6590
芝浦メカトロニクス
6590芝浦メカトロニクス

電気機器

プライム市場|TOPIX Small|3月決算

http://www.shibaura.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

貸借対照表

キャッシュ・フロー計算書

芝浦メカトロニクス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）

6590
芝浦メカトロニクス
6590芝浦メカトロニクス

電気機器

プライム市場|TOPIX Small|3月決算

http://www.shibaura.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

サマリー表示(単位: 百万円)

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	2026年
売上高	43,799 -	45,549 ↑ +4.0%	42,737 ↓ -6.2%	49,256 ↑ +15.3%	53,090 ↑ +7.8%	47,141 ↓ -11.2%	44,794 ↓ -5.0%	49,272 ↑ +10.0%	61,001 ↑ +23.8%	67,556 ↑ +10.7%	80,915 ↑ +19.8%	88,039 ↑ +8.8%
売上原価	34,387 -	35,292 ↑ +2.6%	32,240 ↓ -8.6%	35,635 ↑ +10.5%	37,698 ↑ +5.8%	32,287 ↓ -14.4%	31,100 ↓ -3.7%	32,464 ↑ +4.4%	36,570 ↑ +12.6%	40,425 ↑ +10.5%	49,451 ↑ +22.3%	53,263 ↑ +7.7%
売上総利益又は売上総損失（△）	9,411 -	10,257 ↑ +9.0%	10,496 ↑ +2.3%	13,621 ↑ +29.8%	15,391 ↑ +13.0%	14,854 ↓ -3.5%	13,694 ↓ -7.8%	16,807 ↑ +22.7%	24,431 ↑ +45.4%	27,131 ↑ +11.1%	31,463 ↑ +16.0%	34,775 ↑ +10.5%
販売費及び一般管理費	8,390 -	8,965 ↑ +6.9%	8,996 ↑ +0.3%	11,123 ↑ +23.6%	11,390 ↑ +2.4%	11,731 ↑ +3.0%	10,736 ↓ -8.5%	11,756 ↑ +9.5%	13,524 ↑ +15.0%	15,443 ↑ +14.2%	17,327 ↑ +12.2%	19,513 ↑ +12.6%
営業利益又は営業損失（△）	1,021 -	1,291 ↑ +26.4%	1,499 ↑ +16.1%	2,497 ↑ +66.6%	4,000 ↑ +60.2%	3,123 ↓ -21.9%	2,957 ↓ -5.3%	5,050 ↑ +70.8%	10,906 ↑ +116.0%	11,687 ↑ +7.2%	14,135 ↑ +20.9%	15,262 ↑ +8.0%
営業外収益
受取利息及び配当金	14 -	12 ↓ -14.3%	6 ↓ -50.0%	6 0.0%	9 ↑ +50.0%	9 0.0%	6 ↓ -33.3%	5 ↓ -16.7%	11 ↑ +120.0%	23 ↑ +109.1%	80 ↑ +247.8%	79 ↓ -1.3%
協力金収入	- -	- -	- -	- -	- -	- -	- -	- -	- -	24 -	41 ↑ +70.8%	43 ↑ +4.9%
補助金収入	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17 -	24 ↑ +41.2%
その他	98 -	67 ↓ -31.6%	42 ↓ -37.3%	30 ↓ -28.6%	103 ↑ +243.3%	37 ↓ -64.1%	64 ↑ +73.0%	48 ↓ -25.0%	54 ↑ +12.5%	109 ↑ +101.9%	74 ↓ -32.1%	25 ↓ -66.2%
営業外収益	493 -	298 ↓ -39.6%	104 ↓ -65.1%	110 ↑ +5.8%	231 ↑ +110.0%	92 ↓ -60.2%	114 ↑ +23.9%	252 ↑ +121.1%	403 ↑ +59.9%	685 ↑ +70.0%	214 ↓ -68.8%	172 ↓ -19.6%
営業外費用
支払利息	150 -	144 ↓ -4.0%	133 ↓ -7.6%	131 ↓ -1.5%	129 ↓ -1.5%	120 ↓ -7.0%	93 ↓ -22.5%	90 ↓ -3.2%	77 ↓ -14.4%	73 ↓ -5.2%	87 ↑ +19.2%	117 ↑ +34.5%
支払手数料	- -	- -	32 -	31 ↓ -3.1%	29 ↓ -6.5%	30 ↑ +3.4%	28 ↓ -6.7%	28 0.0%	27 ↓ -3.6%	26 ↓ -3.7%	26 0.0%	26 0.0%
為替差損	- -	155 -	- -	60 -	- -	27 -	19 ↓ -29.6%	- -	- -	- -	30 -	62 ↑ +106.7%
固定資産廃棄損	- -	- -	- -	- -	- -	- -	- -	- -	56 -	204 ↑ +264.3%	147 ↓ -27.9%	232 ↑ +57.8%
デリバティブ評価損	164 -	- -	269 -	1 ↓ -99.6%	237 ↑ +23600.0%	- -	- -	190 -	568 ↑ +198.9%	321 ↓ -43.5%	1 ↓ -99.7%	- -
その他	62 -	116 ↑ +87.1%	36 ↓ -69.0%	31 ↓ -13.9%	53 ↑ +71.0%	114 ↑ +115.1%	110 ↓ -3.5%	116 ↑ +5.5%	65 ↓ -44.0%	135 ↑ +107.7%	79 ↓ -41.5%	96 ↑ +21.5%
営業外費用	377 -	416 ↑ +10.3%	472 ↑ +13.5%	255 ↓ -46.0%	449 ↑ +76.1%	446 ↓ -0.7%	252 ↓ -43.5%	425 ↑ +68.7%	795 ↑ +87.1%	761 ↓ -4.3%	373 ↓ -51.0%	534 ↑ +43.2%
経常利益又は経常損失（△）	1,138 -	1,173 ↑ +3.1%	1,132 ↓ -3.5%	2,352 ↑ +107.8%	3,782 ↑ +60.8%	2,769 ↓ -26.8%	2,820 ↑ +1.8%	4,877 ↑ +72.9%	10,514 ↑ +115.6%	11,611 ↑ +10.4%	13,977 ↑ +20.4%	14,900 ↑ +6.6%
税引前当期純利益又は税引前当期純損失（△）	973 -	1,173 ↑ +20.6%	1,132 ↓ -3.5%	2,352 ↑ +107.8%	3,782 ↑ +60.8%	2,769 ↓ -26.8%	2,820 ↑ +1.8%	4,264 ↑ +51.2%	10,514 ↑ +146.6%	11,611 ↑ +10.4%	13,977 ↑ +20.4%	14,900 ↑ +6.6%
法人税、住民税及び事業税	203 -	290 ↑ +42.9%	256 ↓ -11.7%	615 ↑ +140.2%	1,332 ↑ +116.6%	763 ↓ -42.7%	792 ↑ +3.8%	1,503 ↑ +89.8%	2,398 ↑ +59.5%	2,830 ↑ +18.0%	3,789 ↑ +33.9%	3,934 ↑ +3.8%
法人税等調整額	72 -	139 ↑ +93.1%	-55 ↓ -139.6%	-10 ↑ +81.8%	-31 ↓ -210.0%	61 ↑ +296.8%	57 ↓ -6.6%	-222 ↓ -489.5%	-1,083 ↓ -387.8%	-12 ↑ +98.9%	-141 ↓ -1075.0%	-207 ↓ -46.8%
法人税等	276 -	429 ↑ +55.4%	201 ↓ -53.1%	605 ↑ +201.0%	1,301 ↑ +115.0%	825 ↓ -36.6%	850 ↑ +3.0%	1,281 ↑ +50.7%	1,315 ↑ +2.7%	2,818 ↑ +114.3%	3,648 ↑ +29.5%	3,726 ↑ +2.1%
当期純利益又は当期純損失（△）	697 -	743 ↑ +6.6%	930 ↑ +25.2%	1,746 ↑ +87.7%	2,480 ↑ +42.0%	1,944 ↓ -21.6%	1,969 ↑ +1.3%	2,983 ↑ +51.5%	9,198 ↑ +208.3%	8,793 ↓ -4.4%	10,328 ↑ +17.5%	11,173 ↑ +8.2%
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（△）	697 -	743 ↑ +6.6%	930 ↑ +25.2%	1,746 ↑ +87.7%	2,480 ↑ +42.0%	1,944 ↓ -21.6%	1,969 ↑ +1.3%	2,983 ↑ +51.5%	9,198 ↑ +208.3%	8,793 ↓ -4.4%	10,328 ↑ +17.5%	11,173 ↑ +8.2%

2015年2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年2026年

売上高

43,799

45,549

↑ +4.0%

42,737

↓ -6.2%

49,256

↑ +15.3%

53,090

↑ +7.8%

47,141

↓ -11.2%

44,794

↓ -5.0%

49,272

↑ +10.0%

61,001

↑ +23.8%

67,556

↑ +10.7%

80,915

↑ +19.8%

88,039

↑ +8.8%

売上原価

34,387

35,292

↑ +2.6%

32,240

↓ -8.6%

35,635

↑ +10.5%

37,698

↑ +5.8%

32,287

↓ -14.4%

31,100

↓ -3.7%

32,464

↑ +4.4%

36,570

↑ +12.6%

40,425

↑ +10.5%

49,451

↑ +22.3%

53,263

↑ +7.7%

売上総利益又は売上総損失（△）

9,411

10,257

↑ +9.0%

10,496

↑ +2.3%

13,621

↑ +29.8%

15,391

↑ +13.0%

14,854

↓ -3.5%

13,694

↓ -7.8%

16,807

↑ +22.7%

24,431

↑ +45.4%

27,131

↑ +11.1%

31,463

↑ +16.0%

34,775

↑ +10.5%

販売費及び一般管理費

8,390

8,965

↑ +6.9%

8,996

↑ +0.3%

11,123

↑ +23.6%

11,390

↑ +2.4%

11,731

↑ +3.0%

10,736

↓ -8.5%

11,756

↑ +9.5%

13,524

↑ +15.0%

15,443

↑ +14.2%

17,327

↑ +12.2%

19,513

↑ +12.6%

営業利益又は営業損失（△）

1,021

1,291

↑ +26.4%

1,499

↑ +16.1%

2,497

↑ +66.6%

4,000

↑ +60.2%

3,123

↓ -21.9%

2,957

↓ -5.3%

5,050

↑ +70.8%

10,906

↑ +116.0%

11,687

↑ +7.2%

14,135

↑ +20.9%

15,262

↑ +8.0%

営業外収益

受取利息及び配当金

↓ -14.3%

↓ -50.0%

0.0%

↑ +50.0%

0.0%

↓ -33.3%

↓ -16.7%

↑ +120.0%

↑ +109.1%

↑ +247.8%

↓ -1.3%

協力金収入

↑ +70.8%

↑ +4.9%

補助金収入

↑ +41.2%

その他

↓ -31.6%

↓ -37.3%

↓ -28.6%

103

↑ +243.3%

↓ -64.1%

↑ +73.0%

↓ -25.0%

↑ +12.5%

109

↑ +101.9%

↓ -32.1%

↓ -66.2%

営業外収益

493

298

↓ -39.6%

104

↓ -65.1%

110

↑ +5.8%

231

↑ +110.0%

↓ -60.2%

114

↑ +23.9%

252

↑ +121.1%

403

↑ +59.9%

685

↑ +70.0%

214

↓ -68.8%

172

↓ -19.6%

営業外費用

支払利息

150

144

↓ -4.0%

133

↓ -7.6%

131

↓ -1.5%

129

↓ -1.5%

120

↓ -7.0%

↓ -22.5%

↓ -3.2%

↓ -14.4%

↓ -5.2%

↑ +19.2%

117

↑ +34.5%

支払手数料

↓ -3.1%

↓ -6.5%

↑ +3.4%

↓ -6.7%

0.0%

↓ -3.6%

↓ -3.7%

0.0%

為替差損

155

↓ -29.6%

↑ +106.7%

固定資産廃棄損

204

↑ +264.3%

147

↓ -27.9%

232

↑ +57.8%

デリバティブ評価損

164

269

↓ -99.6%

237

↑ +23600.0%

190

568

↑ +198.9%

321

↓ -43.5%

↓ -99.7%

その他

116

↑ +87.1%

↓ -69.0%

↓ -13.9%

↑ +71.0%

114

↑ +115.1%

110

↓ -3.5%

116

↑ +5.5%

↓ -44.0%

135

↑ +107.7%

↓ -41.5%

↑ +21.5%

営業外費用

377

416

↑ +10.3%

472

↑ +13.5%

255

↓ -46.0%

449

↑ +76.1%

446

↓ -0.7%

252

↓ -43.5%

425

↑ +68.7%

795

↑ +87.1%

761

↓ -4.3%

373

↓ -51.0%

534

↑ +43.2%

経常利益又は経常損失（△）

1,138

1,173

↑ +3.1%

1,132

↓ -3.5%

2,352

↑ +107.8%

3,782

↑ +60.8%

2,769

↓ -26.8%

2,820

↑ +1.8%

4,877

↑ +72.9%

10,514

↑ +115.6%

11,611

↑ +10.4%

13,977

↑ +20.4%

14,900

↑ +6.6%

税引前当期純利益又は税引前当期純損失（△）

973

1,173

↑ +20.6%

1,132

↓ -3.5%

2,352

↑ +107.8%

3,782

↑ +60.8%

2,769

↓ -26.8%

2,820

↑ +1.8%

4,264

↑ +51.2%

10,514

↑ +146.6%

11,611

↑ +10.4%

13,977

↑ +20.4%

14,900

↑ +6.6%

法人税、住民税及び事業税

203

290

↑ +42.9%

256

↓ -11.7%

615

↑ +140.2%

1,332

↑ +116.6%

763

↓ -42.7%

792

↑ +3.8%

1,503

↑ +89.8%

2,398

↑ +59.5%

2,830

↑ +18.0%

3,789

↑ +33.9%

3,934

↑ +3.8%

法人税等調整額

139

↑ +93.1%

-55

↓ -139.6%

-10

↑ +81.8%

-31

↓ -210.0%

↑ +296.8%

↓ -6.6%

-222

↓ -489.5%

-1,083

↓ -387.8%

-12

↑ +98.9%

-141

↓ -1075.0%

-207

↓ -46.8%

法人税等

276

429

↑ +55.4%

201

↓ -53.1%

605

↑ +201.0%

1,301

↑ +115.0%

825

↓ -36.6%

850

↑ +3.0%

1,281

↑ +50.7%

1,315

↑ +2.7%

2,818

↑ +114.3%

3,648

↑ +29.5%

3,726

↑ +2.1%

当期純利益又は当期純損失（△）

697

743

↑ +6.6%

930

↑ +25.2%

1,746

↑ +87.7%

2,480

↑ +42.0%

1,944

↓ -21.6%

1,969

↑ +1.3%

2,983

↑ +51.5%

9,198

↑ +208.3%

8,793

↓ -4.4%

10,328

↑ +17.5%

11,173

↑ +8.2%

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（△）

697

743

↑ +6.6%

930

↑ +25.2%

1,746

↑ +87.7%

2,480

↑ +42.0%

1,944

↓ -21.6%

1,969

↑ +1.3%

2,983

↑ +51.5%

9,198

↑ +208.3%

8,793

↓ -4.4%

10,328

↑ +17.5%

11,173

↑ +8.2%

貸借対照表

サマリー表示(単位: 百万円)

