑ +14.1%
固定資産
有形固定資産
建物
-
-
236
-
241
↑ +2.3%
279
↑ +15.6%
310
↑ +11.3%
362
↑ +16.5%
502
↑ +38.7%
352
↓ -29.8%
364
↑ +3.4%
418
↑ +14.8%
561
↑ +34.3%
691
↑ +23.2%
減価償却累計額
-
-
-135
-
-159
↓ -17.9%
-173
↓ -9.2%
-194
↓ -12.1%
-216
↓ -10.9%
-202
↑ +6.3%
-121
↑ +40.2%
-156
↓ -29.3%
-157
↓ -0.6%
-233
↓ -48.4%
-341
↓ -46.2%
建物（純額）
-
-
101
-
83
↓ -18.4%
106
↑ +28.0%
116
↑ +9.8%
146
↑ +25.8%
300
↑ +105.3%
231
↓ -22.8%
208
↓ -10.1%
261
↑ +25.4%
328
↑ +25.9%
350
↑ +6.8%
車両運搬具
-
-
-
-
-
-
-
-
-
-
-
-
0
-
1
↑ +91.6%
1
0.0%
1
0.0%
2
↑ +132.0%
2
0.0%
減価償却累計額
-
-
-
-
-
-
-
-
-
-
-
-
-0
-
-1
↓ -293.2%
-1
↓ -46.9%
-1
0.0%
-1
↓ -11.0%
-2
↓ -109.0%
車両運搬具（純額）
-
-
-
-
-
-
-
-
-
-
-
-
0
-
0
0.0%
0
0.0%
0
0.0%
1
-
0
↓ -100.0%
工具、器具及び備品
-
-
498
-
578
↑ +16.0%
504
↓ -12.8%
558
↑ +10.7%
639
↑ +14.6%
733
↑ +14.7%
638
↓ -13.0%
685
↑ +7.3%
669
↓ -2.3%
748
↑ +11.9%
654
↓ -12.6%
減価償却累計額
-
-
-400
-
-450
↓ -12.6%
-402
↑ +10.7%
-452
↓ -12.3%
-515
↓ -14.2%
-564
↓ -9.4%
-462
↑ +18.0%
-494
↓ -7.0%
-494
↑ +0.0%
-589
↓ -19.1%
-502
↑ +14.7%
工具、器具及び備品（純額）
-
-
99
-
128
↑ +29.7%
102
↓ -20.4%
106
↑ +4.2%
124
↑ +16.5%
169
↑ +36.8%
176
↑ +3.7%
190
↑ +8.2%
175
↓ -8.1%
160
↓ -8.5%
152
↓ -4.9%
使用権資産
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
31
-
減価償却累計額
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-4
-
使用権資産（純額）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
27
-
建設仮勘定
-
-
-
-
-
-
-
-
-
-
7
-
-
-
-
-
-
-
52
-
-
-
20
-
有形固定資産
-
-
200
-
211
↑ +5.4%
208
↓ -1.4%
222
↑ +7.1%
277
↑ +24.6%
469
↑ +69.4%
407
↓ -13.2%
398
↓ -2.3%
487
↑ +22.4%
489
↑ +0.3%
549
↑ +12.3%
無形固定資産
商標権
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
43
-
38
↓ -11.1%
ソフトウエア
-
-
46
-
59
↑ +28.6%
72
↑ +20.9%
172
↑ +139.5%
164
↓ -4.5%
191
↑ +16.1%
608
↑ +218.6%
676
↑ +11.3%
728
↑ +7.7%
609
↓ -16.3%
342
↓ -43.8%
その他
-
-
1
-
1
↓ -4.1%
1
↓ -4.2%
1
↓ -4.4%
1
↓ -4.8%
1
↓ -4.9%
1
↓ -14.1%
1
↓ -18.5%
0
↓ -56.8%
0
0.0%
0
0.0%
無形固定資産
-
-
302
-
202
↓ -33.1%
101
↓ -50.0%
173
↑ +71.2%
165
↓ -4.5%
192
↑ +16.0%
608
↑ +217.7%
677
↑ +11.3%
729
↑ +7.6%
652
↓ -10.5%
381
↓ -41.7%
投資その他の資産
投資有価証券
-
-
0
-
78
-
169
↑ +116.1%
275
↑ +62.5%
398
↑ +44.9%
428
↑ +7.6%
491
↑ +14.7%
511
↑ +4.0%
772
↑ +51.0%
1,037
↑ +34.3%
830
↓ -19.9%
長期前払費用
-
-
-
-
-
-
-
-
-
-
14
-
21
↑ +45.8%
12
↓ -42.6%
30
↑ +145.5%
66
↑ +122.2%
19
↓ -71.0%
10
↓ -46.9%
敷金及び保証金
-
-
335
-
365
↑ +9.0%
448
↑ +22.5%
475
↑ +6.1%
688
↑ +44.7%
674
↓ -1.9%
614
↓ -8.9%
561
↓ -8.7%
575
↑ +2.6%
631
↑ +9.7%
827
↑ +31.0%
繰延税金資産
-
-
-
-
-
-
-
-
-
-
393
-
370
↓ -5.9%
382
↑ +3.4%
569
↑ +48.9%
590
↑ +3.7%
728
↑ +23.4%
865
↑ +18.7%
その他
-
-
24
-
68
↑ +188.2%
73
↑ +6.5%
88
↑ +20.8%
91
↑ +3.9%
121
↑ +32.3%
125
↑ +3.7%
130
↑ +3.6%
134
↑ +3.4%
139
↑ +3.3%
146
↑ +4.8%
投資その他の資産
-
-
399
-
560
↑ +40.3%
747
↑ +33.6%
1,142
↑ +52.7%
1,575
↑ +37.9%
1,614
↑ +2.5%
1,893
↑ +17.3%
1,801
↓ -4.9%
2,138
↑ +18.7%
2,554
↑ +19.5%
2,677
↑ +4.8%
固定資産
-
-
900
-
972
↑ +8.0%
1,056
↑ +8.7%
1,537
↑ +45.5%
2,017
↑ +31.2%
2,275
↑ +12.8%
2,909
↑ +27.9%
2,876
↓ -1.1%
3,354
↑ +16.6%
3,695
↑ +10.2%
3,607
↓ -2.4%
資産
-
-
5,682
-
6,709
↑ +18.1%
7,326
↑ +9.2%
8,814
↑ +20.3%
10,415
↑ +18.2%
11,781
↑ +13.1%
13,957
↑ +18.5%
16,617
↑ +19.1%
18,706
↑ +12.6%
21,897
↑ +17.1%
24,373
↑ +11.3%
負債の部
流動負債
支払手形及び買掛金
-
-
409
-
336
↓ -17.7%
422
↑ +25.4%
434
↑ +2.9%
512
↑ +17.8%
428
↓ -16.2%
459
↑ +7.2%
662
↑ +44.2%
635
↓ -4.2%
801
↑ +26.3%
769
↓ -4.0%
リース負債
-
-
3
-
4
↑ +12.0%
2
↓ -40.8%
3
↑ +45.2%
4
↑ +12.4%
14
↑ +306.8%
14
↓ -0.6%
12
↓ -12.6%
12
↓ -1.4%
6
↓ -51.0%
6
↑ +1.8%
未払金及び未払費用
-
-
174
-
262
↑ +50.2%
274
↑ +4.5%
343
↑ +25.1%
377
↑ +10.1%
333
↓ -11.6%
398
↑ +19.3%
393
↓ -1.3%
513
↑ +30.6%
850
↑ +65.8%
783
↓ -7.9%
未払法人税等
-
-
121
-
147
↑ +21.5%
158
↑ +7.3%
423
↑ +167.7%
297
↓ -29.8%
122
↓ -58.8%
405
↑ +230.9%
587
↑ +45.0%
354
↓ -39.6%
984
↑ +177.9%
798
↓ -19.0%
契約負債
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
2,355
-
2,796
↑ +18.7%
3,345
↑ +19.6%
3,767
↑ +12.6%
資産除去債務
-
-
-
-
7