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	2026年
資産の部
流動資産
現金及び預金	- -	4,213 -	7,026 ↑ +66.8%	11,493 ↑ +63.6%	13,399 ↑ +16.6%	13,186 ↓ -1.6%	12,724 ↓ -3.5%	19,600 ↑ +54.0%	26,316 ↑ +34.3%	27,175 ↑ +3.3%	27,214 ↑ +0.1%	28,478 ↑ +4.6%	21,345 ↓ -25.0%
受取手形	- -	- -	- -	- -	- -	- -	- -	- -	254 -	190 ↓ -25.2%	410 ↑ +115.8%	273 ↓ -33.4%	62 ↓ -77.3%
売掛金	- -	- -	- -	- -	- -	- -	- -	- -	5,972 -	7,340 ↑ +22.9%	9,807 ↑ +33.6%	7,872 ↓ -19.7%	7,816 ↓ -0.7%
契約資産	- -	- -	- -	- -	- -	- -	- -	- -	18,708 -	24,313 ↑ +30.0%	25,199 ↑ +3.6%	22,843 ↓ -9.3%	23,377 ↑ +2.3%
電子記録債権	- -	322 -	673 ↑ +109.0%	623 ↓ -7.4%	640 ↑ +2.7%	495 ↓ -22.7%	497 ↑ +0.4%	602 ↑ +21.1%	717 ↑ +19.1%	799 ↑ +11.4%	877 ↑ +9.8%	711 ↓ -18.9%	455 ↓ -36.0%
商品及び製品	- -	1,440 -	1,363 ↓ -5.3%	897 ↓ -34.2%	1,048 ↑ +16.8%	1,120 ↑ +6.9%	939 ↓ -16.2%	910 ↓ -3.1%	1,427 ↑ +56.8%	1,376 ↓ -3.6%	2,321 ↑ +68.7%	2,267 ↓ -2.3%	2,856 ↑ +26.0%
仕掛品	- -	3,149 -	2,404 ↓ -23.7%	2,477 ↑ +3.0%	2,045 ↓ -17.4%	2,128 ↑ +4.1%	1,716 ↓ -19.4%	1,684 ↓ -1.9%	1,981 ↑ +17.6%	4,935 ↑ +149.1%	5,764 ↑ +16.8%	8,205 ↑ +42.3%	9,736 ↑ +18.7%
原材料及び貯蔵品	- -	159 -	184 ↑ +15.7%	212 ↑ +15.2%	187 ↓ -11.8%	227 ↑ +21.4%	213 ↓ -6.2%	197 ↓ -7.5%	163 ↓ -17.3%	200 ↑ +22.7%	514 ↑ +157.0%	623 ↑ +21.2%	612 ↓ -1.8%
未収入金	- -	1,221 -	1,324 ↑ +8.4%	926 ↓ -30.1%	1,476 ↑ +59.4%	1,902 ↑ +28.9%	1,683 ↓ -11.5%	1,514 ↓ -10.0%	1,845 ↑ +21.9%	2,203 ↑ +19.4%	2,764 ↑ +25.5%	2,796 ↑ +1.2%	5,038 ↑ +80.2%
その他	- -	532 -	778 ↑ +46.2%	601 ↓ -22.8%	777 ↑ +29.3%	394 ↓ -49.3%	450 ↑ +14.2%	237 ↓ -47.3%	335 ↑ +41.4%	315 ↓ -6.0%	427 ↑ +35.6%	368 ↓ -13.8%	405 ↑ +10.1%
貸倒引当金	- -	-37 -	-23 ↑ +37.8%	-10 ↑ +56.5%	-367 ↓ -3570.0%	-197 ↑ +46.3%	-1,073 ↓ -444.7%	-1,440 ↓ -34.2%	-1,521 ↓ -5.6%	-1,440 ↑ +5.3%	-1,259 ↑ +12.6%	-285 ↑ +77.4%	-241 ↑ +15.4%
流動資産	- -	42,217 -	43,797 ↑ +3.7%	41,591 ↓ -5.0%	47,547 ↑ +14.3%	49,500 ↑ +4.1%	44,469 ↓ -10.2%	45,845 ↑ +3.1%	56,201 ↑ +22.6%	67,409 ↑ +19.9%	74,041 ↑ +9.8%	74,154 ↑ +0.2%	71,466 ↓ -3.6%
固定資産
有形固定資産
建物及び構築物	- -	28,275 -	28,353 ↑ +0.3%	28,505 ↑ +0.5%	28,611 ↑ +0.4%	28,919 ↑ +1.1%	29,471 ↑ +1.9%	29,537 ↑ +0.2%	28,180 ↓ -4.6%	28,572 ↑ +1.4%	30,890 ↑ +8.1%	31,315 ↑ +1.4%	38,313 ↑ +22.3%
減価償却累計額	- -	-18,708 -	-19,191 ↓ -2.6%	-19,543 ↓ -1.8%	-19,791 ↓ -1.3%	-20,092 ↓ -1.5%	-20,505 ↓ -2.1%	-20,952 ↓ -2.2%	-20,129 ↑ +3.9%	-20,489 ↓ -1.8%	-21,031 ↓ -2.6%	-21,453 ↓ -2.0%	-22,257 ↓ -3.7%
建物及び構築物（純額）	- -	9,567 -	9,161 ↓ -4.2%	8,962 ↓ -2.2%	8,820 ↓ -1.6%	8,826 ↑ +0.1%	8,966 ↑ +1.6%	8,584 ↓ -4.3%	8,051 ↓ -6.2%	8,082 ↑ +0.4%	9,858 ↑ +22.0%	9,861 ↑ +0.0%	16,055 ↑ +62.8%
機械装置及び運搬具	- -	3,072 -	4,318 ↑ +40.6%	4,385 ↑ +1.6%	4,507 ↑ +2.8%	4,977 ↑ +10.4%	5,000 ↑ +0.5%	5,743 ↑ +14.9%	6,447 ↑ +12.3%	7,401 ↑ +14.8%	8,705 ↑ +17.6%	9,431 ↑ +8.3%	13,202 ↑ +40.0%
減価償却累計額	- -	-2,297 -	-2,852 ↓ -24.2%	-3,538 ↓ -24.1%	-3,555 ↓ -0.5%	-4,085 ↓ -14.9%	-4,247 ↓ -4.0%	-4,480 ↓ -5.5%	-4,978 ↓ -11.1%	-5,308 ↓ -6.6%	-6,139 ↓ -15.7%	-7,245 ↓ -18.0%	-7,969 ↓ -10.0%
機械装置及び運搬具（純額）	- -	775 -	1,466 ↑ +89.2%	847 ↓ -42.2%	952 ↑ +12.4%	892 ↓ -6.3%	753 ↓ -15.6%	1,262 ↑ +67.6%	1,469 ↑ +16.4%	2,092 ↑ +42.4%	2,566 ↑ +22.7%	2,186 ↓ -14.8%	5,233 ↑ +139.4%
工具、器具及び備品	- -	597 -	655 ↑ +9.7%	765 ↑ +16.8%	812 ↑ +6.1%	964 ↑ +18.7%	1,028 ↑ +6.6%	1,103 ↑ +7.3%	1,192 ↑ +8.1%	1,366 ↑ +14.6%	1,630 ↑ +19.3%	1,859 ↑ +14.0%	2,083 ↑ +12.0%
減価償却累計額	- -	-491 -	-527 ↓ -7.3%	-583 ↓ -10.6%	-653 ↓ -12.0%	-742 ↓ -13.6%	-805 ↓ -8.5%	-909 ↓ -12.9%	-1,000 ↓ -10.0%	-1,117 ↓ -11.7%	-1,245 ↓ -11.5%	-1,377 ↓ -10.6%	-1,562 ↓ -13.4%
工具、器具及び備品（純額）	- -	105 -	128 ↑ +21.9%	181 ↑ +41.4%	159 ↓ -12.2%	221 ↑ +39.0%	222 ↑ +0.5%	194 ↓ -12.6%	191 ↓ -1.5%	248 ↑ +29.8%	384 ↑ +54.8%	482 ↑ +25.5%	520 ↑ +7.9%
土地	- -	119 -	119 0.0%	119 0.0%	119 0.0%	119 0.0%	119 0.0%	119 0.0%	119 0.0%	119 0.0%	119 0.0%	119 0.0%	119 0.0%
リース資産	- -	369 -	356 ↓ -3.5%	354 ↓ -0.6%	366 ↑ +3.4%	297 ↓ -18.9%	86 ↓ -71.0%	93 ↑ +8.1%	97 ↑ +4.3%	96 ↓ -1.0%	201 ↑ +109.4%	206 ↑ +2.5%	187 ↓ -9.2%
減価償却累計額	- -	-259 -	-274 ↓ -5.8%	-298 ↓ -8.8%	-333 ↓ -11.7%	-278 ↑ +16.5%	-18 ↑ +93.5%	-34 ↓ -88.9%	-51 ↓ -50.0%	-63 ↓ -23.5%	-94 ↓ -49.2%	-123 ↓ -30.9%	-133 ↓ -8.1%
リース資産（純額）	- -	110 -	82 ↓ -25.5%	55 ↓ -32.9%	32 ↓ -41.8%	18 ↓ -43.8%	67 ↑ +272.2%	58 ↓ -13.4%	46 ↓ -20.7%	33 ↓ -28.3%	106 ↑ +221.2%	83 ↓ -21.7%	53 ↓ -36.1%
建設仮勘定	- -	525 -	334 ↓ -36.4%	624 ↑ +86.8%	330 ↓ -47.1%	457 ↑ +38.5%	975 ↑ +113.3%	540 ↓ -44.6%	957 ↑ +77.2%	1,086 ↑ +13.5%	1,224 ↑ +12.7%	4,965 ↑ +305.6%	3,219 ↓ -35.2%
有形固定資産	- -	11,203 -	11,292 ↑ +0.8%	10,790 ↓ -4.4%	10,414 ↓ -3.5%	10,536 ↑ +1.2%	11,104 ↑ +5.4%	10,761 ↓ -3.1%	10,835 ↑ +0.7%	11,663 ↑ +7.6%	14,261 ↑ +22.3%	17,699 ↑ +24.1%	25,202 ↑ +42.4%
無形固定資産
特許権	- -	362 -	344 ↓ -5.0%	325 ↓ -5.5%	320 ↓ -1.5%	309 ↓ -3.4%	317 ↑ +2.6%	340 ↑ +7.3%	369 ↑ +8.5%	388 ↑ +5.1%	418 ↑ +7.7%	467 ↑ +11.7%	523 ↑ +12.0%
その他	- -	201 -	158 ↓ -21.4%	275 ↑ +74.1%	350 ↑ +27.3%	372 ↑ +6.3%	409 ↑ +9.9%	298 ↓ -27.1%	231 ↓ -22.5%	216 ↓ -6.5%	189 ↓ -12.5%	259 ↑ +37.0%	295 ↑ +13.9%
無形固定資産	- -	564 -	502 ↓ -11.0%	600 ↑ +19.5%	671 ↑ +11.8%	682 ↑ +1.6%	726 ↑ +6.5%	638 ↓ -12.1%	600 ↓ -6.0%	604 ↑ +0.7%	607 ↑ +0.5%	726 ↑ +19.6%	818 ↑ +12.7%
投資その他の資産
投資有価証券	- -	125 -	113 ↓ -9.6%	121 ↑ +7.1%	124 ↑ +2.5%	123 ↓ -0.8%	79 ↓ -35.8%	91 ↑ +15.2%	52 ↓ -42.9%	0 ↓ -100.0%	0 0.0%	0 0.0%	609 -
長期前払費用	- -	6 -	6 0.0%	5 ↓ -16.7%	4 ↓ -20.0%	16 ↑ +300.0%	14 ↓ -12.5%	5 ↓ -64.3%	14 ↑ +180.0%	12 ↓ -14.3%	32 ↑ +166.7%	56 ↑ +75.0%	48 ↓ -14.3%
繰延税金資産	- -	- -	- -	- -	- -	826 -	768 ↓ -7.0%	715 ↓ -6.9%	934 ↑ +30.6%	1,984 ↑ +112.4%	2,076 ↑ +4.6%	2,373 ↑ +14.3%	2,489 ↑ +4.9%
その他	- -	386 -	386 0.0%	366 ↓ -5.2%	382 ↑ +4.4%	282 ↓ -26.2%	263 ↓ -6.7%	243 ↓ -7.6%	219 ↓ -9.9%	214 ↓ -2.3%	234 ↑ +9.3%	234 0.0%	242 ↑ +3.4%
貸倒引当金	- -	-1 -	-1 0.0%	-1 0.0%	-1 0.0%	-1 0.0%	-4 ↓ -300.0%	-5 ↓ -25.0%	-4 ↑ +20.0%	-1 ↑ +75.0%	-1 0.0%	-1 0.0%	- -
投資その他の資産	- -	734 -	660 ↓ -10.1%	739 ↑ +12.0%	1,306 ↑ +76.7%	1,247 ↓ -4.5%	1,121 ↓ -10.1%	1,050 ↓ -6.3%	1,216 ↑ +15.8%	2,211 ↑ +81.8%	2,343 ↑ +6.0%	2,663 ↑ +13.7%	3,389 ↑ +27.3%
固定資産	- -	12,502 -	12,455 ↓ -0.4%	12,129 ↓ -2.6%	12,391 ↑ +2.2%	12,466 ↑ +0.6%	12,952 ↑ +3.9%	12,449 ↓ -3.9%	12,652 ↑ +1.6%	14,478 ↑ +14.4%	17,212 ↑ +18.9%	21,089 ↑ +22.5%	29,410 ↑ +39.5%
資産	- -	54,720 -	56,253 ↑ +2.8%	53,721 ↓ -4.5%	59,939 ↑ +11.6%	61,967 ↑ +3.4%	57,421 ↓ -7.3%	58,294 ↑ +1.5%	68,854 ↑ +18.1%	81,887 ↑ +18.9%	91,254 ↑ +11.4%	95,244 ↑ +4.4%	100,876 ↑ +5.9%
負債の部
流動負債
支払手形及び買掛金	- -	12,618 -	12,330 ↓ -2.3%	9,972 ↓ -19.1%	14,999 ↑ +50.4%	15,134 ↑ +0.9%	11,107 ↓ -26.6%	10,684 ↓ -3.8%	11,240 ↑ +5.2%	11,518 ↑ +2.5%	13,473 ↑ +17.0%	11,028 ↓ -18.1%	12,838 ↑ +16.4%
電子記録債務	- -	- -	- -	- -	- -	- -	- -	- -	3,020 -	3,897 ↑ +29.0%	4,319 ↑ +10.8%	3,171 ↓ -26.6%	2,342 ↓ -26.1%
短期借入金	- -	5,720 -	5,540 ↓ -3.1%	5,100 ↓ -7.9%	5,100 0.0%	5,100 0.0%	5,100 0.0%	5,050 ↓ -1.0%	4,350 ↓ -13.9%	3,750 ↓ -13.8%	3,650 ↓ -2.7%	7,050 ↑ +93.2%	7,700 ↑ +9.2%
１年内返済予定の長期借入金	- -	700 -	- -	800 -	500 ↓ -37.5%	4,500 ↑ +800.0%	1,200 ↓ -73.3%	- -	800 -	- -	3,400 -	700 ↓ -79.4%	900 ↑ +28.6%
リース負債	- -	39 -	36 ↓ -7.7%	37 ↑ +2.8%	15 ↓ -59.5%	5 ↓ -66.7%	15 ↑ +200.0%	16 ↑ +6.7%	17 ↑ +6.3%	16 ↓ -5.9%	31 ↑ +93.8%	20 ↓ -35.5%	17 ↓ -15.0%
未払法人税等	- -	205 -	243 ↑ +18.5%	304 ↑ +25.1%	578 ↑ +90.1%	1,156 ↑ +100.0%	151 ↓ -86.9%	533 ↑ +253.0%	1,249 ↑ +134.3%	1,684 ↑ +34.8%	1,720 ↑ +2.1%	2,501 ↑ +45.4%	1,989 ↓ -20.5%
未払費用	- -	2,813 -	3,252 ↑ +15.6%	2,908 ↓ -10.6%	4,063 ↑ +39.7%	3,518 ↓ -13.4%	3,290 ↓ -6.5%	2,748 ↓ -16.5%	3,087 ↑ +12.3%	3,926 ↑ +27.2%	4,808 ↑ +22.5%	5,373 ↑ +11.8%	5,582 ↑ +3.9%
前受金	- -	542 -	1,278 ↑ +135.8%	604 ↓ -52.7%	1,241 ↑ +105.5%	1,074 ↓ -13.5%	483 ↓ -55.0%	672 ↑ +39.1%	3,852 ↑ +473.2%	8,099 ↑ +110.3%	8,358 ↑ +3.2%	4,681 ↓ -44.0%	3,687 ↓ -21.2%
役員賞与引当金	- -	23 -	28 ↑ +21.7%	32 ↑ +14.3%	44 ↑ +37.5%	39 ↓ -11.4%	36 ↓ -7.7%	38 ↑ +5.6%	62 ↑ +63.2%	146 ↑ +135.5%	168 ↑ +15.1%	175 ↑ +4.2%	192 ↑ +9.7%
受注損失引当金	- -	21 -	- -	- -	5 -	3 ↓ -40.0%	- -	- -	8 -	- -	- -	14 -	14 0.0%
製品保証引当金	- -	- -	- -	- -	- -	- -	- -	- -	120 -	108 ↓ -10.0%	159 ↑ +47.2%	135 ↓ -15.1%	275 ↑ +103.7%
その他	- -	463 -	563 ↑ +21.6%	853 ↑ +51.5%	495 ↓ -42.0%	768 ↑ +55.2%	712 ↓ -7.3%	549 ↓ -22.9%	1,297 ↑ +136.2%	846 ↓ -34.8%	1,521 ↑ +79.8%	3,889 ↑ +155.7%	2,494 ↓ -35.9%
流動負債	- -	23,146 -	23,273 ↑ +0.5%	20,615 ↓ -11.4%	27,044 ↑ +31.2%	31,300 ↑ +15.7%	22,097 ↓ -29.4%	20,293 ↓ -8.2%	29,106 ↑ +43.4%	33,995 ↑ +16.8%	41,611 ↑ +22.4%	38,742 ↓ -6.9%	38,034 ↓ -1.8%
固定負債
長期借入金	- -	5,800 -	6,500 ↑ +12.1%	5,700 ↓ -12.3%	6,000 ↑ +5.3%	1,500 ↓ -75.0%	4,600 ↑ +206.7%	5,800 ↑ +26.1%	5,000 ↓ -13.8%	5,000 0.0%	1,600 ↓ -68.0%	900 ↓ -43.8%	- -
リース負債	- -	83 -	55 ↓ -33.7%	24 ↓ -56.4%	19 ↓ -20.8%	13 ↓ -31.6%	58 ↑ +346.2%	47 ↓ -19.0%	34 ↓ -27.7%	20 ↓ -41.2%	80 ↑ +300.0%	66 ↓ -17.5%	38 ↓ -42.4%
退職給付に係る負債	- -	6,134 -	7,291 ↑ +18.9%	7,403 ↑ +1.5%	7,308 ↓ -1.3%	7,349 ↑ +0.6%	7,452 ↑ +1.4%	6,792 ↓ -8.9%	6,620 ↓ -2.5%	6,380 ↓ -3.6%	5,710 ↓ -10.5%	4,692 ↓ -17.8%	3,702 ↓ -21.1%
役員退職慰労引当金	- -	11 -	7 ↓ -36.4%	9 ↑ +28.6%	13 ↑ +44.4%	14 ↑ +7.7%	21 ↑ +50.0%	22 ↑ +4.8%	24 ↑ +9.1%	28 ↑ +16.7%	40 ↑ +42.9%	38 ↓ -5.0%	39 ↑ +2.6%
修繕引当金	- -	373 -	333 ↓ -10.7%	319 ↓ -4.2%	308 ↓ -3.4%	304 ↓ -1.3%	300 ↓ -1.3%	311 ↑ +3.7%	309 ↓ -0.6%	310 ↑ +0.3%	329 ↑ +6.1%	339 ↑ +3.0%	322 ↓ -5.0%
資産除去債務	- -	34 -	34 0.0%	35 ↑ +2.9%	35 0.0%	36 ↑ +2.9%	90 ↑ +150.0%	91 ↑ +1.1%	67 ↓ -26.4%	67 0.0%	67 0.0%	67 0.0%	68 ↑ +1.5%
長期預り保証金	- -	3,072 -	3,076 ↑ +0.1%	3,078 ↑ +0.1%	3,078 0.0%	3,078 0.0%	3,078 0.0%	3,078 0.0%	3,078 0.0%	3,078 0.0%	3,078 0.0%	3,078 0.0%	3,078 0.0%
固定負債	- -	15,515 -	17,304 ↑ +11.5%	16,573 ↓ -4.2%	16,766 ↑ +1.2%	12,298 ↓ -26.6%	15,604 ↑ +26.9%	16,146 ↑ +3.5%	15,133 ↓ -6.3%	14,885 ↓ -1.6%	10,907 ↓ -26.7%	9,184 ↓ -15.8%	7,249 ↓ -21.1%
負債	- -	38,662 -	40,578 ↑ +5.0%	37,188 ↓ -8.4%	43,810 ↑ +17.8%	43,598 ↓ -0.5%	37,701 ↓ -13.5%	36,439 ↓ -3.3%	44,240 ↑ +21.4%	48,880 ↑ +10.5%	52,518 ↑ +7.4%	47,926 ↓ -8.7%	45,284 ↓ -5.5%
純資産の部
株主資本
資本金	- -	6,761 -	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%
資本剰余金	- -	9,107 -	9,107 0.0%	9,107 0.0%	9,037 ↓ -0.8%	9,037 0.0%	9,037 0.0%	9,037 0.0%	9,037 0.0%	9,037 0.0%	6,939 ↓ -23.2%	6,939 0.0%	6,939 0.0%
利益剰余金	- -	2,386 -	2,981 ↑ +24.9%	3,715 ↑ +24.6%	5,264 ↑ +41.7%	7,391 ↑ +40.4%	8,716 ↑ +17.9%	10,199 ↑ +17.0%	12,695 ↑ +24.5%	20,944 ↑ +65.0%	26,586 ↑ +26.9%	34,285 ↑ +29.0%	41,803 ↑ +21.9%
自己株式	- -	-1,721 -	-1,722 ↓ -0.1%	-1,723 ↓ -0.1%	-4,053 ↓ -135.2%	-4,037 ↑ +0.4%	-4,021 ↑ +0.4%	-4,013 ↑ +0.2%	-4,007 ↑ +0.1%	-3,998 ↑ +0.2%	-2,354 ↑ +41.1%	-2,285 ↑ +2.9%	-2,207 ↑ +3.4%
株主資本	- -	16,534 -	17,128 ↑ +3.6%	17,861 ↑ +4.3%	17,009 ↓ -4.8%	19,152 ↑ +12.6%	20,493 ↑ +7.0%	21,984 ↑ +7.3%	24,487 ↑ +11.4%	32,745 ↑ +33.7%	37,933 ↑ +15.8%	45,700 ↑ +20.5%	53,296 ↑ +16.6%
評価・換算差額等	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
為替換算調整勘定	- -	401 -	342 ↓ -14.7%	286 ↓ -16.4%	361 ↑ +26.2%	282 ↓ -21.9%	260 ↓ -7.8%	279 ↑ +7.3%	423 ↑ +51.6%	535 ↑ +26.5%	671 ↑ +25.4%	875 ↑ +30.4%	941 ↑ +7.5%
退職給付に係る調整累計額	- -	-910 -	-1,817 ↓ -99.7%	-1,643 ↑ +9.6%	-1,272 ↑ +22.6%	-1,095 ↑ +13.9%	-1,038 ↑ +5.2%	-424 ↑ +59.2%	-297 ↑ +30.0%	-274 ↑ +7.7%	130 ↑ +147.4%	741 ↑ +470.0%	1,354 ↑ +82.7%
評価・換算差額等	- -	-476 -	-1,453 ↓ -205.3%	-1,328 ↑ +8.6%	-880 ↑ +33.7%	-784 ↑ +10.9%	-773 ↑ +1.4%	-129 ↑ +83.3%	126 ↑ +197.7%	261 ↑ +107.1%	802 ↑ +207.3%	1,616 ↑ +101.5%	2,296 ↑ +42.1%
純資産	15,063 -	16,057 ↑ +6.6%	15,675 ↓ -2.4%	16,533 ↑ +5.5%	16,129 ↓ -2.4%	18,368 ↑ +13.9%	19,720 ↑ +7.4%	21,854 ↑ +10.8%	24,614 ↑ +12.6%	33,007 ↑ +34.1%	38,735 ↑ +17.4%	47,317 ↑ +22.2%	55,592 ↑ +17.5%
負債純資産	- -	54,720 -	56,253 ↑ +2.8%	53,721 ↓ -4.5%	59,939 ↑ +11.6%	61,967 ↑ +3.4%	57,421 ↓ -7.3%	58,294 ↑ +1.5%	68,854 ↑ +18.1%	81,887 ↑ +18.9%	91,254 ↑ +11.4%	95,244 ↑ +4.4%	100,876 ↑ +5.9%

2014年2015年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

4,213

7,026

↑ +66.8%

11,493

↑ +63.6%

13,399

↑ +16.6%

13,186

↓ -1.6%

12,724

↓ -3.5%

19,600

↑ +54.0%

26,316

↑ +34.3%

27,175

↑ +3.3%

27,214

↑ +0.1%

28,478

↑ +4.6%

21,345

↓ -25.0%

受取手形

254

190

↓ -25.2%

410

↑ +115.8%

273

↓ -33.4%

↓ -77.3%

売掛金

5,972

7,340

↑ +22.9%

9,807

↑ +33.6%

7,872

↓ -19.7%

7,816

↓ -0.7%

契約資産

18,708

24,313

↑ +30.0%

25,199

↑ +3.6%

22,843

↓ -9.3%

23,377

↑ +2.3%

電子記録債権

322

673

↑ +109.0%

623

↓ -7.4%

640

↑ +2.7%

495

↓ -22.7%

497

↑ +0.4%

602

↑ +21.1%

717

↑ +19.1%

799

↑ +11.4%

877

↑ +9.8%

711

↓ -18.9%

455

↓ -36.0%

商品及び製品

1,440

1,363

↓ -5.3%

897

↓ -34.2%

1,048

↑ +16.8%

1,120

↑ +6.9%

939

↓ -16.2%

910

↓ -3.1%

1,427

↑ +56.8%

1,376

↓ -3.6%

2,321

↑ +68.7%

2,267

↓ -2.3%

2,856

↑ +26.0%

仕掛品

3,149

2,404

↓ -23.7%

2,477

↑ +3.0%

2,045

↓ -17.4%

2,128

↑ +4.1%

1,716

↓ -19.4%

1,684

↓ -1.9%

1,981

↑ +17.6%

4,935

↑ +149.1%

5,764

↑ +16.8%

8,205

↑ +42.3%

9,736

↑ +18.7%

原材料及び貯蔵品

159

184

↑ +15.7%

212

↑ +15.2%

187

↓ -11.8%

227

↑ +21.4%

213

↓ -6.2%

197

↓ -7.5%

163

↓ -17.3%

200

↑ +22.7%

514

↑ +157.0%

623

↑ +21.2%

612

↓ -1.8%

未収入金

1,221

1,324

↑ +8.4%

926

↓ -30.1%

1,476

↑ +59.4%

1,902

↑ +28.9%

1,683

↓ -11.5%

1,514

↓ -10.0%

1,845

↑ +21.9%

2,203

↑ +19.4%

2,764

↑ +25.5%

2,796

↑ +1.2%

5,038

↑ +80.2%

その他

532

778

↑ +46.2%

601

↓ -22.8%

777

↑ +29.3%

394

↓ -49.3%

450

↑ +14.2%

237

↓ -47.3%

335

↑ +41.4%

315

↓ -6.0%

427

↑ +35.6%

368

↓ -13.8%

405

↑ +10.1%

貸倒引当金

-37

-23

↑ +37.8%

-10

↑ +56.5%

-367

↓ -3570.0%

-197

↑ +46.3%

-1,073

↓ -444.7%

-1,440

↓ -34.2%

-1,521

↓ -5.6%

-1,440

↑ +5.3%

-1,259

↑ +12.6%

-285

↑ +77.4%

-241

↑ +15.4%

流動資産

42,217

43,797

↑ +3.7%

41,591

↓ -5.0%

47,547

↑ +14.3%

49,500

↑ +4.1%

44,469

↓ -10.2%

45,845

↑ +3.1%

56,201

↑ +22.6%

67,409

↑ +19.9%

74,041

↑ +9.8%

74,154

↑ +0.2%

71,466

↓ -3.6%

固定資産

有形固定資産

建物及び構築物

28,275

28,353

↑ +0.3%

28,505

↑ +0.5%

28,611

↑ +0.4%

28,919

↑ +1.1%

29,471

↑ +1.9%

29,537

↑ +0.2%

28,180

↓ -4.6%

28,572

↑ +1.4%

30,890

↑ +8.1%

31,315

↑ +1.4%

38,313

↑ +22.3%

減価償却累計額

-18,708

-19,191

↓ -2.6%

-19,543

↓ -1.8%

-19,791

↓ -1.3%

-20,092

↓ -1.5%

-20,505

↓ -2.1%

-20,952

↓ -2.2%

-20,129

↑ +3.9%

-20,489

↓ -1.8%

-21,031

↓ -2.6%

-21,453

↓ -2.0%

-22,257

↓ -3.7%

建物及び構築物（純額）

9,567

9,161

↓ -4.2%

8,962

↓ -2.2%

8,820

↓ -1.6%

8,826

↑ +0.1%

8,966

↑ +1.6%

8,584

↓ -4.3%

8,051

↓ -6.2%

8,082

↑ +0.4%

9,858

↑ +22.0%

9,861

↑ +0.0%

16,055

↑ +62.8%

機械装置及び運搬具

3,072

4,318

↑ +40.6%

4,385

↑ +1.6%

4,507

↑ +2.8%

4,977

↑ +10.4%

5,000

↑ +0.5%

5,743

↑ +14.9%

6,447

↑ +12.3%

7,401

↑ +14.8%

8,705

↑ +17.6%

9,431

↑ +8.3%

13,202

↑ +40.0%

減価償却累計額

-2,297

-2,852

↓ -24.2%

-3,538

↓ -24.1%

-3,555

↓ -0.5%

-4,085

↓ -14.9%

-4,247

↓ -4.0%

-4,480

↓ -5.5%

-4,978

↓ -11.1%

-5,308

↓ -6.6%

-6,139

↓ -15.7%

-7,245

↓ -18.0%

-7,969

↓ -10.0%

機械装置及び運搬具（純額）

775

1,466

↑ +89.2%

847

↓ -42.2%

952

↑ +12.4%

892

↓ -6.3%

753

↓ -15.6%

1,262

↑ +67.6%

1,469

↑ +16.4%

2,092

↑ +42.4%

2,566

↑ +22.7%

2,186

↓ -14.8%

5,233

↑ +139.4%

工具、器具及び備品

597

655

↑ +9.7%

765

↑ +16.8%

812

↑ +6.1%

964

↑ +18.7%

1,028

↑ +6.6%

1,103

↑ +7.3%

1,192

↑ +8.1%

1,366

↑ +14.6%

1,630

↑ +19.3%

1,859

↑ +14.0%

2,083

↑ +12.0%

減価償却累計額

-491

-527

↓ -7.3%

-583

↓ -10.6%

-653

↓ -12.0%

-742

↓ -13.6%

-805

↓ -8.5%

-909

↓ -12.9%

-1,000

↓ -10.0%

-1,117

↓ -11.7%

-1,245

↓ -11.5%

-1,377

↓ -10.6%

-1,562

↓ -13.4%

工具、器具及び備品（純額）

105

128

↑ +21.9%

181

↑ +41.4%

159

↓ -12.2%

221

↑ +39.0%

222

↑ +0.5%

194

↓ -12.6%

191

↓ -1.5%

248

↑ +29.8%

384

↑ +54.8%

482

↑ +25.5%

520

↑ +7.9%

土地

119

0.0%

119

0.0%

119

0.0%

119

0.0%

119

0.0%

119

0.0%

119

0.0%

119

0.0%

119

0.0%

119

0.0%

119

0.0%

リース資産

369

356

↓ -3.5%

354

↓ -0.6%

366

↑ +3.4%

297

↓ -18.9%

↓ -71.0%

↑ +8.1%

↑ +4.3%

↓ -1.0%

201

↑ +109.4%

206

↑ +2.5%

187

↓ -9.2%

減価償却累計額

-259

-274

↓ -5.8%

-298

↓ -8.8%

-333

↓ -11.7%

-278

↑ +16.5%

-18

↑ +93.5%

-34

↓ -88.9%

-51

↓ -50.0%

-63

↓ -23.5%

-94

↓ -49.2%

-123

↓ -30.9%

-133

↓ -8.1%

リース資産（純額）

110

↓ -25.5%

↓ -32.9%

↓ -41.8%

↓ -43.8%

↑ +272.2%

↓ -13.4%

↓ -20.7%

↓ -28.3%

106

↑ +221.2%

↓ -21.7%

↓ -36.1%

建設仮勘定

525

334

↓ -36.4%

624

↑ +86.8%

330

↓ -47.1%

457

↑ +38.5%

975

↑ +113.3%

540

↓ -44.6%

957

↑ +77.2%

1,086

↑ +13.5%

1,224

↑ +12.7%

4,965

↑ +305.6%

3,219

↓ -35.2%

有形固定資産

11,203

11,292

↑ +0.8%

10,790

↓ -4.4%

10,414

↓ -3.5%

10,536

↑ +1.2%

11,104

↑ +5.4%

10,761

↓ -3.1%

10,835

↑ +0.7%

11,663

↑ +7.6%

14,261

↑ +22.3%

17,699

↑ +24.1%

25,202

↑ +42.4%

無形固定資産

特許権

362

344

↓ -5.0%

325

↓ -5.5%

320

↓ -1.5%

309

↓ -3.4%

317

↑ +2.6%

340

↑ +7.3%

369

↑ +8.5%

388

↑ +5.1%

418

↑ +7.7%

467

↑ +11.7%

523

↑ +12.0%

その他

201

158

↓ -21.4%

275

↑ +74.1%

350

↑ +27.3%

372

↑ +6.3%

409

↑ +9.9%

298

↓ -27.1%

231

↓ -22.5%

216

↓ -6.5%

189

↓ -12.5%

259

↑ +37.0%

295

↑ +13.9%

無形固定資産

564

502

↓ -11.0%

600

↑ +19.5%

671

↑ +11.8%

682

↑ +1.6%

726

↑ +6.5%

638

↓ -12.1%

600

↓ -6.0%

604

↑ +0.7%

607

↑ +0.5%

726

↑ +19.6%

818

↑ +12.7%

投資その他の資産

投資有価証券

125

113

↓ -9.6%

121

↑ +7.1%

124

↑ +2.5%

123

↓ -0.8%

↓ -35.8%

↑ +15.2%

↓ -42.9%

↓ -100.0%

0.0%

609

長期前払費用

0.0%

↓ -16.7%

↓ -20.0%

↑ +300.0%

↓ -12.5%

↓ -64.3%

↑ +180.0%

↓ -14.3%

↑ +166.7%

↑ +75.0%

↓ -14.3%

繰延税金資産

826

768

↓ -7.0%

715

↓ -6.9%

934

↑ +30.6%

1,984

↑ +112.4%

2,076

↑ +4.6%

2,373

↑ +14.3%

2,489

↑ +4.9%

その他

386

0.0%

366

↓ -5.2%

382

↑ +4.4%

282

↓ -26.2%

263

↓ -6.7%

243

↓ -7.6%

219

↓ -9.9%

214

↓ -2.3%

234

↑ +9.3%

234

0.0%

242

↑ +3.4%

貸倒引当金

-1

0.0%

-1

0.0%

-1

0.0%

-1

0.0%

-4

↓ -300.0%

-5

↓ -25.0%

-4

↑ +20.0%

-1

↑ +75.0%

-1

0.0%

-1

0.0%

投資その他の資産

734

660

↓ -10.1%

739

↑ +12.0%

1,306

↑ +76.7%

1,247

↓ -4.5%

1,121

↓ -10.1%

1,050

↓ -6.3%

1,216

↑ +15.8%

2,211

↑ +81.8%

2,343

↑ +6.0%

2,663

↑ +13.7%

3,389

↑ +27.3%

固定資産

12,502

12,455

↓ -0.4%

12,129

↓ -2.6%

12,391

↑ +2.2%

12,466

↑ +0.6%

12,952

↑ +3.9%

12,449

↓ -3.9%

12,652

↑ +1.6%

14,478

↑ +14.4%

17,212

↑ +18.9%

21,089

↑ +22.5%

29,410

↑ +39.5%

資産

54,720

56,253

↑ +2.8%

53,721

↓ -4.5%

59,939

↑ +11.6%

61,967

↑ +3.4%

57,421

↓ -7.3%

58,294

↑ +1.5%

68,854

↑ +18.1%

81,887

↑ +18.9%

91,254

↑ +11.4%

95,244

↑ +4.4%

100,876

↑ +5.9%

負債の部

流動負債

支払手形及び買掛金

12,618

12,330

↓ -2.3%

9,972

↓ -19.1%

14,999

↑ +50.4%

15,134

↑ +0.9%

11,107

↓ -26.6%

10,684

↓ -3.8%

11,240

↑ +5.2%

11,518

↑ +2.5%

13,473

↑ +17.0%

11,028

↓ -18.1%

12,838

↑ +16.4%

電子記録債務

3,020

3,897

↑ +29.0%

4,319

↑ +10.8%

3,171

↓ -26.6%

2,342

↓ -26.1%

短期借入金

5,720

5,540

↓ -3.1%

5,100

↓ -7.9%

5,100

0.0%

5,100

0.0%

5,100

0.0%

5,050

↓ -1.0%

4,350

↓ -13.9%

3,750

↓ -13.8%

3,650

↓ -2.7%

7,050

↑ +93.2%

7,700

↑ +9.2%

１年内返済予定の長期借入金

700

800

500

↓ -37.5%

4,500

↑ +800.0%

1,200

↓ -73.3%

800

3,400

700

↓ -79.4%

900

↑ +28.6%

リース負債

↓ -7.7%

↑ +2.8%

↓ -59.5%

↓ -66.7%

↑ +200.0%

↑ +6.7%

↑ +6.3%

↓ -5.9%

↑ +93.8%

↓ -35.5%

↓ -15.0%

未払法人税等

205

243

↑ +18.5%

304

↑ +25.1%

578

↑ +90.1%

1,156

↑ +100.0%

151

↓ -86.9%

533

↑ +253.0%

1,249

↑ +134.3%

1,684

↑ +34.8%

1,720

↑ +2.1%

2,501

↑ +45.4%

1,989

↓ -20.5%

未払費用

2,813

3,252

↑ +15.6%

2,908

↓ -10.6%

4,063

↑ +39.7%

3,518

↓ -13.4%

3,290

↓ -6.5%

2,748

↓ -16.5%

3,087

↑ +12.3%

3,926

↑ +27.2%

4,808

↑ +22.5%

5,373

↑ +11.8%

5,582

↑ +3.9%

前受金

542

1,278

↑ +135.8%

604

↓ -52.7%

1,241

↑ +105.5%

1,074

↓ -13.5%

483

↓ -55.0%

672

↑ +39.1%

3,852

↑ +473.2%

8,099

↑ +110.3%

8,358

↑ +3.2%

4,681

↓ -44.0%

3,687

↓ -21.2%

役員賞与引当金

↑ +21.7%

↑ +14.3%

↑ +37.5%

↓ -11.4%

↓ -7.7%

↑ +5.6%

↑ +63.2%

146

↑ +135.5%

168

↑ +15.1%

175

↑ +4.2%

192

↑ +9.7%

受注損失引当金

↓ -40.0%

0.0%

製品保証引当金

120

108

↓ -10.0%

159

↑ +47.2%

135

↓ -15.1%

275

↑ +103.7%

その他

463

563

↑ +21.6%

853

↑ +51.5%

495

↓ -42.0%

768

↑ +55.2%

712

↓ -7.3%

549

↓ -22.9%

1,297

↑ +136.2%

846

↓ -34.8%

1,521

↑ +79.8%

3,889

↑ +155.7%

2,494

↓ -35.9%

流動負債

23,146

23,273

↑ +0.5%

20,615

↓ -11.4%

27,044

↑ +31.2%

31,300

↑ +15.7%

22,097

↓ -29.4%

20,293

↓ -8.2%

29,106

↑ +43.4%

33,995

↑ +16.8%

41,611

↑ +22.4%

38,742

↓ -6.9%

38,034

↓ -1.8%

固定負債

長期借入金

5,800

6,500

↑ +12.1%

5,700

↓ -12.3%

6,000

↑ +5.3%

1,500

↓ -75.0%

4,600

↑ +206.7%

5,800

↑ +26.1%

5,000

↓ -13.8%

5,000

0.0%

1,600

↓ -68.0%

900

↓ -43.8%

リース負債

↓ -33.7%

↓ -56.4%

↓ -20.8%

↓ -31.6%

↑ +346.2%

↓ -19.0%