-
-
-
-
-
-
-
-
-
-
-
16
-
-
-
-
-
49
-
賞与引当金
-
-
370
-
421
↑ +13.7%
433
↑ +2.9%
562
↑ +29.7%
724
↑ +28.8%
719
↓ -0.6%
777
↑ +8.0%
1,050
↑ +35.2%
1,038
↓ -1.1%
1,320
↑ +27.1%
1,232
↓ -6.6%
役員賞与引当金
-
-
28
-
92
↑ +227.4%
101
↑ +9.6%
114
↑ +13.4%
139
↑ +21.2%
121
↓ -12.8%
140
↑ +15.9%
171
↑ +21.8%
172
↑ +0.9%
170
↓ -1.3%
141
↓ -17.2%
受注損失引当金
-
-
76
-
74
↓ -3.4%
113
↑ +53.5%
4
↓ -96.2%
60
↑ +1293.5%
16
↓ -73.5%
0
↓ -99.5%
18
↑ +23877.0%
62
↑ +247.1%
18
↓ -70.9%
11
↓ -36.6%
株式給付引当金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
130
-
131
↑ +1.4%
未払消費税等
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
355
-
461
↑ +29.7%
524
↑ +13.6%
預り金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
184
-
222
↑ +20.5%
227
↑ +2.3%
その他
-
-
236
-
206
↓ -12.8%
239
↑ +16.3%
313
↑ +31.0%
379
↑ +21.1%
484
↑ +27.6%
471
↓ -2.6%
557
↑ +18.1%
0
↓ -100.0%
-
-
2
-
流動負債
-
-
2,671
-
3,253
↑ +21.8%
3,317
↑ +2.0%
3,871
↑ +16.7%
4,348
↑ +12.3%
4,314
↓ -0.8%
4,943
↑ +14.6%
5,820
↑ +17.7%
6,122
↑ +5.2%
8,308
↑ +35.7%
8,441
↑ +1.6%
固定負債
リース負債
-
-
6
-
5
↓ -20.6%
3
↓ -45.5%
9
↑ +223.9%
7
↓ -23.2%
45
↑ +560.1%
31
↓ -32.1%
18
↓ -40.4%
6
↓ -67.0%
-
-
27
-
資産除去債務
-
-
114
-
111
↓ -2.2%
132
↑ +19.2%
142
↑ +7.1%
162
↑ +14.4%
227
↑ +39.8%
196
↓ -13.8%
181
↓ -7.7%
211
↑ +16.8%
295
↑ +40.0%
306
↑ +3.6%
繰延税金負債
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
38
-
-
-
1
-
固定負債
-
-
271
-
145
↓ -46.5%
135
↓ -6.8%
151
↑ +11.5%
169
↑ +12.2%
272
↑ +60.9%
226
↓ -16.8%
199
↓ -12.1%
255
↑ +28.2%
295
↑ +15.8%
334
↑ +13.2%
負債
-
-
2,942
-
3,398
↑ +15.5%
3,452
↑ +1.6%
4,022
↑ +16.5%
4,517
↑ +12.3%
4,586
↑ +1.5%
5,170
↑ +12.7%
6,019
↑ +16.4%
6,377
↑ +5.9%
8,603
↑ +34.9%
8,775
↑ +2.0%
純資産の部
株主資本
資本金
-
-
288
-
288
0.0%
288
0.0%
288
0.0%
296
↑ +2.5%
303
↑ +2.6%
312
↑ +2.7%
329
↑ +5.6%
345
↑ +4.9%
345
0.0%
345
0.0%
資本剰余金
-
-
225
-
225
0.0%
225
0.0%
225
0.0%
232
↑ +3.2%
240
↑ +3.3%
248
↑ +3.5%
266
↑ +7.1%
282
↑ +6.0%
282
0.0%
417
↑ +48.1%
利益剰余金
-
-
2,222
-
2,799
↑ +25.9%
3,359
↑ +20.0%
4,271
↑ +27.1%
5,363
↑ +25.6%
6,619
↑ +23.4%
8,169
↑ +23.4%
9,872
↑ +20.8%
11,477
↑ +16.3%
13,764
↑ +19.9%
16,490
↑ +19.8%
自己株式
-
-
-0
-
-0
0.0%
-0
0.0%
-0
0.0%
-0
0.0%
-0
0.0%
-1
↓ -15.3%
-1
↓ -10.7%
-1
0.0%
-1,397
↓ -229607.6%
-1,689
↓ -20.9%
株主資本
-
-
2,736
-
3,312
↑ +21.1%
3,872
↑ +16.9%
4,784
↑ +23.5%
5,890
↑ +23.1%
7,162
↑ +21.6%
8,729
↑ +21.9%
10,466
↑ +19.9%
12,104
↑ +15.6%
12,994
↑ +7.4%
15,564
↑ +19.8%
評価・換算差額等
その他有価証券評価差額金
-
-
-
-
-1
-
-1
↑ +16.7%
8
↑ +994.7%
11
↑ +36.2%
36
↑ +224.0%
58
↑ +62.1%
103
↑ +77.5%
184
↑ +78.3%
224
↑ +21.8%
-1
↓ -100.5%
繰延ヘッジ損益
-
-
0
-
0
0.0%
0
0.0%
0
0.0%
0
0.0%
0
0.0%
0
0.0%
0
0.0%
0
0.0%
3
↑ +847.7%
-3
↓ -202.1%
為替換算調整勘定
-
-
4
-
0
↓ -95.7%
2
↑ +1192.3%
0
↓ -88.8%
-3
↓ -1425.2%
-3
↓ -2.3%
0
↑ +109.5%
28
↑ +9460.1%
40
↑ +45.3%
73
↑ +79.9%
22
↓ -69.3%
評価・換算差額等
-
-
4
-
-1
↓ -124.5%
1
↑ +226.7%
8
↑ +631.3%
8
↓ -3.7%
33
↑ +306.2%
58
↑ +78.1%
131
↑ +124.5%
225
↑ +71.2%
300
↑ +33.4%
18
↓ -93.9%
非支配株主持分
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
16
-
純資産
2,461
-
2,739
↑ +11.3%
3,311
↑ +20.9%
3,873
↑ +17.0%
4,792
↑ +23.7%
5,898
↑ +23.1%
7,194
↑ +22.0%
8,787
↑ +22.1%
10,598
↑ +20.6%
12,329
↑ +16.3%
13,294
↑ +7.8%
15,598
↑ +17.3%
負債純資産
-
-
5,682
-
6,709
↑ +18.1%
7,326
↑ +9.2%
8,814
↑ +20.3%
10,415
↑ +18.2%
11,781
↑ +13.1%
13,957
↑ +18.5%
16,617
↑ +19.1%
18,706
↑ +12.6%
21,897
↑ +17.1%
24,373
↑ +11.3%
2014年2015年2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年
資産の部
流動資産
現金及び預金
-
-
2,817
-
3,405
↑ +20.9%
3,946
↑ +15.9%
4,564
↑ +15.7%
5,161
↑ +13.1%
6,336
↑ +22.8%
7,239
↑ +14.3%
9,444
↑ +30.5%
10,317
↑ +9.2%
10,875
↑ +5.4%
14,593
↑ +34.2%
受取手形、売掛金及び契約資産
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
3,024
-
2,963
↓ -2.0%
4,440
↑ +49.9%
4,229
↓ -4.8%
有価証券
-
-
-
-
-
-
-
-
33
-
-
-
11
-
500
↑ +4536.9%
590
↑ +18.0%
500
↓ -15.3%
500
0.0%
500
0.0%
仕掛品
-
-
49
-
117
↑ +139.9%
165
↑ +41.9%
106
↓ -35.7%
178
↑ +67.7%
141
↓ -20.9%
83
↓ -41.4%
18
↓ -78.1%
14
↓ -24.8%
6
↓ -56.8%
18
↑ +203.9%
原材料及び貯蔵品
-
-
5
-
4
↓ -25.1%
18
↑ +388.7%
4
↓ -75.8%
17
↑ +277.2%
16
↓ -6.0%
49
↑ +216.5%
83
↑ +67.9%
113
↑ +36.0%
82
↓ -27.3%
55
↓ -32.8%
前払費用
-
-
174
-
336
↑ +93.5%
396
↑ +17.7%
449
↑ +13.4%
482
↑ +7.5%
552
↑ +14.6%
541
↓ -2.0%
540
↓ -0.3%
825
↑ +52.8%
1,121
↑ +35.9%
1,163
↑ +3.8%
未収入金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
574
-
519
↓ -9.6%
6
↓ -98.9%
預け金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0
-
528
↑ +167511.4%
0
↓ -99.9%
その他
-
-
44
-
47
↑ +7.3%
11
↓ -75.8%
111
↑ +881.0%
41
↓ -63.4%
112
↑ +175.2%
53
↓ -52.4%
46
↓ -13.1%
50
↑ +7.6%
135
↑ +171.5%
205
↑ +51.6%
貸倒引当金
-
-
-6
-
-
-
-
-
-3
-
-5
↓ -53.8%
-6
↓ -5.9%
-3
↑ +38.9%
-4
↓ -7.6%
-4
↑ +1.7%
-4
↓ -14.3%
-4
↑ +15.1%
流動資産
-
-
4,781
-
5,737
↑ +20.0%
6,269
↑ +9.3%
7,278
↑ +16.1%
8,398
↑ +15.4%
9,505
↑ +13.2%
11,048
↑ +16.2%
13,741
↑ +24.4%
15,352
↑ +11.7%
18,202
↑ +18.6%
20,766
↑ +14.1%
固定資産
有形固定資産
建物
-
-
236
-
241
↑ +2.3%
279
↑ +15.6%
310
↑ +11.3%
362
↑ +16.5%
502
↑ +38.7%
352
↓ -29.8%
364
↑ +3.4%
418
↑ +14.8%
561
↑ +34.3%
691
↑ +23.2%
減価償却累計額
-
-
-135
-
-159
↓ -17.9%
-173
↓ -9.2%
-194
↓ -12.1%
-216
↓ -10.9%
-202
↑ +6.3%
-121
↑ +40.2%
-156
↓ -29.3%
-157
↓ -0.6%
-233
↓ -48.4%
-341
↓ -46.2%
建物（純額）
-
-
101
-
83
↓ -18.4%
106
↑ +28.0%
116
↑ +9.8%
146
↑ +25.8%
300
↑ +105.3%
231
↓ -22.8%
208
↓ -10.1%
261
↑ +25.4%
328
↑ +25.9%
350
↑ +6.8%
車両運搬具
-
-
-
-
-
-
-
-
-
-
-
-
0
-
1
↑ +91.6%
1
0.0%
1
0.0%
2
↑ +132.0%
2
0.0%
減価償却累計額
-
-
-
-
-
-
-
-
-
-
-
-
-0
-
-1
↓ -293.2%
-1
↓ -46.9%
-1
0.0%
-1
↓ -11.0%
-2
↓ -109.0%
車両運搬具（純額）
-
-
-
-
-
-
-
-
-
-
-
-
0
-
0
0.0%
0
0.0%
0
0.0%
1
-
0
↓ -100.0%
工具、器具及び備品
-
-
498
-
578
↑ +16.0%
504
↓ -12.8%
558
↑ +10.7%
639
↑ +14.6%
733
↑ +14.7%
638
↓ -13.0%
685
↑ +7.3%
669
↓ -2.3%
748
↑ +11.9%
654
↓ -12.6%
減価償却累計額
-
-
-400
-
-450
↓ -12.6%
-402
↑ +10.7%
-452
↓ -12.3%
-515
↓ -14.2%
-564
↓ -9.4%
-462
↑ +18.0%
-494
↓ -7.0%
-494
↑ +0.0%
-589
↓ -19.1%
-502
↑ +14.7%
工具、器具及び備品（純額）
-
-
99
-
128
↑ +29.7%
102
↓ -20.4%
106
↑ +4.2%
124
↑ +16.5%
169
↑ +36.8%
176
↑ +3.7%
190
↑ +8.2%
175
↓ -8.1%
160
↓ -8.5%
152
↓ -4.9%
使用権資産
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
31
-
減価償却累計額
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-4
-
使用権資産（純額）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
27
-
建設仮勘定
-
-
-
-
-
-
-
-
-
-
7
-
-
-
-
-
-
-
52
-
-
-
20
-
有形固定資産
-
-
200
-
211
↑ +5.4%
208
↓ -1.4%
222
↑ +7.1%
277
↑ +24.6%
469
↑ +69.4%
407
↓ -13.2%
398
↓ -2.3%
487
↑ +22.4%
489
↑ +0.3%
549
↑ +12.3%
無形固定資産
商標権
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
43
-
38
↓ -11.1%
ソフトウエア
-
-
46
-
59
↑ +28.6%
72
↑ +20.9%
172
↑ +139.5%
164
↓ -4.5%
191
↑ +16.1%
608
↑ +218.6%
676
↑ +11.3%
728
↑ +7.7%
609
↓ -16.3%
342
↓ -43.8%
その他
-
-
1
-
1
↓ -4.1%
1
↓ -4.2%
1
↓ -4.4%
1
↓ -4.8%
1
↓ -4.9%
1
↓ -14.1%
1
↓ -18.5%
0
↓ -56.8%
0
0.0%
0
0.0%
無形固定資産
-
-
302
-
202
↓ -33.1%
101
↓ -50.0%
173
↑ +71.2%
165
↓ -4.5%
192
↑ +16.0%
608
↑ +217.7%
677
↑ +11.3%
729
↑ +7.6%
652
↓ -10.5%
381
↓ -41.7%
投資その他の資産
投資有価証券
-
-
0
-
78
-
169
↑ +116.1%
275
↑ +62.5%
398
↑ +44.9%
428
↑ +7.6%
491
↑ +14.7%
511
↑ +4.0%
772
↑ +51.0%
1,037
↑ +34.3%
830
↓ -19.9%
長期前払費用
-
-
-
-
-
-
-
-
-
-
14
-
21
↑ +45.8%
12
↓ -42.6%
30
↑ +145.5%
66
↑ +122.2%
19
↓ -71.0%
10
↓ -46.9%
敷金及び保証金
-
-
335
-
365
↑ +9.0%
448
↑ +22.5%
475
↑ +6.1%
688
↑ +44.7%
674
↓ -1.9%
614
↓ -8.9%
561
↓ -8.7%
575
↑ +2.6%
631
↑ +9.7%
827
↑ +31.0%
繰延税金資産
-
-
-
-
-
-
-
-
-
-
393
-
370
↓ -5.9%
382
↑ +3.4%
569
↑ +48.9%
590
↑ +3.7%
728
↑ +23.4%
865
↑ +18.7%
その他
-
-
24
-
68
↑ +188.2%
73
↑ +6.5%
88
↑ +20.8%
91
↑ +3.9%
121
↑ +32.3%
125
↑ +3.7%
130
↑ +3.6%
134
↑ +3.4%
139
↑ +3.3%
146
↑ +4.8%
投資その他の資産
-
-
399
-
560
↑ +40.3%
747
↑ +33.6%
1,142
↑ +52.7%
1,575
↑ +37.9%
1,614
↑ +2.5%
1,893
↑ +17.3%
1,801
↓ -4.9%
2,138
↑ +18.7%
2,554
↑ +19.5%
2,677
↑ +4.8%
固定資産
-
-
900
-
972
↑ +8.0%
1,056
↑ +8.7%
1,537
↑ +45.5%
2,017
↑ +31.2%
2,275
↑ +12.8%
2,909
↑ +27.9%
2,876
↓ -1.1%