↓ -27.7%

↓ -41.2%

↑ +300.0%

↓ -17.5%

↓ -42.4%

退職給付に係る負債

6,134

7,291

↑ +18.9%

7,403

↑ +1.5%

7,308

↓ -1.3%

7,349

↑ +0.6%

7,452

↑ +1.4%

6,792

↓ -8.9%

6,620

↓ -2.5%

6,380

↓ -3.6%

5,710

↓ -10.5%

4,692

↓ -17.8%

3,702

↓ -21.1%

役員退職慰労引当金

↓ -36.4%

↑ +28.6%

↑ +44.4%

↑ +7.7%

↑ +50.0%

↑ +4.8%

↑ +9.1%

↑ +16.7%

↑ +42.9%

↓ -5.0%

↑ +2.6%

修繕引当金

373

333

↓ -10.7%

319

↓ -4.2%

308

↓ -3.4%

304

↓ -1.3%

300

↓ -1.3%

311

↑ +3.7%

309

↓ -0.6%

310

↑ +0.3%

329

↑ +6.1%

339

↑ +3.0%

322

↓ -5.0%

資産除去債務

0.0%

↑ +2.9%

0.0%

↑ +2.9%

↑ +150.0%

↑ +1.1%

↓ -26.4%

0.0%

↑ +1.5%

長期預り保証金

3,072

3,076

↑ +0.1%

3,078

↑ +0.1%

3,078

0.0%

3,078

0.0%

3,078

0.0%

3,078

0.0%

3,078

0.0%

3,078

0.0%

3,078

0.0%

3,078

0.0%

3,078

0.0%

固定負債

15,515

17,304

↑ +11.5%

16,573

↓ -4.2%

16,766

↑ +1.2%

12,298

↓ -26.6%

15,604

↑ +26.9%

16,146

↑ +3.5%

15,133

↓ -6.3%

14,885

↓ -1.6%

10,907

↓ -26.7%

9,184

↓ -15.8%

7,249

↓ -21.1%

負債

38,662

40,578

↑ +5.0%

37,188

↓ -8.4%

43,810

↑ +17.8%

43,598

↓ -0.5%

37,701

↓ -13.5%

36,439

↓ -3.3%

44,240

↑ +21.4%

48,880

↑ +10.5%

52,518

↑ +7.4%

47,926

↓ -8.7%

45,284

↓ -5.5%

純資産の部

株主資本

資本金

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

資本剰余金

9,107

0.0%

9,107

0.0%

9,037

↓ -0.8%

9,037

0.0%

9,037

0.0%

9,037

0.0%

9,037

0.0%

9,037

0.0%

6,939

↓ -23.2%

6,939

0.0%

6,939

0.0%

利益剰余金

2,386

2,981

↑ +24.9%

3,715

↑ +24.6%

5,264

↑ +41.7%

7,391

↑ +40.4%

8,716

↑ +17.9%

10,199

↑ +17.0%

12,695

↑ +24.5%

20,944

↑ +65.0%

26,586

↑ +26.9%

34,285

↑ +29.0%

41,803

↑ +21.9%

自己株式

-1,721

-1,722

↓ -0.1%

-1,723

↓ -0.1%

-4,053

↓ -135.2%

-4,037

↑ +0.4%

-4,021

↑ +0.4%

-4,013

↑ +0.2%

-4,007

↑ +0.1%

-3,998

↑ +0.2%

-2,354

↑ +41.1%

-2,285

↑ +2.9%

-2,207

↑ +3.4%

株主資本

16,534

17,128

↑ +3.6%

17,861

↑ +4.3%

17,009

↓ -4.8%

19,152

↑ +12.6%

20,493

↑ +7.0%

21,984

↑ +7.3%

24,487

↑ +11.4%

32,745

↑ +33.7%

37,933

↑ +15.8%

45,700

↑ +20.5%

53,296

↑ +16.6%

評価・換算差額等

為替換算調整勘定

401

342

↓ -14.7%

286

↓ -16.4%

361

↑ +26.2%

282

↓ -21.9%

260

↓ -7.8%

279

↑ +7.3%

423

↑ +51.6%

535

↑ +26.5%

671

↑ +25.4%

875

↑ +30.4%

941

↑ +7.5%

退職給付に係る調整累計額

-910

-1,817

↓ -99.7%

-1,643

↑ +9.6%

-1,272

↑ +22.6%

-1,095

↑ +13.9%

-1,038

↑ +5.2%

-424

↑ +59.2%

-297

↑ +30.0%

-274

↑ +7.7%

130

↑ +147.4%

741

↑ +470.0%

1,354

↑ +82.7%

評価・換算差額等

-476

-1,453

↓ -205.3%

-1,328

↑ +8.6%

-880

↑ +33.7%

-784

↑ +10.9%

-773

↑ +1.4%

-129

↑ +83.3%

126

↑ +197.7%

261

↑ +107.1%

802

↑ +207.3%

1,616

↑ +101.5%

2,296

↑ +42.1%

純資産

15,063

16,057

↑ +6.6%

15,675

↓ -2.4%

16,533

↑ +5.5%

16,129

↓ -2.4%

18,368

↑ +13.9%

19,720

↑ +7.4%

21,854

↑ +10.8%

24,614

↑ +12.6%

33,007

↑ +34.1%

38,735

↑ +17.4%

47,317

↑ +22.2%

55,592

↑ +17.5%

負債純資産

54,720

56,253

↑ +2.8%

53,721

↓ -4.5%

59,939

↑ +11.6%

61,967

↑ +3.4%

57,421

↓ -7.3%

58,294

↑ +1.5%

68,854

↑ +18.1%

81,887

↑ +18.9%

91,254

↑ +11.4%

95,244

↑ +4.4%

100,876

↑ +5.9%

キャッシュ・フロー計算書

サマリー表示(単位: 百万円)

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	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（△）	- -	973 -	1,173 ↑ +20.6%	1,132 ↓ -3.5%	2,352 ↑ +107.8%	3,782 ↑ +60.8%	2,769 ↓ -26.8%	2,820 ↑ +1.8%	4,264 ↑ +51.2%	10,514 ↑ +146.6%	11,611 ↑ +10.4%	13,977 ↑ +20.4%	14,900 ↑ +6.6%
減価償却費	- -	1,271 -	1,411 ↑ +11.0%	1,566 ↑ +11.0%	1,405 ↓ -10.3%	1,555 ↑ +10.7%	1,389 ↓ -10.7%	1,667 ↑ +20.0%	1,892 ↑ +13.5%	1,828 ↓ -3.4%	2,520 ↑ +37.9%	2,671 ↑ +6.0%	3,326 ↑ +24.5%
貸倒引当金の増減額（△は減少）	- -	-58 -	-13 ↑ +77.6%	-12 ↑ +7.7%	355 ↑ +3058.3%	-169 ↓ -147.6%	878 ↑ +619.5%	367 ↓ -58.2%	79 ↓ -78.5%	-85 ↓ -207.6%	-182 ↓ -114.1%	-974 ↓ -435.2%	-45 ↑ +95.4%
退職給付に係る負債の増減額（△は減少）	- -	259 -	249 ↓ -3.9%	286 ↑ +14.9%	274 ↓ -4.2%	218 ↓ -20.4%	160 ↓ -26.6%	-45 ↓ -128.1%	-45 0.0%	-216 ↓ -380.0%	-265 ↓ -22.7%	-406 ↓ -53.2%	-377 ↑ +7.1%
受取利息及び受取配当金	- -	-14 -	-12 ↑ +14.3%	-6 ↑ +50.0%	-6 0.0%	-9 ↓ -50.0%	-9 0.0%	-6 ↑ +33.3%	-5 ↑ +16.7%	-11 ↓ -120.0%	-23 ↓ -109.1%	-80 ↓ -247.8%	-79 ↑ +1.3%
支払利息	- -	150 -	144 ↓ -4.0%	133 ↓ -7.6%	131 ↓ -1.5%	129 ↓ -1.5%	120 ↓ -7.0%	93 ↓ -22.5%	90 ↓ -3.2%	77 ↓ -14.4%	73 ↓ -5.2%	87 ↑ +19.2%	117 ↑ +34.5%
為替差損益（△は益）	- -	17 -	3 ↓ -82.4%	41 ↑ +1266.7%	26 ↓ -36.6%	-21 ↓ -180.8%	-15 ↑ +28.6%	1 ↑ +106.7%	29 ↑ +2800.0%	4 ↓ -86.2%	27 ↑ +575.0%	78 ↑ +188.9%	-20 ↓ -125.6%
前受金の増減額（△は減少）	- -	138 -	754 ↑ +446.4%	-645 ↓ -185.5%	622 ↑ +196.4%	-136 ↓ -121.9%	-578 ↓ -325.0%	190 ↑ +132.9%	3,171 ↑ +1568.9%	4,233 ↑ +33.5%	196 ↓ -95.4%	-4,016 ↓ -2149.0%	-953 ↑ +76.3%
売上債権の増減額（△は増加）	- -	-7,638 -	687 ↑ +109.0%	5,660 ↑ +723.9%	-4,488 ↓ -179.3%	-1,794 ↑ +60.0%	2,913 ↑ +262.4%	4,679 ↑ +60.6%	-2,445 ↓ -152.3%	-6,903 ↓ -182.3%	-3,523 ↑ +49.0%	4,656 ↑ +232.2%	26 ↓ -99.4%
棚卸資産の増減額（△は増加）	- -	520 -	-234 ↓ -145.0%	-237 ↓ -1.3%	-187 ↑ +21.1%	-988 ↓ -428.3%	-537 ↑ +45.6%	-914 ↓ -70.2%	-2,378 ↓ -160.2%	-4,658 ↓ -95.9%	-4,226 ↑ +9.3%	-3,855 ↑ +8.8%	-7,129 ↓ -84.9%
仕入債務の増減額（△は減少）	- -	4,639 -	309 ↓ -93.3%	-2,347 ↓ -859.5%	5,841 ↑ +348.9%	-270 ↓ -104.6%	-4,148 ↓ -1436.3%	-1,115 ↑ +73.1%	4,026 ↑ +461.1%	1,819 ↓ -54.8%	2,911 ↑ +60.0%	-2,822 ↓ -196.9%	1,604 ↑ +156.8%
未収入金の増減額（△は増加）	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-31 -	-2,241 ↓ -7129.0%
未払消費税等の増減額（△は減少）	- -	80 -	-91 ↓ -213.8%	7 ↑ +107.7%	-13 ↓ -285.7%	67 ↑ +615.4%	-38 ↓ -156.7%	26 ↑ +168.4%	-31 ↓ -219.2%	19 ↑ +161.3%	12 ↓ -36.8%	172 ↑ +1333.3%	-197 ↓ -214.5%
その他	- -	-757 -	-399 ↑ +47.3%	561 ↑ +240.6%	-699 ↓ -224.6%	-77 ↑ +89.0%	201 ↑ +361.0%	373 ↑ +85.6%	-108 ↓ -129.0%	-108 0.0%	-173 ↓ -60.2%	516 ↑ +398.3%	-92 ↓ -117.8%
小計	- -	-417 -	3,981 ↑ +1054.7%	6,141 ↑ +54.3%	5,614 ↓ -8.6%	2,285 ↓ -59.3%	3,104 ↑ +35.8%	8,136 ↑ +162.1%	9,135 ↑ +12.3%	6,514 ↓ -28.7%	8,957 ↑ +37.5%	9,972 ↑ +11.3%	8,837 ↓ -11.4%
利息及び配当金の受取額	- -	14 -	12 ↓ -14.3%	5 ↓ -58.3%	6 ↑ +20.0%	8 ↑ +33.3%	9 ↑ +12.5%	6 ↓ -33.3%	5 ↓ -16.7%	11 ↑ +120.0%	23 ↑ +109.1%	80 ↑ +247.8%	79 ↓ -1.3%
利息の支払額	- -	-147 -	-144 ↑ +2.0%	-133 ↑ +7.6%	-130 ↑ +2.3%	-129 ↑ +0.8%	-121 ↑ +6.2%	-93 ↑ +23.1%	-90 ↑ +3.2%	-78 ↑ +13.3%	-72 ↑ +7.7%	-89 ↓ -23.6%	-118 ↓ -32.6%
法人税等の支払額	- -	-200 -	-203 ↓ -1.5%	-224 ↓ -10.3%	-341 ↓ -52.2%	-702 ↓ -105.9%	-1,713 ↓ -144.0%	-379 ↑ +77.9%	-752 ↓ -98.4%	-1,874 ↓ -149.2%	-2,921 ↓ -55.9%	-2,976 ↓ -1.9%	-4,166 ↓ -40.0%
営業活動によるキャッシュ・フロー	- -	-750 -	3,645 ↑ +586.0%	5,789 ↑ +58.8%	5,148 ↓ -11.1%	1,461 ↓ -71.6%	1,279 ↓ -12.5%	7,669 ↑ +499.6%	8,297 ↑ +8.2%	4,572 ↓ -44.9%	5,987 ↑ +30.9%	6,988 ↑ +16.7%	4,631 ↓ -33.7%
投資活動によるキャッシュ・フロー
定期預金の預入による支出	- -	0 -	0 0.0%	0 0.0%	0 0.0%	0 0.0%	0 0.0%	0 0.0%	0 0.0%	0 0.0%	0 0.0%	0 0.0%	0 0.0%
有形固定資産の取得による支出	- -	-217 -	-303 ↓ -39.6%	-292 ↑ +3.6%	-392 ↓ -34.2%	-618 ↓ -57.7%	-842 ↓ -36.2%	-134 ↑ +84.1%	-405 ↓ -202.2%	-1,193 ↓ -194.6%	-2,098 ↓ -75.9%	-2,915 ↓ -38.9%	-7,237 ↓ -148.3%
投資有価証券の取得による支出	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-609 -
その他	- -	-113 -	-156 ↓ -38.1%	-247 ↓ -58.3%	-264 ↓ -6.9%	-103 ↑ +61.0%	-271 ↓ -163.1%	-123 ↑ +54.6%	-142 ↓ -15.4%	-181 ↓ -27.5%	-210 ↓ -16.0%	-300 ↓ -42.9%	-289 ↑ +3.7%
投資活動によるキャッシュ・フロー	- -	-278 -	-394 ↓ -41.7%	-537 ↓ -36.3%	-654 ↓ -21.8%	-721 ↓ -10.2%	-900 ↓ -24.8%	-258 ↑ +71.3%	-507 ↓ -96.5%	-1,375 ↓ -171.2%	-2,308 ↓ -67.9%	-3,216 ↓ -39.3%	-8,136 ↓ -153.0%
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）	- -	-2,398 -	-180 ↑ +92.5%	-440 ↓ -144.4%	- -	- -	- -	-50 -	-700 ↓ -1300.0%	-600 ↑ +14.3%	-100 ↑ +83.3%	3,400 ↑ +3500.0%	650 ↓ -80.9%
ファイナンス・リース債務の返済による支出	- -	-57 -	-39 ↑ +31.6%	-36 ↑ +7.7%	-42 ↓ -16.7%	-15 ↑ +64.3%	-5 ↑ +66.7%	-16 ↓ -220.0%	-17 ↓ -6.3%	-17 0.0%	-30 ↓ -76.5%	-34 ↓ -13.3%	-22 ↑ +35.3%
長期借入金の返済による支出	- -	-2,000 -	-700 ↑ +65.0%	- -	-800 -	-500 ↑ +37.5%	-4,500 ↓ -800.0%	-1,200 ↑ +73.3%	- -	-800 -	- -	-3,400 -	-700 ↑ +79.4%
自己株式の取得による支出	- -	0 -	-1 -	0 ↑ +100.0%	-2,474 -	0 ↑ +100.0%	0 0.0%	0 0.0%	0 0.0%	-1 -	-1,140 ↓ -113900.0%	-1 ↑ +99.9%	-3 ↓ -200.0%
配当金の支払額	- -	-98 -	-148 ↓ -51.0%	-197 ↓ -33.1%	-197 0.0%	-354 ↓ -79.7%	-619 ↓ -74.9%	-486 ↑ +21.5%	-486 0.0%	-1,017 ↓ -109.3%	-2,477 ↓ -143.6%	-2,629 ↓ -6.1%	-3,655 ↓ -39.0%
財務活動によるキャッシュ・フロー	- -	1,245 -	-368 ↓ -129.6%	-674 ↓ -83.2%	-2,640 ↓ -291.7%	-870 ↑ +67.0%	-826 ↑ +5.1%	-553 ↑ +33.1%	-1,205 ↓ -117.9%	-2,436 ↓ -102.2%	-3,748 ↓ -53.9%	-2,666 ↑ +28.9%	-3,730 ↓ -39.9%
現金及び現金同等物に係る換算差額	- -	60 -	-65 ↓ -208.3%	-109 ↓ -67.7%	52 ↑ +147.7%	-83 ↓ -259.6%	-13 ↑ +84.3%	17 ↑ +230.8%	130 ↑ +664.7%	80 ↓ -38.5%	108 ↑ +35.0%	158 ↑ +46.3%	101 ↓ -36.1%
現金及び現金同等物の増減額（△は減少）	- -	277 -	2,816 ↑ +916.6%	4,466 ↑ +58.6%	1,905 ↓ -57.3%	-213 ↓ -111.2%	-461 ↓ -116.4%	6,876 ↑ +1591.5%	6,715 ↓ -2.3%	840 ↓ -87.5%	38 ↓ -95.5%	1,264 ↑ +3226.3%	-7,133 ↓ -664.3%
現金及び現金同等物の残高	3,918 -	4,195 ↑ +7.1%	7,012 ↑ +67.2%	11,479 ↑ +63.7%	13,384 ↑ +16.6%	13,171 ↓ -1.6%	12,709 ↓ -3.5%	19,586 ↑ +54.1%	26,301 ↑ +34.3%	27,160 ↑ +3.3%	27,199 ↑ +0.1%	28,464 ↑ +4.7%	21,330 ↓ -25.1%