3,354
↑ +16.6%
3,695
↑ +10.2%
3,607
↓ -2.4%
資産
-
-
5,682
-
6,709
↑ +18.1%
7,326
↑ +9.2%
8,814
↑ +20.3%
10,415
↑ +18.2%
11,781
↑ +13.1%
13,957
↑ +18.5%
16,617
↑ +19.1%
18,706
↑ +12.6%
21,897
↑ +17.1%
24,373
↑ +11.3%
負債の部
流動負債
支払手形及び買掛金
-
-
409
-
336
↓ -17.7%
422
↑ +25.4%
434
↑ +2.9%
512
↑ +17.8%
428
↓ -16.2%
459
↑ +7.2%
662
↑ +44.2%
635
↓ -4.2%
801
↑ +26.3%
769
↓ -4.0%
リース負債
-
-
3
-
4
↑ +12.0%
2
↓ -40.8%
3
↑ +45.2%
4
↑ +12.4%
14
↑ +306.8%
14
↓ -0.6%
12
↓ -12.6%
12
↓ -1.4%
6
↓ -51.0%
6
↑ +1.8%
未払金及び未払費用
-
-
174
-
262
↑ +50.2%
274
↑ +4.5%
343
↑ +25.1%
377
↑ +10.1%
333
↓ -11.6%
398
↑ +19.3%
393
↓ -1.3%
513
↑ +30.6%
850
↑ +65.8%
783
↓ -7.9%
未払法人税等
-
-
121
-
147
↑ +21.5%
158
↑ +7.3%
423
↑ +167.7%
297
↓ -29.8%
122
↓ -58.8%
405
↑ +230.9%
587
↑ +45.0%
354
↓ -39.6%
984
↑ +177.9%
798
↓ -19.0%
契約負債
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
2,355
-
2,796
↑ +18.7%
3,345
↑ +19.6%
3,767
↑ +12.6%
資産除去債務
-
-
-
-
7
-
-
-
-
-
-
-
-
-
-
-
16
-
-
-
-
-
49
-
賞与引当金
-
-
370
-
421
↑ +13.7%
433
↑ +2.9%
562
↑ +29.7%
724
↑ +28.8%
719
↓ -0.6%
777
↑ +8.0%
1,050
↑ +35.2%
1,038
↓ -1.1%
1,320
↑ +27.1%
1,232
↓ -6.6%
役員賞与引当金
-
-
28
-
92
↑ +227.4%
101
↑ +9.6%
114
↑ +13.4%
139
↑ +21.2%
121
↓ -12.8%
140
↑ +15.9%
171
↑ +21.8%
172
↑ +0.9%
170
↓ -1.3%
141
↓ -17.2%
受注損失引当金
-
-
76
-
74
↓ -3.4%
113
↑ +53.5%
4
↓ -96.2%
60
↑ +1293.5%
16
↓ -73.5%
0
↓ -99.5%
18
↑ +23877.0%
62
↑ +247.1%
18
↓ -70.9%
11
↓ -36.6%
株式給付引当金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
130
-
131
↑ +1.4%
未払消費税等
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
355
-
461
↑ +29.7%
524
↑ +13.6%
預り金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
184
-
222
↑ +20.5%
227
↑ +2.3%
その他
-
-
236
-
206
↓ -12.8%
239
↑ +16.3%
313
↑ +31.0%
379
↑ +21.1%
484
↑ +27.6%
471
↓ -2.6%
557
↑ +18.1%
0
↓ -100.0%
-
-
2
-
流動負債
-
-
2,671
-
3,253
↑ +21.8%
3,317
↑ +2.0%
3,871
↑ +16.7%
4,348
↑ +12.3%
4,314
↓ -0.8%
4,943
↑ +14.6%
5,820
↑ +17.7%
6,122
↑ +5.2%
8,308
↑ +35.7%
8,441
↑ +1.6%
固定負債
リース負債
-
-
6
-
5
↓ -20.6%
3
↓ -45.5%
9
↑ +223.9%
7
↓ -23.2%
45
↑ +560.1%
31
↓ -32.1%
18
↓ -40.4%
6
↓ -67.0%
-
-
27
-
資産除去債務
-
-
114
-
111
↓ -2.2%
132
↑ +19.2%
142
↑ +7.1%
162
↑ +14.4%
227
↑ +39.8%
196
↓ -13.8%
181
↓ -7.7%
211
↑ +16.8%
295
↑ +40.0%
306
↑ +3.6%
繰延税金負債
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
38
-
-
-
1
-
固定負債
-
-
271
-
145
↓ -46.5%
135
↓ -6.8%
151
↑ +11.5%
169
↑ +12.2%
272
↑ +60.9%
226
↓ -16.8%
199
↓ -12.1%
255
↑ +28.2%
295
↑ +15.8%
334
↑ +13.2%
負債
-
-
2,942
-
3,398
↑ +15.5%
3,452
↑ +1.6%
4,022
↑ +16.5%
4,517
↑ +12.3%
4,586
↑ +1.5%
5,170
↑ +12.7%
6,019
↑ +16.4%
6,377
↑ +5.9%
8,603
↑ +34.9%
8,775
↑ +2.0%
純資産の部
株主資本
資本金
-
-
288
-
288
0.0%
288
0.0%
288
0.0%
296
↑ +2.5%
303
↑ +2.6%
312
↑ +2.7%
329
↑ +5.6%
345
↑ +4.9%
345
0.0%
345
0.0%
資本剰余金
-
-
225
-
225
0.0%
225
0.0%
225
0.0%
232
↑ +3.2%
240
↑ +3.3%
248
↑ +3.5%
266
↑ +7.1%
282
↑ +6.0%
282
0.0%
417
↑ +48.1%
利益剰余金
-
-
2,222
-
2,799
↑ +25.9%
3,359
↑ +20.0%
4,271
↑ +27.1%
5,363
↑ +25.6%
6,619
↑ +23.4%
8,169
↑ +23.4%
9,872
↑ +20.8%
11,477
↑ +16.3%
13,764
↑ +19.9%
16,490
↑ +19.8%
自己株式
-
-
-0
-
-0
0.0%
-0
0.0%
-0
0.0%
-0
0.0%
-0
0.0%
-1
↓ -15.3%
-1
↓ -10.7%
-1
0.0%
-1,397
↓ -229607.6%
-1,689
↓ -20.9%
株主資本
-
-
2,736
-
3,312
↑ +21.1%
3,872
↑ +16.9%
4,784
↑ +23.5%
5,890
↑ +23.1%
7,162
↑ +21.6%
8,729
↑ +21.9%
10,466
↑ +19.9%
12,104
↑ +15.6%
12,994
↑ +7.4%
15,564
↑ +19.8%
評価・換算差額等
その他有価証券評価差額金
-
-
-
-
-1
-
-1
↑ +16.7%
8
↑ +994.7%
11
↑ +36.2%
36
↑ +224.0%
58
↑ +62.1%
103
↑ +77.5%
184
↑ +78.3%
224
↑ +21.8%
-1
↓ -100.5%
繰延ヘッジ損益
-
-
0
-
0
0.0%
0
0.0%
0
0.0%
0
0.0%
0
0.0%
0
0.0%
0
0.0%
0
0.0%
3
↑ +847.7%
-3
↓ -202.1%
為替換算調整勘定
-
-
4
-
0
↓ -95.7%
2
↑ +1192.3%
0
↓ -88.8%
-3
↓ -1425.2%
-3
↓ -2.3%
0
↑ +109.5%
28
↑ +9460.1%
40
↑ +45.3%
73
↑ +79.9%
22
↓ -69.3%
評価・換算差額等
-
-
4
-
-1
↓ -124.5%
1
↑ +226.7%
8
↑ +631.3%
8
↓ -3.7%
33
↑ +306.2%
58
↑ +78.1%
131
↑ +124.5%
225
↑ +71.2%
300
↑ +33.4%
18
↓ -93.9%
非支配株主持分
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
16
-
純資産
2,461
-
2,739
↑ +11.3%
3,311
↑ +20.9%
3,873
↑ +17.0%
4,792
↑ +23.7%
5,898
↑ +23.1%
7,194
↑ +22.0%
8,787
↑ +22.1%
10,598
↑ +20.6%
12,329
↑ +16.3%
13,294
↑ +7.8%
15,598
↑ +17.3%
負債純資産
-
-
5,682
-
6,709
↑ +18.1%
7,326
↑ +9.2%
8,814
↑ +20.3%
10,415
↑ +18.2%
11,781
↑ +13.1%
13,957
↑ +18.5%
16,617
↑ +19.1%
18,706
↑ +12.6%
21,897
↑ +17.1%
24,373
↑ +11.3%
(単位: 百万円)
勘定科目
2014年
JGAAP
2015年
JGAAP
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
勘定科目2014年2015年2016年2017年2018年2019年2020年2021年2022年2023年2024年2025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（△）
-
-
791
-
936
↑ +18.4%
1,033
↑ +10.3%
1,652
↑ +60.0%
2,004
↑ +21.3%
2,282
↑ +13.9%
2,809
↑ +23.1%
2,989
↑ +6.4%
3,079
↑ +3.0%
4,132
↑ +34.2%
4,931
↑ +19.4%
減価償却費
-
-
130
-
123
↓ -4.9%
133
↑ +7.9%
127
↓ -4.9%
167
↑ +31.9%
228
↑ +36.4%
254
↑ +11.5%
349
↑ +37.5%
449
↑ +28.5%
543
↑ +21.0%
507
↓ -6.8%
受取保険金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-14
-
-0
↑ +97.9%
違約金収入
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-17
-
-
-
和解金
-
-
-
-
-
-
326
-
-
-
-
-
-
-
-
-
-
-
-
-
21
-
-
-
貸倒引当金の増減額（△は減少）
-
-
6
-
-6
↓ -213.3%
-
-
14
-
1
↓ -93.8%
-9
↓ -1171.2%
-2
↑ +76.4%
0
↑ +111.9%
-0
0.0%
1
↑ +923.8%
-1
↓ -220.4%
賞与引当金の増減額（△は減少）
-
-
-27
-
51
↑ +286.2%
12
↓ -75.9%
129
↑ +956.1%
162
↑ +25.6%
-5
↓ -102.8%
58
↑ +1380.7%
274
↑ +374.6%
-12
↓ -104.4%
281
↑ +2448.1%
-87
↓ -131.0%
役員賞与引当金の増減額（△は減少）
-
-
-42
-
64
↑ +250.6%
9
↓ -86.1%
14
↑ +52.4%
24
↑ +79.7%
-18
↓ -173.2%
19
↑ +208.1%
44
↑ +130.6%
8
↓ -81.5%
-2
↓ -127.2%
-29
↓ -1215.3%
受注損失引当金の増減額（△は減少）
-
-
76
-
-3
↓ -103.4%
39
↑ +1618.7%
-109
↓ -376.0%
56
↑ +151.3%
-44
↓ -179.2%
-16
↑ +64.2%
18
↑ +211.7%
44
↑ +148.2%
-44
↓ -199.6%
-7
↑ +85.0%
株式給付引当金の増減額（△は減少）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
130
-
2
↓ -98.6%
受取利息及び受取配当金
-
-
-0
-
-2
↓ -316.6%
-3
↓ -80.9%
-4
↓ -17.5%
-4
↓ -7.7%
-6
↓ -42.1%
-8
↓ -32.6%
-7
↑ +11.5%
-10
↓ -51.2%
-12
↓ -20.6%
-23
↓ -83.9%
支払利息
-
-
5
-
3
↓ -41.8%
1
↓ -57.6%
0
↓ -83.0%
0
0.0%
1
↑ +399.3%
1
↑ +34.5%
1
↓ -25.9%
0
↓ -34.6%
0
0.0%
2
↑ +620.6%
支払手数料
-
-
3
-
3
↓ -6.0%
3
↓ -6.2%
3
↓ -3.3%
3
↓ -2.3%
5
↑ +79.5%
6
↑ +19.0%
6
↑ +0.4%
15
↑ +170.8%
11
↓ -29.4%
17
↑ +57.2%
株式交付費
-
-
-
-
-
-
-
-
-
-
1
-
0
↓ -56.2%
0
0.0%
0
0.0%
0
0.0%
-
-
0
-
投資事業組合運用損益（△は益）
-
-
-
-
-
-
-
-
2
-
3
↑ +65.4%
-0
↓ -114.4%
-3
↓ -719.9%
-9
↓ -197.3%
5
↑ +150.7%
1
↓ -80.7%
16
↑ +1709.8%
助成金収入
-
-
-
-
-
-
-
-
-
-
-1
-
-2
↓ -124.2%
-7
↓ -230.4%
-2
↑ +71.0%
-1
↑ +75.0%
-9
↓ -1671.0%
-17
↓ -76.4%
株式報酬費用
-
-
-
-
-
-
-
-
-
-
4
-
9
↑ +142.1%
14
↑ +63.1%
17
↑ +18.3%
20
↑ +21.8%
17
↓ -16.6%
10
↓ -42.6%
売上債権及び契約資産の増減額（△は増加）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
61
-
-1,477
↓ -2520.6%
211
↑ +114.3%
棚卸資産の増減額（△は増加）
-
-
58
-
-67
↓ -214.8%
-63
↑ +5.2%
73
↑ +215.1%
-84
↓ -215.6%
38
↑ +145.5%
25
↓ -35.9%
-39
↓ -258.7%
-25
↑ +34.9%
39
↑ +251.9%
15
↓ -61.4%
前払費用の増減額（△は増加）
-
-
-24
-
-163
↓ -565.4%
-60
↑ +63.2%
-53
↑ +11.4%
-28
↑ +46.4%
-66
↓ -132.6%
5
↑ +107.5%
5
↓ -1.0%
-279
↓ -5788.4%
-284
↓ -1.7%
-13
↑ +95.6%
仕入債務の増減額（△は減少）
-
-
153
-
-73
↓ -147.4%
86
↑ +217.8%
12
↓ -85.7%
77
↑ +532.4%
-83
↓ -207.3%
31
↑ +137.2%
203
↑ +555.6%
-28
↓ -113.6%
167
↑ +704.7%
-32
↓ -119.4%
未払金及び未払費用の増減額（△は減少）
-
-
-10
-
62
↑ +737.1%
34
↓ -45.1%
45
↑ +30.4%
25
↓ -45.2%
-10
↓ -140.9%
-83
↓ -731.1%
105
↑ +226.2%
-119
↓ -212.7%
401
↑ +437.9%
-328
↓ -181.8%
未払消費税等の増減額（△は減少）
-
-
39
-
-39
↓ -200.3%
10
↑ +125.7%
28
↑ +182.6%
38
↑ +32.6%
152
↑ +306.0%
-72
↓ -147.1%
105
↑ +246.9%
-51
↓ -148.5%
110
↑ +315.4%
63
↓ -43.3%
投資有価証券売却損益（△は益）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-0
-
-318
↓ -155151.2%
有形固定資産除売却損益（△は益）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0
-
契約負債の増減額（△は減少）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
27
-
441
↑ +1556.1%
549
↑ +24.7%
421
↓ -23.3%
預り金の増減額（△は減少）
-
-
-
-
-
-
-
-
-
-
-
-
-25
-
6
↑ +123.8%
23
↑ +287.1%
36
↑ +55.9%
38
↑ +5.9%
5
↓ -86.5%
その他
-
-
-17
-
16