2014年2015年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（△）

973

1,173

↑ +20.6%

1,132

↓ -3.5%

2,352

↑ +107.8%

3,782

↑ +60.8%

2,769

↓ -26.8%

2,820

↑ +1.8%

4,264

↑ +51.2%

10,514

↑ +146.6%

11,611

↑ +10.4%

13,977

↑ +20.4%

14,900

↑ +6.6%

減価償却費

1,271

1,411

↑ +11.0%

1,566

↑ +11.0%

1,405

↓ -10.3%

1,555

↑ +10.7%

1,389

↓ -10.7%

1,667

↑ +20.0%

1,892

↑ +13.5%

1,828

↓ -3.4%

2,520

↑ +37.9%

2,671

↑ +6.0%

3,326

↑ +24.5%

貸倒引当金の増減額（△は減少）

-58

-13

↑ +77.6%

-12

↑ +7.7%

355

↑ +3058.3%

-169

↓ -147.6%

878

↑ +619.5%

367

↓ -58.2%

↓ -78.5%

-85

↓ -207.6%

-182

↓ -114.1%

-974

↓ -435.2%

-45

↑ +95.4%

退職給付に係る負債の増減額（△は減少）

259

249

↓ -3.9%

286

↑ +14.9%

274

↓ -4.2%

218

↓ -20.4%

160

↓ -26.6%

-45

↓ -128.1%

-45

0.0%

-216

↓ -380.0%

-265

↓ -22.7%

-406

↓ -53.2%

-377

↑ +7.1%

受取利息及び受取配当金

-14

-12

↑ +14.3%

-6

↑ +50.0%

-6

0.0%

-9

↓ -50.0%

-9

0.0%

-6

↑ +33.3%

-5

↑ +16.7%

-11

↓ -120.0%

-23

↓ -109.1%

-80

↓ -247.8%

-79

↑ +1.3%

支払利息

150

144

↓ -4.0%

133

↓ -7.6%

131

↓ -1.5%

129

↓ -1.5%

120

↓ -7.0%

↓ -22.5%

↓ -3.2%

↓ -14.4%

↓ -5.2%

↑ +19.2%

117

↑ +34.5%

為替差損益（△は益）

↓ -82.4%

↑ +1266.7%

↓ -36.6%

-21

↓ -180.8%

-15

↑ +28.6%

↑ +106.7%

↑ +2800.0%

↓ -86.2%

↑ +575.0%

↑ +188.9%

-20

↓ -125.6%

前受金の増減額（△は減少）

138

754

↑ +446.4%

-645

↓ -185.5%

622

↑ +196.4%

-136

↓ -121.9%

-578

↓ -325.0%

190

↑ +132.9%

3,171

↑ +1568.9%

4,233

↑ +33.5%

196

↓ -95.4%

-4,016

↓ -2149.0%

-953

↑ +76.3%

売上債権の増減額（△は増加）

-7,638

687

↑ +109.0%

5,660

↑ +723.9%

-4,488

↓ -179.3%

-1,794

↑ +60.0%

2,913

↑ +262.4%

4,679

↑ +60.6%

-2,445

↓ -152.3%

-6,903

↓ -182.3%

-3,523

↑ +49.0%

4,656

↑ +232.2%

↓ -99.4%

棚卸資産の増減額（△は増加）

520

-234

↓ -145.0%

-237

↓ -1.3%

-187

↑ +21.1%

-988

↓ -428.3%

-537

↑ +45.6%

-914

↓ -70.2%

-2,378

↓ -160.2%

-4,658

↓ -95.9%

-4,226

↑ +9.3%

-3,855

↑ +8.8%

-7,129

↓ -84.9%

仕入債務の増減額（△は減少）

4,639

309

↓ -93.3%

-2,347

↓ -859.5%

5,841

↑ +348.9%

-270

↓ -104.6%

-4,148

↓ -1436.3%

-1,115

↑ +73.1%

4,026

↑ +461.1%

1,819

↓ -54.8%

2,911

↑ +60.0%

-2,822

↓ -196.9%

1,604

↑ +156.8%

未収入金の増減額（△は増加）

-31

-2,241

↓ -7129.0%

未払消費税等の増減額（△は減少）

-91

↓ -213.8%

↑ +107.7%

-13

↓ -285.7%

↑ +615.4%

-38

↓ -156.7%

↑ +168.4%

-31

↓ -219.2%

↑ +161.3%

↓ -36.8%

172

↑ +1333.3%

-197

↓ -214.5%

その他

-757

-399

↑ +47.3%

561

↑ +240.6%

-699

↓ -224.6%

-77

↑ +89.0%

201

↑ +361.0%

373

↑ +85.6%

-108

↓ -129.0%

-108

0.0%

-173

↓ -60.2%

516

↑ +398.3%

-92

↓ -117.8%

小計

-417

3,981

↑ +1054.7%

6,141

↑ +54.3%

5,614

↓ -8.6%

2,285

↓ -59.3%

3,104

↑ +35.8%

8,136

↑ +162.1%

9,135

↑ +12.3%

6,514

↓ -28.7%

8,957

↑ +37.5%

9,972

↑ +11.3%

8,837

↓ -11.4%

利息及び配当金の受取額

↓ -14.3%

↓ -58.3%

↑ +20.0%

↑ +33.3%

↑ +12.5%

↓ -33.3%

↓ -16.7%

↑ +120.0%

↑ +109.1%

↑ +247.8%

↓ -1.3%

利息の支払額

-147

-144

↑ +2.0%

-133

↑ +7.6%

-130

↑ +2.3%

-129

↑ +0.8%

-121

↑ +6.2%

-93

↑ +23.1%

-90

↑ +3.2%

-78

↑ +13.3%

-72

↑ +7.7%

-89

↓ -23.6%

-118

↓ -32.6%

法人税等の支払額

-200

-203

↓ -1.5%

-224

↓ -10.3%

-341

↓ -52.2%

-702

↓ -105.9%

-1,713

↓ -144.0%

-379

↑ +77.9%

-752

↓ -98.4%

-1,874

↓ -149.2%

-2,921

↓ -55.9%

-2,976

↓ -1.9%

-4,166

↓ -40.0%

営業活動によるキャッシュ・フロー

-750

3,645

↑ +586.0%

5,789

↑ +58.8%

5,148

↓ -11.1%

1,461

↓ -71.6%

1,279

↓ -12.5%

7,669

↑ +499.6%

8,297

↑ +8.2%

4,572

↓ -44.9%

5,987

↑ +30.9%

6,988

↑ +16.7%

4,631

↓ -33.7%

投資活動によるキャッシュ・フロー

定期預金の預入による支出

0.0%

有形固定資産の取得による支出

-217

-303

↓ -39.6%

-292

↑ +3.6%

-392

↓ -34.2%

-618

↓ -57.7%

-842

↓ -36.2%

-134

↑ +84.1%

-405

↓ -202.2%

-1,193

↓ -194.6%

-2,098

↓ -75.9%

-2,915

↓ -38.9%

-7,237

↓ -148.3%

投資有価証券の取得による支出

-609

その他

-113

-156

↓ -38.1%

-247

↓ -58.3%

-264

↓ -6.9%

-103

↑ +61.0%

-271

↓ -163.1%

-123

↑ +54.6%

-142

↓ -15.4%

-181

↓ -27.5%

-210

↓ -16.0%

-300

↓ -42.9%

-289

↑ +3.7%

投資活動によるキャッシュ・フロー

-278

-394

↓ -41.7%

-537

↓ -36.3%

-654

↓ -21.8%

-721

↓ -10.2%

-900

↓ -24.8%

-258

↑ +71.3%

-507

↓ -96.5%

-1,375

↓ -171.2%

-2,308

↓ -67.9%

-3,216

↓ -39.3%

-8,136

↓ -153.0%

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）

-2,398

-180

↑ +92.5%

-440

↓ -144.4%

-50

-700

↓ -1300.0%

-600

↑ +14.3%

-100

↑ +83.3%

3,400

↑ +3500.0%

650

↓ -80.9%

ファイナンス・リース債務の返済による支出

-57

-39

↑ +31.6%

-36

↑ +7.7%

-42

↓ -16.7%

-15

↑ +64.3%

-5

↑ +66.7%

-16

↓ -220.0%

-17

↓ -6.3%

-17

0.0%

-30

↓ -76.5%

-34

↓ -13.3%

-22

↑ +35.3%

長期借入金の返済による支出

-2,000

-700

↑ +65.0%

-800

-500

↑ +37.5%

-4,500

↓ -800.0%

-1,200

↑ +73.3%

-800

-3,400

-700

↑ +79.4%

自己株式の取得による支出

-1

↑ +100.0%

-2,474

↑ +100.0%

0.0%

-1

-1,140

↓ -113900.0%

-1

↑ +99.9%

-3

↓ -200.0%

配当金の支払額

-98

-148

↓ -51.0%

-197

↓ -33.1%

-197

0.0%

-354

↓ -79.7%

-619

↓ -74.9%

-486

↑ +21.5%

-486

0.0%

-1,017

↓ -109.3%

-2,477

↓ -143.6%

-2,629

↓ -6.1%

-3,655

↓ -39.0%

財務活動によるキャッシュ・フロー

1,245

-368

↓ -129.6%

-674

↓ -83.2%

-2,640

↓ -291.7%

-870

↑ +67.0%

-826

↑ +5.1%

-553

↑ +33.1%

-1,205

↓ -117.9%

-2,436

↓ -102.2%

-3,748

↓ -53.9%

-2,666

↑ +28.9%

-3,730

↓ -39.9%

現金及び現金同等物に係る換算差額

-65

↓ -208.3%

-109

↓ -67.7%

↑ +147.7%

-83

↓ -259.6%

-13

↑ +84.3%

↑ +230.8%

130

↑ +664.7%

↓ -38.5%

108

↑ +35.0%

158

↑ +46.3%

101

↓ -36.1%

現金及び現金同等物の増減額（△は減少）

277

2,816

↑ +916.6%

4,466

↑ +58.6%

1,905

↓ -57.3%

-213

↓ -111.2%

-461

↓ -116.4%

6,876

↑ +1591.5%

6,715

↓ -2.3%

840

↓ -87.5%

↓ -95.5%

1,264

↑ +3226.3%

-7,133

↓ -664.3%

現金及び現金同等物の残高

3,918

4,195

↑ +7.1%

7,012

↑ +67.2%

11,479

↑ +63.7%

13,384

↑ +16.6%

13,171

↓ -1.6%

12,709

↓ -3.5%

19,586

↑ +54.1%

26,301

↑ +34.3%

27,160

↑ +3.3%

27,199

↑ +0.1%

28,464

↑ +4.7%

21,330

↓ -25.1%

芝浦メカトロニクス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）

サマリー表示(単位: 百万円)

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	2026年
売上高	43,799 -	45,549 ↑ +4.0%	42,737 ↓ -6.2%	49,256 ↑ +15.3%	53,090 ↑ +7.8%	47,141 ↓ -11.2%	44,794 ↓ -5.0%	49,272 ↑ +10.0%	61,001 ↑ +23.8%	67,556 ↑ +10.7%	80,915 ↑ +19.8%	88,039 ↑ +8.8%
売上原価	34,387 -	35,292 ↑ +2.6%	32,240 ↓ -8.6%	35,635 ↑ +10.5%	37,698 ↑ +5.8%	32,287 ↓ -14.4%	31,100 ↓ -3.7%	32,464 ↑ +4.4%	36,570 ↑ +12.6%	40,425 ↑ +10.5%	49,451 ↑ +22.3%	53,263 ↑ +7.7%
売上総利益又は売上総損失（△）	9,411 -	10,257 ↑ +9.0%	10,496 ↑ +2.3%	13,621 ↑ +29.8%	15,391 ↑ +13.0%	14,854 ↓ -3.5%	13,694 ↓ -7.8%	16,807 ↑ +22.7%	24,431 ↑ +45.4%	27,131 ↑ +11.1%	31,463 ↑ +16.0%	34,775 ↑ +10.5%
販売費及び一般管理費	8,390 -	8,965 ↑ +6.9%	8,996 ↑ +0.3%	11,123 ↑ +23.6%	11,390 ↑ +2.4%	11,731 ↑ +3.0%	10,736 ↓ -8.5%	11,756 ↑ +9.5%	13,524 ↑ +15.0%	15,443 ↑ +14.2%	17,327 ↑ +12.2%	19,513 ↑ +12.6%
営業利益又は営業損失（△）	1,021 -	1,291 ↑ +26.4%	1,499 ↑ +16.1%	2,497 ↑ +66.6%	4,000 ↑ +60.2%	3,123 ↓ -21.9%	2,957 ↓ -5.3%	5,050 ↑ +70.8%	10,906 ↑ +116.0%	11,687 ↑ +7.2%	14,135 ↑ +20.9%	15,262 ↑ +8.0%
営業外収益
受取利息及び配当金	14 -	12 ↓ -14.3%	6 ↓ -50.0%	6 0.0%	9 ↑ +50.0%	9 0.0%	6 ↓ -33.3%	5 ↓ -16.7%	11 ↑ +120.0%	23 ↑ +109.1%	80 ↑ +247.8%	79 ↓ -1.3%
協力金収入	- -	- -	- -	- -	- -	- -	- -	- -	- -	24 -	41 ↑ +70.8%	43 ↑ +4.9%
補助金収入	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17 -	24 ↑ +41.2%
その他	98 -	67 ↓ -31.6%	42 ↓ -37.3%	30 ↓ -28.6%	103 ↑ +243.3%	37 ↓ -64.1%	64 ↑ +73.0%	48 ↓ -25.0%	54 ↑ +12.5%	109 ↑ +101.9%	74 ↓ -32.1%	25 ↓ -66.2%
営業外収益	493 -	298 ↓ -39.6%	104 ↓ -65.1%	110 ↑ +5.8%	231 ↑ +110.0%	92 ↓ -60.2%	114 ↑ +23.9%	252 ↑ +121.1%	403 ↑ +59.9%	685 ↑ +70.0%	214 ↓ -68.8%	172 ↓ -19.6%
営業外費用
支払利息	150 -	144 ↓ -4.0%	133 ↓ -7.6%	131 ↓ -1.5%	129 ↓ -1.5%	120 ↓ -7.0%	93 ↓ -22.5%	90 ↓ -3.2%	77 ↓ -14.4%	73 ↓ -5.2%	87 ↑ +19.2%	117 ↑ +34.5%
支払手数料	- -	- -	32 -	31 ↓ -3.1%	29 ↓ -6.5%	30 ↑ +3.4%	28 ↓ -6.7%	28 0.0%	27 ↓ -3.6%	26 ↓ -3.7%	26 0.0%	26 0.0%
為替差損	- -	155 -	- -	60 -	- -	27 -	19 ↓ -29.6%	- -	- -	- -	30 -	62 ↑ +106.7%
固定資産廃棄損	- -	- -	- -	- -	- -	- -	- -	- -	56 -	204 ↑ +264.3%	147 ↓ -27.9%	232 ↑ +57.8%
デリバティブ評価損	164 -	- -	269 -	1 ↓ -99.6%	237 ↑ +23600.0%	- -	- -	190 -	568 ↑ +198.9%	321 ↓ -43.5%	1 ↓ -99.7%	- -
その他	62 -	116 ↑ +87.1%	36 ↓ -69.0%	31 ↓ -13.9%	53 ↑ +71.0%	114 ↑ +115.1%	110 ↓ -3.5%	116 ↑ +5.5%	65 ↓ -44.0%	135 ↑ +107.7%	79 ↓ -41.5%	96 ↑ +21.5%
営業外費用	377 -	416 ↑ +10.3%	472 ↑ +13.5%	255 ↓ -46.0%	449 ↑ +76.1%	446 ↓ -0.7%	252 ↓ -43.5%	425 ↑ +68.7%	795 ↑ +87.1%	761 ↓ -4.3%	373 ↓ -51.0%	534 ↑ +43.2%
経常利益又は経常損失（△）	1,138 -	1,173 ↑ +3.1%	1,132 ↓ -3.5%	2,352 ↑ +107.8%	3,782 ↑ +60.8%	2,769 ↓ -26.8%	2,820 ↑ +1.8%	4,877 ↑ +72.9%	10,514 ↑ +115.6%	11,611 ↑ +10.4%	13,977 ↑ +20.4%	14,900 ↑ +6.6%
税引前当期純利益又は税引前当期純損失（△）	973 -	1,173 ↑ +20.6%	1,132 ↓ -3.5%	2,352 ↑ +107.8%	3,782 ↑ +60.8%	2,769 ↓ -26.8%	2,820 ↑ +1.8%	4,264 ↑ +51.2%	10,514 ↑ +146.6%	11,611 ↑ +10.4%	13,977 ↑ +20.4%	14,900 ↑ +6.6%
法人税、住民税及び事業税	203 -	290 ↑ +42.9%	256 ↓ -11.7%	615 ↑ +140.2%	1,332 ↑ +116.6%	763 ↓ -42.7%	792 ↑ +3.8%	1,503 ↑ +89.8%	2,398 ↑ +59.5%	2,830 ↑ +18.0%	3,789 ↑ +33.9%	3,934 ↑ +3.8%
法人税等調整額	72 -	139 ↑ +93.1%	-55 ↓ -139.6%	-10 ↑ +81.8%	-31 ↓ -210.0%	61 ↑ +296.8%	57 ↓ -6.6%	-222 ↓ -489.5%	-1,083 ↓ -387.8%	-12 ↑ +98.9%	-141 ↓ -1075.0%	-207 ↓ -46.8%
法人税等	276 -	429 ↑ +55.4%	201 ↓ -53.1%	605 ↑ +201.0%	1,301 ↑ +115.0%	825 ↓ -36.6%	850 ↑ +3.0%	1,281 ↑ +50.7%	1,315 ↑ +2.7%	2,818 ↑ +114.3%	3,648 ↑ +29.5%	3,726 ↑ +2.1%
当期純利益又は当期純損失（△）	697 -	743 ↑ +6.6%	930 ↑ +25.2%	1,746 ↑ +87.7%	2,480 ↑ +42.0%	1,944 ↓ -21.6%	1,969 ↑ +1.3%	2,983 ↑ +51.5%	9,198 ↑ +208.3%	8,793 ↓ -4.4%	10,328 ↑ +17.5%	11,173 ↑ +8.2%
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（△）	697 -	743 ↑ +6.6%	930 ↑ +25.2%	1,746 ↑ +87.7%	2,480 ↑ +42.0%	1,944 ↓ -21.6%	1,969 ↑ +1.3%	2,983 ↑ +51.5%	9,198 ↑ +208.3%	8,793 ↓ -4.4%	10,328 ↑ +17.5%	11,173 ↑ +8.2%