↑ +192.0%
26
↑ +63.1%
29
↑ +13.4%
-5
↓ -116.4%
-16
↓ -229.7%
193
↑ +1316.7%
-175
↓ -191.0%
-95
↑ +45.7%
-223
↓ -133.9%
481
↑ +315.5%
小計
-
-
1,011
-
1,488
↑ +47.2%
1,863
↑ +25.2%
1,566
↓ -15.9%
2,073
↑ +32.3%
2,797
↑ +34.9%
3,198
↑ +14.3%
3,944
↑ +23.3%
3,739
↓ -5.2%
4,357
↑ +16.5%
5,826
↑ +33.7%
利息及び配当金の受取額
-
-
0
-
2
↑ +309.1%
3
↑ +86.5%
4
↑ +20.5%
4
↑ +5.2%
6
↑ +45.5%
8
↑ +33.9%
7
↓ -15.6%
10
↑ +54.0%
12
↑ +18.4%
17
↑ +33.4%
利息の支払額
-
-
-5
-
-3
↑ +42.7%
-1
↑ +60.2%
-0
↑ +83.4%
-0
0.0%
-1
↓ -399.3%
-1
↓ -34.5%
-1
↑ +25.9%
-0
↑ +34.6%
-0
0.0%
-2
↓ -620.6%
助成金の受取額
-
-
-
-
-
-
-
-
-
-
1
-
2
↑ +124.2%
7
↑ +230.4%
2
↓ -71.0%
1
↓ -75.0%
9
↑ +1671.0%
17
↑ +76.4%
保険金の受取額
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
14
-
0
↓ -97.9%
違約金の受取額
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
17
-
-
-
和解金の支払額
-
-
-
-
-
-
-500
-
-
-
-
-
-
-
-
-
-
-
-
-
-21
-
-
-
法人税等の支払額
-
-
-535
-
-351
↑ +34.4%
-345
↑ +1.8%
-426
↓ -23.5%
-793
↓ -86.3%
-914
↓ -15.3%
-650
↑ +28.8%
-925
↓ -42.2%
-1,560
↓ -68.6%
-1,273
↑ +18.4%
-1,727
↓ -35.6%
法人税等の還付額
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
566
-
340
↓ -40.0%
営業活動によるキャッシュ・フロー
-
-
471
-
1,136
↑ +141.0%
1,070
↓ -5.8%
1,159
↑ +8.3%
1,320
↑ +13.9%
1,891
↑ +43.2%
2,562
↑ +35.5%
3,027
↑ +18.1%
2,175
↓ -28.1%
3,681
↑ +69.2%
4,470
↑ +21.4%
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
-
-
-96
-
-101
↓ -4.8%
-99
↑ +1.6%
-53
↑ +46.8%
-127
↓ -141.1%
-236
↓ -85.6%
-114
↑ +51.6%
-90
↑ +21.4%
-226
↓ -151.0%
-160
↑ +29.2%
-76
↑ +52.7%
無形固定資産の取得による支出
-
-
-29
-
-18
↑ +37.7%
-46
↓ -157.1%
-146
↓ -220.2%
-55
↑ +62.8%
-121
↓ -121.9%
-429
↓ -254.7%
-317
↑ +26.1%
-522
↓ -64.4%
-222
↑ +57.4%
-56
↑ +74.6%
投資有価証券の取得による支出
-
-
-
-
-83
-
-90
↓ -9.1%
-131
↓ -45.7%
-91
↑ +30.8%
-11
↑ +88.1%
-21
↓ -96.6%
-24
↓ -11.1%
-153
↓ -545.7%
-190
↓ -24.2%
-243
↓ -27.8%
敷金及び保証金の差入による支出
-
-
-17
-
-56
↓ -237.6%
-82
↓ -46.6%
-27
↑ +66.6%
-216
↓ -685.6%
-139
↑ +35.7%
-30
↑ +78.2%
-181
↓ -499.0%
-121
↑ +33.3%
-56
↑ +53.9%
-344
↓ -517.7%
敷金及び保証金の回収による収入
-
-
-
-
-
-
26
-
-
-
0
-
90
↑ +64890.6%
107
↑ +19.3%
217
↑ +102.7%
140
↓ -35.5%
-
-
150
-
保険積立金の積立による支出
-
-
-4
-
-45
↓ -901.5%
-4
↑ +90.0%
-4
0.0%
-4
0.0%
-4
0.0%
-4
0.0%
-4
0.0%
-4
0.0%
-4
0.0%
-4
0.0%
投資有価証券の売却及び償還による収入
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
2
-
410
↑ +26946.5%
定期預金の預入による支出
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-38
-
その他
-
-
-
-
1
-
4
↑ +564.9%
4
↓ -2.6%
4
↓ -2.7%
1
↓ -69.4%
8
↑ +690.0%
15
↑ +71.5%
12
↓ -14.6%
-0
↓ -101.6%
0
0.0%
投資活動によるキャッシュ・フロー
-
-
-147
-
-301
↓ -105.3%
-297
↑ +1.3%
-354
↓ -19.0%
-455
↓ -28.7%
-420
↑ +7.7%
-790
↓ -87.9%
-399
↑ +49.5%
-796
↓ -99.4%
-631
↑ +20.7%
-201
↑ +68.1%
財務活動によるキャッシュ・フロー
ファイナンス・リース債務の返済による支出
-
-
-4
-
-4
↓ -6.4%
-4
↓ -1.4%
-3
↑ +18.6%
-3
↓ -10.6%
-9
↓ -156.9%
-16
↓ -77.3%
-14
↑ +8.6%
-12
↑ +12.4%
-12
↑ +1.3%
-9
↑ +26.6%
支払手数料の支出
-
-
-3
-
-3
↑ +5.1%
-3
↑ +8.4%
-2
↑ +4.4%
-2
↑ +9.7%
-4
↓ -64.1%
-5
↓ -41.0%
-5
↑ +3.2%
-5
↓ -7.0%
-9
↓ -66.1%
-17
↓ -90.6%
自己株式の取得による支出
-
-
-0
-
-0
0.0%
-0
0.0%
-0
0.0%
-0
0.0%
-0
0.0%
-0
0.0%
-0
0.0%
-
-
-1,396
-
-701
↑ +49.8%
配当金の支払額
-
-
-127
-
-84
↑ +33.3%
-103
↓ -22.2%
-150
↓ -45.5%
-225
↓ -50.0%
-282
↓ -25.1%
-338
↓ -20.1%
-414
↓ -22.3%
-489
↓ -18.3%
-565
↓ -15.4%
-708
↓ -25.4%
非支配株主からの払込みによる収入
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
23
-
自己株式の売却による収入
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
376
-
その他
-
-
-
-
-
-
-
-
-
-
-1
-
-0
↑ +56.2%
-0
0.0%
-0
0.0%
-0
0.0%
-
-
-0
-
財務活動によるキャッシュ・フロー
-
-
-316
-
-244
↑ +22.9%
-232
↑ +4.7%
-185
↑ +20.5%
-232
↓ -25.7%
-295
↓ -27.0%
-360
↓ -22.0%
-433
↓ -20.5%
-507
↓ -17.1%
-1,982
↓ -290.8%
-1,037
↑ +47.7%
現金及び現金同等物に係る換算差額
-
-
3
-
-2
↓ -163.5%
1
↑ +160.4%
-2
↓ -262.4%
-5
↓ -166.9%
0
↑ +102.3%
3
↑ +2732.4%
22
↑ +646.1%
6
↓ -73.7%
27
↑ +369.6%
-46
↓ -268.5%
現金及び現金同等物の増減額（△は減少）
-
-
11
-
589
↑ +5048.2%
542
↓ -8.1%
619
↑ +14.3%
628
↑ +1.5%
1,176
↑ +87.1%
1,415
↑ +20.4%
2,217
↑ +56.6%