2015年2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年2026年

売上高

43,799

45,549

↑ +4.0%

42,737

↓ -6.2%

49,256

↑ +15.3%

53,090

↑ +7.8%

47,141

↓ -11.2%

44,794

↓ -5.0%

49,272

↑ +10.0%

61,001

↑ +23.8%

67,556

↑ +10.7%

80,915

↑ +19.8%

88,039

↑ +8.8%

売上原価

34,387

35,292

↑ +2.6%

32,240

↓ -8.6%

35,635

↑ +10.5%

37,698

↑ +5.8%

32,287

↓ -14.4%

31,100

↓ -3.7%

32,464

↑ +4.4%

36,570

↑ +12.6%

40,425

↑ +10.5%

49,451

↑ +22.3%

53,263

↑ +7.7%

売上総利益又は売上総損失（△）

9,411

10,257

↑ +9.0%

10,496

↑ +2.3%

13,621

↑ +29.8%

15,391

↑ +13.0%

14,854

↓ -3.5%

13,694

↓ -7.8%

16,807

↑ +22.7%

24,431

↑ +45.4%

27,131

↑ +11.1%

31,463

↑ +16.0%

34,775

↑ +10.5%

販売費及び一般管理費

8,390

8,965

↑ +6.9%

8,996

↑ +0.3%

11,123

↑ +23.6%

11,390

↑ +2.4%

11,731

↑ +3.0%

10,736

↓ -8.5%

11,756

↑ +9.5%

13,524

↑ +15.0%

15,443

↑ +14.2%

17,327

↑ +12.2%

19,513

↑ +12.6%

営業利益又は営業損失（△）

1,021

1,291

↑ +26.4%

1,499

↑ +16.1%

2,497

↑ +66.6%

4,000

↑ +60.2%

3,123

↓ -21.9%

2,957

↓ -5.3%

5,050

↑ +70.8%

10,906

↑ +116.0%

11,687

↑ +7.2%

14,135

↑ +20.9%

15,262

↑ +8.0%

営業外収益

受取利息及び配当金

↓ -14.3%

↓ -50.0%

0.0%

↑ +50.0%

0.0%

↓ -33.3%

↓ -16.7%

↑ +120.0%

↑ +109.1%

↑ +247.8%

↓ -1.3%

協力金収入

↑ +70.8%

↑ +4.9%

補助金収入

↑ +41.2%

その他

↓ -31.6%

↓ -37.3%

↓ -28.6%

103

↑ +243.3%

↓ -64.1%

↑ +73.0%

↓ -25.0%

↑ +12.5%

109

↑ +101.9%

↓ -32.1%

↓ -66.2%

営業外収益

493

298

↓ -39.6%

104

↓ -65.1%

110

↑ +5.8%

231

↑ +110.0%

↓ -60.2%

114

↑ +23.9%

252

↑ +121.1%

403

↑ +59.9%

685

↑ +70.0%

214

↓ -68.8%

172

↓ -19.6%

営業外費用

支払利息

150

144

↓ -4.0%

133

↓ -7.6%

131

↓ -1.5%

129

↓ -1.5%

120

↓ -7.0%

↓ -22.5%

↓ -3.2%

↓ -14.4%

↓ -5.2%

↑ +19.2%

117

↑ +34.5%

支払手数料

↓ -3.1%

↓ -6.5%

↑ +3.4%

↓ -6.7%

0.0%

↓ -3.6%

↓ -3.7%

0.0%

為替差損

155

↓ -29.6%

↑ +106.7%

固定資産廃棄損

204

↑ +264.3%

147

↓ -27.9%

232

↑ +57.8%

デリバティブ評価損

164

269

↓ -99.6%

237

↑ +23600.0%

190

568

↑ +198.9%

321

↓ -43.5%

↓ -99.7%

その他

116

↑ +87.1%

↓ -69.0%

↓ -13.9%

↑ +71.0%

114

↑ +115.1%

110

↓ -3.5%

116

↑ +5.5%

↓ -44.0%

135

↑ +107.7%

↓ -41.5%

↑ +21.5%

営業外費用

377

416

↑ +10.3%

472

↑ +13.5%

255

↓ -46.0%

449

↑ +76.1%

446

↓ -0.7%

252

↓ -43.5%

425

↑ +68.7%

795

↑ +87.1%

761

↓ -4.3%

373

↓ -51.0%

534

↑ +43.2%

経常利益又は経常損失（△）

1,138

1,173

↑ +3.1%

1,132

↓ -3.5%

2,352

↑ +107.8%

3,782

↑ +60.8%

2,769

↓ -26.8%

2,820

↑ +1.8%

4,877

↑ +72.9%

10,514

↑ +115.6%

11,611

↑ +10.4%

13,977

↑ +20.4%

14,900

↑ +6.6%

税引前当期純利益又は税引前当期純損失（△）

973

1,173

↑ +20.6%

1,132

↓ -3.5%

2,352

↑ +107.8%

3,782

↑ +60.8%

2,769

↓ -26.8%

2,820

↑ +1.8%

4,264

↑ +51.2%

10,514

↑ +146.6%

11,611

↑ +10.4%

13,977

↑ +20.4%

14,900

↑ +6.6%

法人税、住民税及び事業税

203

290

↑ +42.9%

256

↓ -11.7%

615

↑ +140.2%

1,332

↑ +116.6%

763

↓ -42.7%

792

↑ +3.8%

1,503

↑ +89.8%

2,398

↑ +59.5%

2,830

↑ +18.0%

3,789

↑ +33.9%

3,934

↑ +3.8%

法人税等調整額

139

↑ +93.1%

-55

↓ -139.6%

-10

↑ +81.8%

-31

↓ -210.0%

↑ +296.8%

↓ -6.6%

-222

↓ -489.5%

-1,083

↓ -387.8%

-12

↑ +98.9%

-141

↓ -1075.0%

-207

↓ -46.8%

法人税等

276

429

↑ +55.4%

201

↓ -53.1%

605

↑ +201.0%

1,301

↑ +115.0%

825

↓ -36.6%

850

↑ +3.0%

1,281

↑ +50.7%

1,315

↑ +2.7%

2,818

↑ +114.3%

3,648

↑ +29.5%

3,726

↑ +2.1%

当期純利益又は当期純損失（△）

697

743

↑ +6.6%

930

↑ +25.2%

1,746

↑ +87.7%

2,480

↑ +42.0%

1,944

↓ -21.6%

1,969

↑ +1.3%

2,983

↑ +51.5%

9,198

↑ +208.3%

8,793

↓ -4.4%

10,328

↑ +17.5%

11,173

↑ +8.2%

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（△）

697

743

↑ +6.6%

930

↑ +25.2%

1,746

↑ +87.7%

2,480

↑ +42.0%

1,944

↓ -21.6%

1,969

↑ +1.3%

2,983

↑ +51.5%

9,198

↑ +208.3%

8,793

↓ -4.4%

10,328

↑ +17.5%

11,173

↑ +8.2%

サマリー表示(単位: 百万円)