878
↓ -60.4%
1,095
↑ +24.7%
3,185
↑ +190.8%
現金及び現金同等物の残高
2,806
-
2,817
↑ +0.4%
3,406
↑ +20.9%
3,948
↑ +15.9%
4,567
↑ +15.7%
5,195
↑ +13.8%
6,371
↑ +22.6%
7,786
↑ +22.2%
10,003
↑ +28.5%
10,881
↑ +8.8%
11,977
↑ +10.1%
15,162
↑ +26.6%
2014年2015年2016年2017年2018年2019年2020年2021年2022年2023年2024年2025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（△）
-
-
791
-
936
↑ +18.4%
1,033
↑ +10.3%
1,652
↑ +60.0%
2,004
↑ +21.3%
2,282
↑ +13.9%
2,809
↑ +23.1%
2,989
↑ +6.4%
3,079
↑ +3.0%
4,132
↑ +34.2%
4,931
↑ +19.4%
減価償却費
-
-
130
-
123
↓ -4.9%
133
↑ +7.9%
127
↓ -4.9%
167
↑ +31.9%
228
↑ +36.4%
254
↑ +11.5%
349
↑ +37.5%
449
↑ +28.5%
543
↑ +21.0%
507
↓ -6.8%
受取保険金
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-14
-
-0
↑ +97.9%
違約金収入
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-17
-
-
-
和解金
-
-
-
-
-
-
326
-
-
-
-
-
-
-
-
-
-
-
-
-
21
-
-
-
貸倒引当金の増減額（△は減少）
-
-
6
-
-6
↓ -213.3%
-
-
14
-
1
↓ -93.8%
-9
↓ -1171.2%
-2
↑ +76.4%
0
↑ +111.9%
-0
0.0%
1
↑ +923.8%
-1
↓ -220.4%
賞与引当金の増減額（△は減少）
-
-
-27
-
51
↑ +286.2%
12
↓ -75.9%
129
↑ +956.1%
162
↑ +25.6%
-5
↓ -102.8%
58
↑ +1380.7%
274
↑ +374.6%
-12
↓ -104.4%
281
↑ +2448.1%
-87
↓ -131.0%
役員賞与引当金の増減額（△は減少）
-
-
-42
-
64
↑ +250.6%
9
↓ -86.1%
14
↑ +52.4%
24
↑ +79.7%
-18
↓ -173.2%
19
↑ +208.1%
44
↑ +130.6%
8
↓ -81.5%
-2
↓ -127.2%
-29
↓ -1215.3%
受注損失引当金の増減額（△は減少）
-
-
76
-
-3
↓ -103.4%
39
↑ +1618.7%
-109
↓ -376.0%
56
↑ +151.3%
-44
↓ -179.2%
-16
↑ +64.2%
18
↑ +211.7%
44
↑ +148.2%
-44
↓ -199.6%
-7
↑ +85.0%
株式給付引当金の増減額（△は減少）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
130
-
2
↓ -98.6%
受取利息及び受取配当金
-
-
-0
-
-2
↓ -316.6%
-3
↓ -80.9%
-4
↓ -17.5%
-4
↓ -7.7%
-6
↓ -42.1%
-8
↓ -32.6%
-7
↑ +11.5%
-10
↓ -51.2%
-12
↓ -20.6%
-23
↓ -83.9%
支払利息
-
-
5
-
3
↓ -41.8%
1
↓ -57.6%
0
↓ -83.0%
0
0.0%
1
↑ +399.3%
1
↑ +34.5%
1
↓ -25.9%
0
↓ -34.6%
0
0.0%
2
↑ +620.6%
支払手数料
-
-
3
-
3
↓ -6.0%
3
↓ -6.2%
3
↓ -3.3%
3
↓ -2.3%
5
↑ +79.5%
6
↑ +19.0%
6
↑ +0.4%
15
↑ +170.8%
11
↓ -29.4%
17
↑ +57.2%
株式交付費
-
-
-
-
-
-
-
-
-
-
1
-
0
↓ -56.2%
0
0.0%
0
0.0%
0
0.0%
-
-
0
-
投資事業組合運用損益（△は益）
-
-
-
-
-
-
-
-
2
-
3
↑ +65.4%
-0
↓ -114.4%
-3
↓ -719.9%
-9
↓ -197.3%
5
↑ +150.7%
1
↓ -80.7%
16
↑ +1709.8%
助成金収入
-
-
-
-
-
-
-
-
-
-
-1
-
-2
↓ -124.2%
-7
↓ -230.4%
-2
↑ +71.0%
-1
↑ +75.0%
-9
↓ -1671.0%
-17
↓ -76.4%
株式報酬費用
-
-
-
-
-
-
-
-
-
-
4
-
9
↑ +142.1%
14
↑ +63.1%
17
↑ +18.3%
20
↑ +21.8%
17
↓ -16.6%
10
↓ -42.6%
売上債権及び契約資産の増減額（△は増加）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
61
-
-1,477
↓ -2520.6%
211
↑ +114.3%
棚卸資産の増減額（△は増加）
-
-
58
-
-67
↓ -214.8%
-63
↑ +5.2%
73
↑ +215.1%
-84
↓ -215.6%
38
↑ +145.5%
25
↓ -35.9%
-39
↓ -258.7%
-25
↑ +34.9%
39
↑ +251.9%
15
↓ -61.4%
前払費用の増減額（△は増加）
-
-
-24
-
-163
↓ -565.4%
-60
↑ +63.2%
-53
↑ +11.4%
-28
↑ +46.4%
-66
↓ -132.6%
5
↑ +107.5%
5
↓ -1.0%
-279
↓ -5788.4%
-284
↓ -1.7%
-13
↑ +95.6%
仕入債務の増減額（△は減少）
-
-
153
-
-73
↓ -147.4%
86
↑ +217.8%
12
↓ -85.7%
77
↑ +532.4%
-83
↓ -207.3%
31
↑ +137.2%
203
↑ +555.6%
-28
↓ -113.6%
167
↑ +704.7%
-32
↓ -119.4%
未払金及び未払費用の増減額（△は減少）
-
-
-10
-
62
↑ +737.1%
34
↓ -45.1%
45
↑ +30.4%
25
↓ -45.2%
-10
↓ -140.9%
-83
↓ -731.1%
105
↑ +226.2%
-119
↓ -212.7%
401
↑ +437.9%
-328
↓ -181.8%
未払消費税等の増減額（△は減少）
-
-
39
-
-39
↓ -200.3%
10
↑ +125.7%
28
↑ +182.6%
38
↑ +32.6%
152
↑ +306.0%
-72
↓ -147.1%
105
↑ +246.9%
-51
↓ -148.5%
110
↑ +315.4%
63
↓ -43.3%
投資有価証券売却損益（△は益）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-0
-
-318
↓ -155151.2%
有形固定資産除売却損益（△は益）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
0
-
契約負債の増減額（△は減少）
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
27
-
441
↑ +1556.1%
549
↑ +24.7%
421
↓ -23.3%
預り金の増減額（△は減少）
-
-
-
-
-
-
-
-
-
-
-
-
-25
-
6
↑ +123.8%
23
↑ +287.1%
36
↑ +55.9%
38
↑ +5.9%
5
↓ -86.5%
その他
-
-
-17
-
16
↑ +192.0%
26
↑ +63.1%
29
↑ +13.4%
-5
↓ -116.4%
-16
↓ -229.7%
193
↑ +1316.7%
-175
↓ -191.0%
-95
↑ +45.7%
-223
↓ -133.9%
481
↑ +315.5%
小計
-
-
1,011
-
1,488
↑ +47.2%
1,863
↑ +25.2%
1,566
↓ -15.9%
2,073
↑ +32.3%
2,797
↑ +34.9%
3,198
↑ +14.3%