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	2026年
資産の部
流動資産
現金及び預金	- -	4,213 -	7,026 ↑ +66.8%	11,493 ↑ +63.6%	13,399 ↑ +16.6%	13,186 ↓ -1.6%	12,724 ↓ -3.5%	19,600 ↑ +54.0%	26,316 ↑ +34.3%	27,175 ↑ +3.3%	27,214 ↑ +0.1%	28,478 ↑ +4.6%	21,345 ↓ -25.0%
受取手形	- -	- -	- -	- -	- -	- -	- -	- -	254 -	190 ↓ -25.2%	410 ↑ +115.8%	273 ↓ -33.4%	62 ↓ -77.3%
売掛金	- -	- -	- -	- -	- -	- -	- -	- -	5,972 -	7,340 ↑ +22.9%	9,807 ↑ +33.6%	7,872 ↓ -19.7%	7,816 ↓ -0.7%
契約資産	- -	- -	- -	- -	- -	- -	- -	- -	18,708 -	24,313 ↑ +30.0%	25,199 ↑ +3.6%	22,843 ↓ -9.3%	23,377 ↑ +2.3%
電子記録債権	- -	322 -	673 ↑ +109.0%	623 ↓ -7.4%	640 ↑ +2.7%	495 ↓ -22.7%	497 ↑ +0.4%	602 ↑ +21.1%	717 ↑ +19.1%	799 ↑ +11.4%	877 ↑ +9.8%	711 ↓ -18.9%	455 ↓ -36.0%
商品及び製品	- -	1,440 -	1,363 ↓ -5.3%	897 ↓ -34.2%	1,048 ↑ +16.8%	1,120 ↑ +6.9%	939 ↓ -16.2%	910 ↓ -3.1%	1,427 ↑ +56.8%	1,376 ↓ -3.6%	2,321 ↑ +68.7%	2,267 ↓ -2.3%	2,856 ↑ +26.0%
仕掛品	- -	3,149 -	2,404 ↓ -23.7%	2,477 ↑ +3.0%	2,045 ↓ -17.4%	2,128 ↑ +4.1%	1,716 ↓ -19.4%	1,684 ↓ -1.9%	1,981 ↑ +17.6%	4,935 ↑ +149.1%	5,764 ↑ +16.8%	8,205 ↑ +42.3%	9,736 ↑ +18.7%
原材料及び貯蔵品	- -	159 -	184 ↑ +15.7%	212 ↑ +15.2%	187 ↓ -11.8%	227 ↑ +21.4%	213 ↓ -6.2%	197 ↓ -7.5%	163 ↓ -17.3%	200 ↑ +22.7%	514 ↑ +157.0%	623 ↑ +21.2%	612 ↓ -1.8%
未収入金	- -	1,221 -	1,324 ↑ +8.4%	926 ↓ -30.1%	1,476 ↑ +59.4%	1,902 ↑ +28.9%	1,683 ↓ -11.5%	1,514 ↓ -10.0%	1,845 ↑ +21.9%	2,203 ↑ +19.4%	2,764 ↑ +25.5%	2,796 ↑ +1.2%	5,038 ↑ +80.2%
その他	- -	532 -	778 ↑ +46.2%	601 ↓ -22.8%	777 ↑ +29.3%	394 ↓ -49.3%	450 ↑ +14.2%	237 ↓ -47.3%	335 ↑ +41.4%	315 ↓ -6.0%	427 ↑ +35.6%	368 ↓ -13.8%	405 ↑ +10.1%
貸倒引当金	- -	-37 -	-23 ↑ +37.8%	-10 ↑ +56.5%	-367 ↓ -3570.0%	-197 ↑ +46.3%	-1,073 ↓ -444.7%	-1,440 ↓ -34.2%	-1,521 ↓ -5.6%	-1,440 ↑ +5.3%	-1,259 ↑ +12.6%	-285 ↑ +77.4%	-241 ↑ +15.4%
流動資産	- -	42,217 -	43,797 ↑ +3.7%	41,591 ↓ -5.0%	47,547 ↑ +14.3%	49,500 ↑ +4.1%	44,469 ↓ -10.2%	45,845 ↑ +3.1%	56,201 ↑ +22.6%	67,409 ↑ +19.9%	74,041 ↑ +9.8%	74,154 ↑ +0.2%	71,466 ↓ -3.6%
固定資産
有形固定資産
建物及び構築物	- -	28,275 -	28,353 ↑ +0.3%	28,505 ↑ +0.5%	28,611 ↑ +0.4%	28,919 ↑ +1.1%	29,471 ↑ +1.9%	29,537 ↑ +0.2%	28,180 ↓ -4.6%	28,572 ↑ +1.4%	30,890 ↑ +8.1%	31,315 ↑ +1.4%	38,313 ↑ +22.3%
減価償却累計額	- -	-18,708 -	-19,191 ↓ -2.6%	-19,543 ↓ -1.8%	-19,791 ↓ -1.3%	-20,092 ↓ -1.5%	-20,505 ↓ -2.1%	-20,952 ↓ -2.2%	-20,129 ↑ +3.9%	-20,489 ↓ -1.8%	-21,031 ↓ -2.6%	-21,453 ↓ -2.0%	-22,257 ↓ -3.7%
建物及び構築物（純額）	- -	9,567 -	9,161 ↓ -4.2%	8,962 ↓ -2.2%	8,820 ↓ -1.6%	8,826 ↑ +0.1%	8,966 ↑ +1.6%	8,584 ↓ -4.3%	8,051 ↓ -6.2%	8,082 ↑ +0.4%	9,858 ↑ +22.0%	9,861 ↑ +0.0%	16,055 ↑ +62.8%
機械装置及び運搬具	- -	3,072 -	4,318 ↑ +40.6%	4,385 ↑ +1.6%	4,507 ↑ +2.8%	4,977 ↑ +10.4%	5,000 ↑ +0.5%	5,743 ↑ +14.9%	6,447 ↑ +12.3%	7,401 ↑ +14.8%	8,705 ↑ +17.6%	9,431 ↑ +8.3%	13,202 ↑ +40.0%
減価償却累計額	- -	-2,297 -	-2,852 ↓ -24.2%	-3,538 ↓ -24.1%	-3,555 ↓ -0.5%	-4,085 ↓ -14.9%	-4,247 ↓ -4.0%	-4,480 ↓ -5.5%	-4,978 ↓ -11.1%	-5,308 ↓ -6.6%	-6,139 ↓ -15.7%	-7,245 ↓ -18.0%	-7,969 ↓ -10.0%
機械装置及び運搬具（純額）	- -	775 -	1,466 ↑ +89.2%	847 ↓ -42.2%	952 ↑ +12.4%	892 ↓ -6.3%	753 ↓ -15.6%	1,262 ↑ +67.6%	1,469 ↑ +16.4%	2,092 ↑ +42.4%	2,566 ↑ +22.7%	2,186 ↓ -14.8%	5,233 ↑ +139.4%
工具、器具及び備品	- -	597 -	655 ↑ +9.7%	765 ↑ +16.8%	812 ↑ +6.1%	964 ↑ +18.7%	1,028 ↑ +6.6%	1,103 ↑ +7.3%	1,192 ↑ +8.1%	1,366 ↑ +14.6%	1,630 ↑ +19.3%	1,859 ↑ +14.0%	2,083 ↑ +12.0%
減価償却累計額	- -	-491 -	-527 ↓ -7.3%	-583 ↓ -10.6%	-653 ↓ -12.0%	-742 ↓ -13.6%	-805 ↓ -8.5%	-909 ↓ -12.9%	-1,000 ↓ -10.0%	-1,117 ↓ -11.7%	-1,245 ↓ -11.5%	-1,377 ↓ -10.6%	-1,562 ↓ -13.4%
工具、器具及び備品（純額）	- -	105 -	128 ↑ +21.9%	181 ↑ +41.4%	159 ↓ -12.2%	221 ↑ +39.0%	222 ↑ +0.5%	194 ↓ -12.6%	191 ↓ -1.5%	248 ↑ +29.8%	384 ↑ +54.8%	482 ↑ +25.5%	520 ↑ +7.9%
土地	- -	119 -	119 0.0%	119 0.0%	119 0.0%	119 0.0%	119 0.0%	119 0.0%	119 0.0%	119 0.0%	119 0.0%	119 0.0%	119 0.0%
リース資産	- -	369 -	356 ↓ -3.5%	354 ↓ -0.6%	366 ↑ +3.4%	297 ↓ -18.9%	86 ↓ -71.0%	93 ↑ +8.1%	97 ↑ +4.3%	96 ↓ -1.0%	201 ↑ +109.4%	206 ↑ +2.5%	187 ↓ -9.2%
減価償却累計額	- -	-259 -	-274 ↓ -5.8%	-298 ↓ -8.8%	-333 ↓ -11.7%	-278 ↑ +16.5%	-18 ↑ +93.5%	-34 ↓ -88.9%	-51 ↓ -50.0%	-63 ↓ -23.5%	-94 ↓ -49.2%	-123 ↓ -30.9%	-133 ↓ -8.1%
リース資産（純額）	- -	110 -	82 ↓ -25.5%	55 ↓ -32.9%	32 ↓ -41.8%	18 ↓ -43.8%	67 ↑ +272.2%	58 ↓ -13.4%	46 ↓ -20.7%	33 ↓ -28.3%	106 ↑ +221.2%	83 ↓ -21.7%	53 ↓ -36.1%
建設仮勘定	- -	525 -	334 ↓ -36.4%	624 ↑ +86.8%	330 ↓ -47.1%	457 ↑ +38.5%	975 ↑ +113.3%	540 ↓ -44.6%	957 ↑ +77.2%	1,086 ↑ +13.5%	1,224 ↑ +12.7%	4,965 ↑ +305.6%	3,219 ↓ -35.2%
有形固定資産	- -	11,203 -	11,292 ↑ +0.8%	10,790 ↓ -4.4%	10,414 ↓ -3.5%	10,536 ↑ +1.2%	11,104 ↑ +5.4%	10,761 ↓ -3.1%	10,835 ↑ +0.7%	11,663 ↑ +7.6%	14,261 ↑ +22.3%	17,699 ↑ +24.1%	25,202 ↑ +42.4%
無形固定資産
特許権	- -	362 -	344 ↓ -5.0%	325 ↓ -5.5%	320 ↓ -1.5%	309 ↓ -3.4%	317 ↑ +2.6%	340 ↑ +7.3%	369 ↑ +8.5%	388 ↑ +5.1%	418 ↑ +7.7%	467 ↑ +11.7%	523 ↑ +12.0%
その他	- -	201 -	158 ↓ -21.4%	275 ↑ +74.1%	350 ↑ +27.3%	372 ↑ +6.3%	409 ↑ +9.9%	298 ↓ -27.1%	231 ↓ -22.5%	216 ↓ -6.5%	189 ↓ -12.5%	259 ↑ +37.0%	295 ↑ +13.9%
無形固定資産	- -	564 -	502 ↓ -11.0%	600 ↑ +19.5%	671 ↑ +11.8%	682 ↑ +1.6%	726 ↑ +6.5%	638 ↓ -12.1%	600 ↓ -6.0%	604 ↑ +0.7%	607 ↑ +0.5%	726 ↑ +19.6%	818 ↑ +12.7%
投資その他の資産
投資有価証券	- -	125 -	113 ↓ -9.6%	121 ↑ +7.1%	124 ↑ +2.5%	123 ↓ -0.8%	79 ↓ -35.8%	91 ↑ +15.2%	52 ↓ -42.9%	0 ↓ -100.0%	0 0.0%	0 0.0%	609 -
長期前払費用	- -	6 -	6 0.0%	5 ↓ -16.7%	4 ↓ -20.0%	16 ↑ +300.0%	14 ↓ -12.5%	5 ↓ -64.3%	14 ↑ +180.0%	12 ↓ -14.3%	32 ↑ +166.7%	56 ↑ +75.0%	48 ↓ -14.3%
繰延税金資産	- -	- -	- -	- -	- -	826 -	768 ↓ -7.0%	715 ↓ -6.9%	934 ↑ +30.6%	1,984 ↑ +112.4%	2,076 ↑ +4.6%	2,373 ↑ +14.3%	2,489 ↑ +4.9%
その他	- -	386 -	386 0.0%	366 ↓ -5.2%	382 ↑ +4.4%	282 ↓ -26.2%	263 ↓ -6.7%	243 ↓ -7.6%	219 ↓ -9.9%	214 ↓ -2.3%	234 ↑ +9.3%	234 0.0%	242 ↑ +3.4%
貸倒引当金	- -	-1 -	-1 0.0%	-1 0.0%	-1 0.0%	-1 0.0%	-4 ↓ -300.0%	-5 ↓ -25.0%	-4 ↑ +20.0%	-1 ↑ +75.0%	-1 0.0%	-1 0.0%	- -
投資その他の資産	- -	734 -	660 ↓ -10.1%	739 ↑ +12.0%	1,306 ↑ +76.7%	1,247 ↓ -4.5%	1,121 ↓ -10.1%	1,050 ↓ -6.3%	1,216 ↑ +15.8%	2,211 ↑ +81.8%	2,343 ↑ +6.0%	2,663 ↑ +13.7%	3,389 ↑ +27.3%
固定資産	- -	12,502 -	12,455 ↓ -0.4%	12,129 ↓ -2.6%	12,391 ↑ +2.2%	12,466 ↑ +0.6%	12,952 ↑ +3.9%	12,449 ↓ -3.9%	12,652 ↑ +1.6%	14,478 ↑ +14.4%	17,212 ↑ +18.9%	21,089 ↑ +22.5%	29,410 ↑ +39.5%
資産	- -	54,720 -	56,253 ↑ +2.8%	53,721 ↓ -4.5%	59,939 ↑ +11.6%	61,967 ↑ +3.4%	57,421 ↓ -7.3%	58,294 ↑ +1.5%	68,854 ↑ +18.1%	81,887 ↑ +18.9%	91,254 ↑ +11.4%	95,244 ↑ +4.4%	100,876 ↑ +5.9%
負債の部
流動負債
支払手形及び買掛金	- -	12,618 -	12,330 ↓ -2.3%	9,972 ↓ -19.1%	14,999 ↑ +50.4%	15,134 ↑ +0.9%	11,107 ↓ -26.6%	10,684 ↓ -3.8%	11,240 ↑ +5.2%	11,518 ↑ +2.5%	13,473 ↑ +17.0%	11,028 ↓ -18.1%	12,838 ↑ +16.4%
電子記録債務	- -	- -	- -	- -	- -	- -	- -	- -	3,020 -	3,897 ↑ +29.0%	4,319 ↑ +10.8%	3,171 ↓ -26.6%	2,342 ↓ -26.1%
短期借入金	- -	5,720 -	5,540 ↓ -3.1%	5,100 ↓ -7.9%	5,100 0.0%	5,100 0.0%	5,100 0.0%	5,050 ↓ -1.0%	4,350 ↓ -13.9%	3,750 ↓ -13.8%	3,650 ↓ -2.7%	7,050 ↑ +93.2%	7,700 ↑ +9.2%
１年内返済予定の長期借入金	- -	700 -	- -	800 -	500 ↓ -37.5%	4,500 ↑ +800.0%	1,200 ↓ -73.3%	- -	800 -	- -	3,400 -	700 ↓ -79.4%	900 ↑ +28.6%
リース負債	- -	39 -	36 ↓ -7.7%	37 ↑ +2.8%	15 ↓ -59.5%	5 ↓ -66.7%	15 ↑ +200.0%	16 ↑ +6.7%	17 ↑ +6.3%	16 ↓ -5.9%	31 ↑ +93.8%	20 ↓ -35.5%	17 ↓ -15.0%
未払法人税等	- -	205 -	243 ↑ +18.5%	304 ↑ +25.1%	578 ↑ +90.1%	1,156 ↑ +100.0%	151 ↓ -86.9%	533 ↑ +253.0%	1,249 ↑ +134.3%	1,684 ↑ +34.8%	1,720 ↑ +2.1%	2,501 ↑ +45.4%	1,989 ↓ -20.5%
未払費用	- -	2,813 -	3,252 ↑ +15.6%	2,908 ↓ -10.6%	4,063 ↑ +39.7%	3,518 ↓ -13.4%	3,290 ↓ -6.5%	2,748 ↓ -16.5%	3,087 ↑ +12.3%	3,926 ↑ +27.2%	4,808 ↑ +22.5%	5,373 ↑ +11.8%	5,582 ↑ +3.9%
前受金	- -	542 -	1,278 ↑ +135.8%	604 ↓ -52.7%	1,241 ↑ +105.5%	1,074 ↓ -13.5%	483 ↓ -55.0%	672 ↑ +39.1%	3,852 ↑ +473.2%	8,099 ↑ +110.3%	8,358 ↑ +3.2%	4,681 ↓ -44.0%	3,687 ↓ -21.2%
役員賞与引当金	- -	23 -	28 ↑ +21.7%	32 ↑ +14.3%	44 ↑ +37.5%	39 ↓ -11.4%	36 ↓ -7.7%	38 ↑ +5.6%	62 ↑ +63.2%	146 ↑ +135.5%	168 ↑ +15.1%	175 ↑ +4.2%	192 ↑ +9.7%
受注損失引当金	- -	21 -	- -	- -	5 -	3 ↓ -40.0%	- -	- -	8 -	- -	- -	14 -	14 0.0%
製品保証引当金	- -	- -	- -	- -	- -	- -	- -	- -	120 -	108 ↓ -10.0%	159 ↑ +47.2%	135 ↓ -15.1%	275 ↑ +103.7%
その他	- -	463 -	563 ↑ +21.6%	853 ↑ +51.5%	495 ↓ -42.0%	768 ↑ +55.2%	712 ↓ -7.3%	549 ↓ -22.9%	1,297 ↑ +136.2%	846 ↓ -34.8%	1,521 ↑ +79.8%	3,889 ↑ +155.7%	2,494 ↓ -35.9%
流動負債	- -	23,146 -	23,273 ↑ +0.5%	20,615 ↓ -11.4%	27,044 ↑ +31.2%	31,300 ↑ +15.7%	22,097 ↓ -29.4%	20,293 ↓ -8.2%	29,106 ↑ +43.4%	33,995 ↑ +16.8%	41,611 ↑ +22.4%	38,742 ↓ -6.9%	38,034 ↓ -1.8%
固定負債
長期借入金	- -	5,800 -	6,500 ↑ +12.1%	5,700 ↓ -12.3%	6,000 ↑ +5.3%	1,500 ↓ -75.0%	4,600 ↑ +206.7%	5,800 ↑ +26.1%	5,000 ↓ -13.8%	5,000 0.0%	1,600 ↓ -68.0%	900 ↓ -43.8%	- -
リース負債	- -	83 -	55 ↓ -33.7%	24 ↓ -56.4%	19 ↓ -20.8%	13 ↓ -31.6%	58 ↑ +346.2%	47 ↓ -19.0%	34 ↓ -27.7%	20 ↓ -41.2%	80 ↑ +300.0%	66 ↓ -17.5%	38 ↓ -42.4%
退職給付に係る負債	- -	6,134 -	7,291 ↑ +18.9%	7,403 ↑ +1.5%	7,308 ↓ -1.3%	7,349 ↑ +0.6%	7,452 ↑ +1.4%	6,792 ↓ -8.9%	6,620 ↓ -2.5%	6,380 ↓ -3.6%	5,710 ↓ -10.5%	4,692 ↓ -17.8%	3,702 ↓ -21.1%
役員退職慰労引当金	- -	11 -	7 ↓ -36.4%	9 ↑ +28.6%	13 ↑ +44.4%	14 ↑ +7.7%	21 ↑ +50.0%	22 ↑ +4.8%	24 ↑ +9.1%	28 ↑ +16.7%	40 ↑ +42.9%	38 ↓ -5.0%	39 ↑ +2.6%
修繕引当金	- -	373 -	333 ↓ -10.7%	319 ↓ -4.2%	308 ↓ -3.4%	304 ↓ -1.3%	300 ↓ -1.3%	311 ↑ +3.7%	309 ↓ -0.6%	310 ↑ +0.3%	329 ↑ +6.1%	339 ↑ +3.0%	322 ↓ -5.0%
資産除去債務	- -	34 -	34 0.0%	35 ↑ +2.9%	35 0.0%	36 ↑ +2.9%	90 ↑ +150.0%	91 ↑ +1.1%	67 ↓ -26.4%	67 0.0%	67 0.0%	67 0.0%	68 ↑ +1.5%
長期預り保証金	- -	3,072 -	3,076 ↑ +0.1%	3,078 ↑ +0.1%	3,078 0.0%	3,078 0.0%	3,078 0.0%	3,078 0.0%	3,078 0.0%	3,078 0.0%	3,078 0.0%	3,078 0.0%	3,078 0.0%
固定負債	- -	15,515 -	17,304 ↑ +11.5%	16,573 ↓ -4.2%	16,766 ↑ +1.2%	12,298 ↓ -26.6%	15,604 ↑ +26.9%	16,146 ↑ +3.5%	15,133 ↓ -6.3%	14,885 ↓ -1.6%	10,907 ↓ -26.7%	9,184 ↓ -15.8%	7,249 ↓ -21.1%
負債	- -	38,662 -	40,578 ↑ +5.0%	37,188 ↓ -8.4%	43,810 ↑ +17.8%	43,598 ↓ -0.5%	37,701 ↓ -13.5%	36,439 ↓ -3.3%	44,240 ↑ +21.4%	48,880 ↑ +10.5%	52,518 ↑ +7.4%	47,926 ↓ -8.7%	45,284 ↓ -5.5%
純資産の部
株主資本
資本金	- -	6,761 -	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%	6,761 0.0%
資本剰余金	- -	9,107 -	9,107 0.0%	9,107 0.0%	9,037 ↓ -0.8%	9,037 0.0%	9,037 0.0%	9,037 0.0%	9,037 0.0%	9,037 0.0%	6,939 ↓ -23.2%	6,939 0.0%	6,939 0.0%
利益剰余金	- -	2,386 -	2,981 ↑ +24.9%	3,715 ↑ +24.6%	5,264 ↑ +41.7%	7,391 ↑ +40.4%	8,716 ↑ +17.9%	10,199 ↑ +17.0%	12,695 ↑ +24.5%	20,944 ↑ +65.0%	26,586 ↑ +26.9%	34,285 ↑ +29.0%	41,803 ↑ +21.9%
自己株式	- -	-1,721 -	-1,722 ↓ -0.1%	-1,723 ↓ -0.1%	-4,053 ↓ -135.2%	-4,037 ↑ +0.4%	-4,021 ↑ +0.4%	-4,013 ↑ +0.2%	-4,007 ↑ +0.1%	-3,998 ↑ +0.2%	-2,354 ↑ +41.1%	-2,285 ↑ +2.9%	-2,207 ↑ +3.4%
株主資本	- -	16,534 -	17,128 ↑ +3.6%	17,861 ↑ +4.3%	17,009 ↓ -4.8%	19,152 ↑ +12.6%	20,493 ↑ +7.0%	21,984 ↑ +7.3%	24,487 ↑ +11.4%	32,745 ↑ +33.7%	37,933 ↑ +15.8%	45,700 ↑ +20.5%	53,296 ↑ +16.6%
評価・換算差額等	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
為替換算調整勘定	- -	401 -	342 ↓ -14.7%	286 ↓ -16.4%	361 ↑ +26.2%	282 ↓ -21.9%	260 ↓ -7.8%	279 ↑ +7.3%	423 ↑ +51.6%	535 ↑ +26.5%	671 ↑ +25.4%	875 ↑ +30.4%	941 ↑ +7.5%
退職給付に係る調整累計額	- -	-910 -	-1,817 ↓ -99.7%	-1,643 ↑ +9.6%	-1,272 ↑ +22.6%	-1,095 ↑ +13.9%	-1,038 ↑ +5.2%	-424 ↑ +59.2%	-297 ↑ +30.0%	-274 ↑ +7.7%	130 ↑ +147.4%	741 ↑ +470.0%	1,354 ↑ +82.7%
評価・換算差額等	- -	-476 -	-1,453 ↓ -205.3%	-1,328 ↑ +8.6%	-880 ↑ +33.7%	-784 ↑ +10.9%	-773 ↑ +1.4%	-129 ↑ +83.3%	126 ↑ +197.7%	261 ↑ +107.1%	802 ↑ +207.3%	1,616 ↑ +101.5%	2,296 ↑ +42.1%
純資産	15,063 -	16,057 ↑ +6.6%	15,675 ↓ -2.4%	16,533 ↑ +5.5%	16,129 ↓ -2.4%	18,368 ↑ +13.9%	19,720 ↑ +7.4%	21,854 ↑ +10.8%	24,614 ↑ +12.6%	33,007 ↑ +34.1%	38,735 ↑ +17.4%	47,317 ↑ +22.2%	55,592 ↑ +17.5%
負債純資産	- -	54,720 -	56,253 ↑ +2.8%	53,721 ↓ -4.5%	59,939 ↑ +11.6%	61,967 ↑ +3.4%	57,421 ↓ -7.3%	58,294 ↑ +1.5%	68,854 ↑ +18.1%	81,887 ↑ +18.9%	91,254 ↑ +11.4%	95,244 ↑ +4.4%	100,876 ↑ +5.9%