3,944
↑ +23.3%
3,739
↓ -5.2%
4,357
↑ +16.5%
5,826
↑ +33.7%
利息及び配当金の受取額
-
-
0
-
2
↑ +309.1%
3
↑ +86.5%
4
↑ +20.5%
4
↑ +5.2%
6
↑ +45.5%
8
↑ +33.9%
7
↓ -15.6%
10
↑ +54.0%
12
↑ +18.4%
17
↑ +33.4%
利息の支払額
-
-
-5
-
-3
↑ +42.7%
-1
↑ +60.2%
-0
↑ +83.4%
-0
0.0%
-1
↓ -399.3%
-1
↓ -34.5%
-1
↑ +25.9%
-0
↑ +34.6%
-0
0.0%
-2
↓ -620.6%
助成金の受取額
-
-
-
-
-
-
-
-
-
-
1
-
2
↑ +124.2%
7
↑ +230.4%
2
↓ -71.0%
1
↓ -75.0%
9
↑ +1671.0%
17
↑ +76.4%
保険金の受取額
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
14
-
0
↓ -97.9%
違約金の受取額
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
17
-
-
-
和解金の支払額
-
-
-
-
-
-
-500
-
-
-
-
-
-
-
-
-
-
-
-
-
-21
-
-
-
法人税等の支払額
-
-
-535
-
-351
↑ +34.4%
-345
↑ +1.8%
-426
↓ -23.5%
-793
↓ -86.3%
-914
↓ -15.3%
-650
↑ +28.8%
-925
↓ -42.2%
-1,560
↓ -68.6%
-1,273
↑ +18.4%
-1,727
↓ -35.6%
法人税等の還付額
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
566
-
340
↓ -40.0%
営業活動によるキャッシュ・フロー
-
-
471
-
1,136
↑ +141.0%
1,070
↓ -5.8%
1,159
↑ +8.3%
1,320
↑ +13.9%
1,891
↑ +43.2%
2,562
↑ +35.5%
3,027
↑ +18.1%
2,175
↓ -28.1%
3,681
↑ +69.2%
4,470
↑ +21.4%
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
-
-
-96
-
-101
↓ -4.8%
-99
↑ +1.6%
-53
↑ +46.8%
-127
↓ -141.1%
-236
↓ -85.6%
-114
↑ +51.6%
-90
↑ +21.4%
-226
↓ -151.0%
-160
↑ +29.2%
-76
↑ +52.7%
無形固定資産の取得による支出
-
-
-29
-
-18
↑ +37.7%
-46
↓ -157.1%
-146
↓ -220.2%
-55
↑ +62.8%
-121
↓ -121.9%
-429
↓ -254.7%
-317
↑ +26.1%
-522
↓ -64.4%
-222
↑ +57.4%
-56
↑ +74.6%
投資有価証券の取得による支出
-
-
-
-
-83
-
-90
↓ -9.1%
-131
↓ -45.7%
-91
↑ +30.8%
-11
↑ +88.1%
-21
↓ -96.6%
-24
↓ -11.1%
-153
↓ -545.7%
-190
↓ -24.2%
-243
↓ -27.8%
敷金及び保証金の差入による支出
-
-
-17
-
-56
↓ -237.6%
-82
↓ -46.6%
-27
↑ +66.6%
-216
↓ -685.6%
-139
↑ +35.7%
-30
↑ +78.2%
-181
↓ -499.0%
-121
↑ +33.3%
-56
↑ +53.9%
-344
↓ -517.7%
敷金及び保証金の回収による収入
-
-
-
-
-
-
26
-
-
-
0
-
90
↑ +64890.6%
107
↑ +19.3%
217
↑ +102.7%
140
↓ -35.5%
-
-
150
-
保険積立金の積立による支出
-
-
-4
-
-45
↓ -901.5%
-4
↑ +90.0%
-4
0.0%
-4
0.0%
-4
0.0%
-4
0.0%
-4
0.0%
-4
0.0%
-4
0.0%
-4
0.0%
投資有価証券の売却及び償還による収入
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
2
-
410
↑ +26946.5%
定期預金の預入による支出
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-38
-
その他
-
-
-
-
1
-
4
↑ +564.9%
4
↓ -2.6%
4
↓ -2.7%
1
↓ -69.4%
8
↑ +690.0%
15
↑ +71.5%
12
↓ -14.6%
-0
↓ -101.6%
0
0.0%
投資活動によるキャッシュ・フロー
-
-
-147
-
-301
↓ -105.3%
-297
↑ +1.3%
-354
↓ -19.0%
-455
↓ -28.7%
-420
↑ +7.7%
-790
↓ -87.9%
-399
↑ +49.5%
-796
↓ -99.4%
-631
↑ +20.7%
-201
↑ +68.1%
財務活動によるキャッシュ・フロー
ファイナンス・リース債務の返済による支出
-
-
-4
-
-4
↓ -6.4%
-4
↓ -1.4%
-3
↑ +18.6%
-3
↓ -10.6%
-9
↓ -156.9%
-16
↓ -77.3%
-14
↑ +8.6%
-12
↑ +12.4%
-12
↑ +1.3%
-9
↑ +26.6%
支払手数料の支出
-
-
-3
-
-3
↑ +5.1%
-3
↑ +8.4%
-2
↑ +4.4%
-2
↑ +9.7%
-4
↓ -64.1%
-5
↓ -41.0%
-5
↑ +3.2%
-5
↓ -7.0%
-9
↓ -66.1%
-17
↓ -90.6%
自己株式の取得による支出
-
-
-0
-
-0
0.0%
-0
0.0%
-0
0.0%
-0
0.0%
-0
0.0%
-0
0.0%
-0
0.0%
-
-
-1,396
-
-701
↑ +49.8%
配当金の支払額
-
-
-127
-
-84
↑ +33.3%
-103
↓ -22.2%
-150
↓ -45.5%
-225
↓ -50.0%
-282
↓ -25.1%
-338
↓ -20.1%
-414
↓ -22.3%
-489
↓ -18.3%
-565
↓ -15.4%
-708
↓ -25.4%
非支配株主からの払込みによる収入
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
23
-
自己株式の売却による収入
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
376
-
その他
-
-
-
-
-
-
-
-
-
-
-1
-
-0
↑ +56.2%
-0
0.0%
-0
0.0%
-0
0.0%
-
-
-0
-
財務活動によるキャッシュ・フロー
-
-
-316
-
-244
↑ +22.9%
-232
↑ +4.7%
-185
↑ +20.5%
-232
↓ -25.7%
-295
↓ -27.0%
-360
↓ -22.0%
-433
↓ -20.5%
-507
↓ -17.1%
-1,982
↓ -290.8%
-1,037
↑ +47.7%
現金及び現金同等物に係る換算差額
-
-
3
-
-2
↓ -163.5%
1
↑ +160.4%
-2
↓ -262.4%
-5
↓ -166.9%
0
↑ +102.3%
3
↑ +2732.4%
22
↑ +646.1%
6
↓ -73.7%
27
↑ +369.6%
-46
↓ -268.5%
現金及び現金同等物の増減額（△は減少）
-
-
11
-
589
↑ +5048.2%
542
↓ -8.1%
619
↑ +14.3%
628
↑ +1.5%
1,176
↑ +87.1%
1,415
↑ +20.4%
2,217
↑ +56.6%
878
↓ -60.4%
1,095
↑ +24.7%
3,185
↑ +190.8%
現金及び現金同等物の残高
2,806
-
2,817
↑ +0.4%
3,406
↑ +20.9%
3,948
↑ +15.9%
4,567
↑ +15.7%
5,195
↑ +13.8%
6,371
↑ +22.6%
7,786
↑ +22.2%
10,003
↑ +28.5%
10,881
↑ +8.8%
11,977
↑ +10.1%
15,162
↑ +26.6%