2014年2015年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

4,213

7,026

↑ +66.8%

11,493

↑ +63.6%

13,399

↑ +16.6%

13,186

↓ -1.6%

12,724

↓ -3.5%

19,600

↑ +54.0%

26,316

↑ +34.3%

27,175

↑ +3.3%

27,214

↑ +0.1%

28,478

↑ +4.6%

21,345

↓ -25.0%

受取手形

254

190

↓ -25.2%

410

↑ +115.8%

273

↓ -33.4%

↓ -77.3%

売掛金

5,972

7,340

↑ +22.9%

9,807

↑ +33.6%

7,872

↓ -19.7%

7,816

↓ -0.7%

契約資産

18,708

24,313

↑ +30.0%

25,199

↑ +3.6%

22,843

↓ -9.3%

23,377

↑ +2.3%

電子記録債権

322

673

↑ +109.0%

623

↓ -7.4%

640

↑ +2.7%

495

↓ -22.7%

497

↑ +0.4%

602

↑ +21.1%

717

↑ +19.1%

799

↑ +11.4%

877

↑ +9.8%

711

↓ -18.9%

455

↓ -36.0%

商品及び製品

1,440

1,363

↓ -5.3%

897

↓ -34.2%

1,048

↑ +16.8%

1,120

↑ +6.9%

939

↓ -16.2%

910

↓ -3.1%

1,427

↑ +56.8%

1,376

↓ -3.6%

2,321

↑ +68.7%

2,267

↓ -2.3%

2,856

↑ +26.0%

仕掛品

3,149

2,404

↓ -23.7%

2,477

↑ +3.0%

2,045

↓ -17.4%

2,128

↑ +4.1%

1,716

↓ -19.4%

1,684

↓ -1.9%

1,981

↑ +17.6%

4,935

↑ +149.1%

5,764

↑ +16.8%

8,205

↑ +42.3%

9,736

↑ +18.7%

原材料及び貯蔵品

159

184

↑ +15.7%

212

↑ +15.2%

187

↓ -11.8%

227

↑ +21.4%

213

↓ -6.2%

197

↓ -7.5%

163

↓ -17.3%

200

↑ +22.7%

514

↑ +157.0%

623

↑ +21.2%

612

↓ -1.8%

未収入金

1,221

1,324

↑ +8.4%

926

↓ -30.1%

1,476

↑ +59.4%

1,902

↑ +28.9%

1,683

↓ -11.5%

1,514

↓ -10.0%

1,845

↑ +21.9%

2,203

↑ +19.4%

2,764

↑ +25.5%

2,796

↑ +1.2%

5,038

↑ +80.2%

その他

532

778

↑ +46.2%

601

↓ -22.8%

777

↑ +29.3%

394

↓ -49.3%

450

↑ +14.2%

237

↓ -47.3%

335

↑ +41.4%

315

↓ -6.0%

427

↑ +35.6%

368

↓ -13.8%

405

↑ +10.1%

貸倒引当金

-37

-23

↑ +37.8%

-10

↑ +56.5%

-367

↓ -3570.0%

-197

↑ +46.3%

-1,073

↓ -444.7%

-1,440

↓ -34.2%

-1,521

↓ -5.6%

-1,440

↑ +5.3%

-1,259

↑ +12.6%

-285

↑ +77.4%

-241

↑ +15.4%

流動資産

42,217

43,797

↑ +3.7%

41,591

↓ -5.0%

47,547

↑ +14.3%

49,500

↑ +4.1%

44,469

↓ -10.2%

45,845

↑ +3.1%

56,201

↑ +22.6%

67,409

↑ +19.9%

74,041

↑ +9.8%

74,154

↑ +0.2%

71,466

↓ -3.6%

固定資産

有形固定資産

建物及び構築物

28,275

28,353

↑ +0.3%

28,505

↑ +0.5%

28,611

↑ +0.4%

28,919

↑ +1.1%

29,471

↑ +1.9%

29,537

↑ +0.2%

28,180

↓ -4.6%

28,572

↑ +1.4%

30,890

↑ +8.1%

31,315

↑ +1.4%

38,313

↑ +22.3%

減価償却累計額

-18,708

-19,191

↓ -2.6%

-19,543

↓ -1.8%

-19,791

↓ -1.3%

-20,092

↓ -1.5%

-20,505

↓ -2.1%

-20,952

↓ -2.2%

-20,129

↑ +3.9%

-20,489

↓ -1.8%

-21,031

↓ -2.6%

-21,453

↓ -2.0%

-22,257

↓ -3.7%

建物及び構築物（純額）

9,567

9,161

↓ -4.2%

8,962

↓ -2.2%

8,820

↓ -1.6%

8,826

↑ +0.1%

8,966

↑ +1.6%

8,584

↓ -4.3%

8,051

↓ -6.2%

8,082

↑ +0.4%

9,858

↑ +22.0%

9,861

↑ +0.0%

16,055

↑ +62.8%

機械装置及び運搬具

3,072

4,318

↑ +40.6%

4,385

↑ +1.6%

4,507

↑ +2.8%

4,977

↑ +10.4%

5,000

↑ +0.5%

5,743

↑ +14.9%

6,447

↑ +12.3%

7,401

↑ +14.8%

8,705

↑ +17.6%

9,431

↑ +8.3%

13,202

↑ +40.0%

減価償却累計額

-2,297

-2,852

↓ -24.2%

-3,538

↓ -24.1%

-3,555

↓ -0.5%

-4,085

↓ -14.9%

-4,247

↓ -4.0%

-4,480

↓ -5.5%

-4,978

↓ -11.1%

-5,308

↓ -6.6%

-6,139

↓ -15.7%

-7,245

↓ -18.0%

-7,969

↓ -10.0%

機械装置及び運搬具（純額）

775

1,466

↑ +89.2%

847

↓ -42.2%

952

↑ +12.4%

892

↓ -6.3%

753

↓ -15.6%

1,262

↑ +67.6%

1,469

↑ +16.4%

2,092

↑ +42.4%

2,566

↑ +22.7%

2,186

↓ -14.8%

5,233

↑ +139.4%

工具、器具及び備品

597

655

↑ +9.7%

765

↑ +16.8%

812

↑ +6.1%

964

↑ +18.7%

1,028

↑ +6.6%

1,103

↑ +7.3%

1,192

↑ +8.1%

1,366

↑ +14.6%

1,630

↑ +19.3%

1,859

↑ +14.0%

2,083

↑ +12.0%

減価償却累計額

-491

-527

↓ -7.3%

-583

↓ -10.6%

-653

↓ -12.0%

-742

↓ -13.6%

-805

↓ -8.5%

-909

↓ -12.9%

-1,000

↓ -10.0%

-1,117

↓ -11.7%

-1,245

↓ -11.5%

-1,377

↓ -10.6%

-1,562

↓ -13.4%

工具、器具及び備品（純額）

105

128

↑ +21.9%

181

↑ +41.4%

159

↓ -12.2%

221

↑ +39.0%

222

↑ +0.5%

194

↓ -12.6%

191

↓ -1.5%

248

↑ +29.8%

384

↑ +54.8%

482

↑ +25.5%

520

↑ +7.9%

土地

119

0.0%

119

0.0%

119

0.0%

119

0.0%

119

0.0%

119

0.0%

119

0.0%

119

0.0%

119

0.0%

119

0.0%

119

0.0%

リース資産

369

356

↓ -3.5%

354

↓ -0.6%

366

↑ +3.4%

297

↓ -18.9%

↓ -71.0%

↑ +8.1%

↑ +4.3%

↓ -1.0%

201

↑ +109.4%

206

↑ +2.5%

187

↓ -9.2%

減価償却累計額

-259

-274

↓ -5.8%

-298

↓ -8.8%

-333

↓ -11.7%

-278

↑ +16.5%

-18

↑ +93.5%

-34

↓ -88.9%

-51

↓ -50.0%

-63

↓ -23.5%

-94

↓ -49.2%

-123

↓ -30.9%

-133

↓ -8.1%

リース資産（純額）

110

↓ -25.5%

↓ -32.9%

↓ -41.8%

↓ -43.8%

↑ +272.2%

↓ -13.4%

↓ -20.7%

↓ -28.3%

106

↑ +221.2%

↓ -21.7%

↓ -36.1%

建設仮勘定

525

334

↓ -36.4%

624

↑ +86.8%

330

↓ -47.1%

457

↑ +38.5%

975

↑ +113.3%

540

↓ -44.6%

957

↑ +77.2%

1,086

↑ +13.5%

1,224

↑ +12.7%

4,965

↑ +305.6%

3,219

↓ -35.2%

有形固定資産

11,203

11,292

↑ +0.8%

10,790

↓ -4.4%

10,414

↓ -3.5%

10,536

↑ +1.2%

11,104

↑ +5.4%

10,761

↓ -3.1%

10,835

↑ +0.7%

11,663

↑ +7.6%

14,261

↑ +22.3%

17,699

↑ +24.1%

25,202

↑ +42.4%

無形固定資産

特許権

362

344

↓ -5.0%

325

↓ -5.5%

320

↓ -1.5%

309

↓ -3.4%

317

↑ +2.6%

340

↑ +7.3%

369

↑ +8.5%

388

↑ +5.1%

418

↑ +7.7%

467

↑ +11.7%

523

↑ +12.0%

その他

201

158

↓ -21.4%

275

↑ +74.1%

350

↑ +27.3%

372

↑ +6.3%

409

↑ +9.9%

298

↓ -27.1%

231

↓ -22.5%

216

↓ -6.5%

189

↓ -12.5%

259

↑ +37.0%

295

↑ +13.9%

無形固定資産

564

502

↓ -11.0%

600

↑ +19.5%

671

↑ +11.8%

682

↑ +1.6%

726

↑ +6.5%

638

↓ -12.1%

600

↓ -6.0%

604

↑ +0.7%

607

↑ +0.5%

726

↑ +19.6%

818

↑ +12.7%

投資その他の資産

投資有価証券

125

113

↓ -9.6%

121

↑ +7.1%

124

↑ +2.5%

123

↓ -0.8%

↓ -35.8%

↑ +15.2%

↓ -42.9%

↓ -100.0%

0.0%

609

長期前払費用

0.0%

↓ -16.7%

↓ -20.0%

↑ +300.0%

↓ -12.5%

↓ -64.3%

↑ +180.0%

↓ -14.3%

↑ +166.7%

↑ +75.0%

↓ -14.3%

繰延税金資産

826

768

↓ -7.0%

715

↓ -6.9%

934

↑ +30.6%

1,984

↑ +112.4%

2,076

↑ +4.6%

2,373

↑ +14.3%

2,489

↑ +4.9%

その他

386

0.0%

366

↓ -5.2%

382

↑ +4.4%

282

↓ -26.2%

263

↓ -6.7%

243

↓ -7.6%

219

↓ -9.9%

214

↓ -2.3%

234

↑ +9.3%

234

0.0%

242

↑ +3.4%

貸倒引当金

-1

0.0%

-1

0.0%

-1

0.0%

-1

0.0%

-4

↓ -300.0%

-5

↓ -25.0%

-4

↑ +20.0%

-1

↑ +75.0%

-1

0.0%

-1

0.0%

投資その他の資産

734

660

↓ -10.1%

739

↑ +12.0%

1,306

↑ +76.7%

1,247

↓ -4.5%

1,121

↓ -10.1%

1,050

↓ -6.3%

1,216

↑ +15.8%

2,211

↑ +81.8%

2,343

↑ +6.0%

2,663

↑ +13.7%

3,389

↑ +27.3%

固定資産

12,502

12,455

↓ -0.4%

12,129

↓ -2.6%

12,391

↑ +2.2%

12,466

↑ +0.6%

12,952

↑ +3.9%

12,449

↓ -3.9%

12,652

↑ +1.6%

14,478

↑ +14.4%

17,212

↑ +18.9%

21,089

↑ +22.5%

29,410

↑ +39.5%

資産

54,720

56,253

↑ +2.8%

53,721

↓ -4.5%

59,939

↑ +11.6%

61,967

↑ +3.4%

57,421

↓ -7.3%

58,294

↑ +1.5%

68,854

↑ +18.1%

81,887

↑ +18.9%

91,254

↑ +11.4%

95,244

↑ +4.4%

100,876

↑ +5.9%

負債の部

流動負債

支払手形及び買掛金

12,618

12,330

↓ -2.3%

9,972

↓ -19.1%

14,999

↑ +50.4%

15,134

↑ +0.9%

11,107

↓ -26.6%

10,684

↓ -3.8%

11,240

↑ +5.2%

11,518

↑ +2.5%

13,473

↑ +17.0%

11,028

↓ -18.1%

12,838

↑ +16.4%

電子記録債務

3,020

3,897

↑ +29.0%

4,319

↑ +10.8%

3,171

↓ -26.6%

2,342

↓ -26.1%

短期借入金

5,720

5,540

↓ -3.1%

5,100

↓ -7.9%

5,100

0.0%

5,100

0.0%

5,100

0.0%

5,050

↓ -1.0%

4,350

↓ -13.9%

3,750

↓ -13.8%

3,650

↓ -2.7%

7,050

↑ +93.2%

7,700

↑ +9.2%

１年内返済予定の長期借入金

700

800

500

↓ -37.5%

4,500

↑ +800.0%

1,200

↓ -73.3%

800

3,400

700

↓ -79.4%

900

↑ +28.6%

リース負債

↓ -7.7%

↑ +2.8%

↓ -59.5%

↓ -66.7%

↑ +200.0%

↑ +6.7%

↑ +6.3%

↓ -5.9%

↑ +93.8%

↓ -35.5%

↓ -15.0%

未払法人税等

205

243

↑ +18.5%

304

↑ +25.1%

578

↑ +90.1%

1,156

↑ +100.0%

151

↓ -86.9%

533

↑ +253.0%

1,249

↑ +134.3%

1,684

↑ +34.8%

1,720

↑ +2.1%

2,501

↑ +45.4%

1,989

↓ -20.5%

未払費用

2,813

3,252

↑ +15.6%

2,908

↓ -10.6%

4,063

↑ +39.7%

3,518

↓ -13.4%

3,290

↓ -6.5%

2,748

↓ -16.5%

3,087

↑ +12.3%

3,926

↑ +27.2%

4,808

↑ +22.5%

5,373

↑ +11.8%

5,582

↑ +3.9%

前受金

542

1,278

↑ +135.8%

604

↓ -52.7%

1,241

↑ +105.5%

1,074

↓ -13.5%

483

↓ -55.0%

672

↑ +39.1%

3,852

↑ +473.2%

8,099

↑ +110.3%

8,358

↑ +3.2%

4,681

↓ -44.0%

3,687

↓ -21.2%

役員賞与引当金

↑ +21.7%

↑ +14.3%

↑ +37.5%

↓ -11.4%

↓ -7.7%

↑ +5.6%

↑ +63.2%

146

↑ +135.5%

168

↑ +15.1%

175

↑ +4.2%

192

↑ +9.7%

受注損失引当金

↓ -40.0%

0.0%

製品保証引当金

120

108

↓ -10.0%

159

↑ +47.2%

135

↓ -15.1%

275

↑ +103.7%

その他

463

563

↑ +21.6%

853

↑ +51.5%

495

↓ -42.0%

768

↑ +55.2%

712

↓ -7.3%

549

↓ -22.9%

1,297

↑ +136.2%

846

↓ -34.8%

1,521

↑ +79.8%

3,889

↑ +155.7%

2,494

↓ -35.9%

流動負債

23,146

23,273

↑ +0.5%

20,615

↓ -11.4%

27,044

↑ +31.2%

31,300

↑ +15.7%

22,097

↓ -29.4%

20,293

↓ -8.2%

29,106

↑ +43.4%

33,995

↑ +16.8%

41,611

↑ +22.4%

38,742

↓ -6.9%

38,034

↓ -1.8%

固定負債

長期借入金

5,800

6,500

↑ +12.1%

5,700

↓ -12.3%

6,000

↑ +5.3%

1,500

↓ -75.0%

4,600

↑ +206.7%

5,800

↑ +26.1%

5,000

↓ -13.8%

5,000

0.0%

1,600

↓ -68.0%

900

↓ -43.8%

リース負債

↓ -33.7%

↓ -56.4%

↓ -20.8%

↓ -31.6%

↑ +346.2%

↓ -19.0%

↓ -27.7%

↓ -41.2%

↑ +300.0%

↓ -17.5%

↓ -42.4%

退職給付に係る負債

6,134

7,291

↑ +18.9%

7,403

↑ +1.5%

7,308

↓ -1.3%

7,349

↑ +0.6%

7,452

↑ +1.4%

6,792

↓ -8.9%

6,620

↓ -2.5%

6,380

↓ -3.6%

5,710

↓ -10.5%

4,692

↓ -17.8%

3,702

↓ -21.1%

役員退職慰労引当金

↓ -36.4%

↑ +28.6%

↑ +44.4%

↑ +7.7%

↑ +50.0%

↑ +4.8%

↑ +9.1%

↑ +16.7%

↑ +42.9%

↓ -5.0%

↑ +2.6%

修繕引当金

373

333

↓ -10.7%

319

↓ -4.2%

308

↓ -3.4%

304

↓ -1.3%

300

↓ -1.3%

311

↑ +3.7%

309

↓ -0.6%

310

↑ +0.3%

329

↑ +6.1%

339

↑ +3.0%

322

↓ -5.0%

資産除去債務

0.0%

↑ +2.9%

0.0%

↑ +2.9%

↑ +150.0%

↑ +1.1%

↓ -26.4%

0.0%

↑ +1.5%

長期預り保証金

3,072

3,076

↑ +0.1%

3,078

↑ +0.1%

3,078

0.0%

3,078

0.0%

3,078

0.0%

3,078

0.0%

3,078

0.0%

3,078

0.0%

3,078

0.0%

3,078

0.0%

3,078

0.0%

固定負債

15,515

17,304

↑ +11.5%

16,573

↓ -4.2%

16,766

↑ +1.2%

12,298

↓ -26.6%

15,604

↑ +26.9%

16,146

↑ +3.5%

15,133

↓ -6.3%

14,885

↓ -1.6%

10,907

↓ -26.7%

9,184

↓ -15.8%

7,249

↓ -21.1%

負債

38,662

40,578

↑ +5.0%

37,188

↓ -8.4%

43,810

↑ +17.8%

43,598

↓ -0.5%

37,701

↓ -13.5%

36,439

↓ -3.3%

44,240

↑ +21.4%

48,880

↑ +10.5%

52,518

↑ +7.4%

47,926

↓ -8.7%

45,284

↓ -5.5%

純資産の部

株主資本

資本金

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

6,761

0.0%

資本剰余金

9,107

0.0%

9,107

0.0%

9,037

↓ -0.8%

9,037

0.0%

9,037

0.0%

9,037

0.0%

9,037

0.0%

9,037

0.0%

6,939

↓ -23.2%

6,939

0.0%

6,939

0.0%

利益剰余金

2,386

2,981

↑ +24.9%

3,715

↑ +24.6%

5,264

↑ +41.7%

7,391

↑ +40.4%

8,716

↑ +17.9%

10,199

↑ +17.0%

12,695

↑ +24.5%

20,944

↑ +65.0%

26,586

↑ +26.9%

34,285

↑ +29.0%

41,803

↑ +21.9%

自己株式

-1,721

-1,722

↓ -0.1%

-1,723

↓ -0.1%

-4,053

↓ -135.2%

-4,037

↑ +0.4%

-4,021

↑ +0.4%

-4,013

↑ +0.2%

-4,007

↑ +0.1%

-3,998

↑ +0.2%

-2,354

↑ +41.1%

-2,285

↑ +2.9%

-2,207

↑ +3.4%

株主資本

16,534

17,128

↑ +3.6%

17,861

↑ +4.3%

17,009

↓ -4.8%

19,152

↑ +12.6%

20,493

↑ +7.0%

21,984

↑ +7.3%

24,487

↑ +11.4%

32,745

↑ +33.7%

37,933

↑ +15.8%

45,700

↑ +20.5%

53,296

↑ +16.6%

評価・換算差額等

為替換算調整勘定

401

342

↓ -14.7%

286

↓ -16.4%

361

↑ +26.2%

282

↓ -21.9%

260

↓ -7.8%

279

↑ +7.3%

423

↑ +51.6%

535

↑ +26.5%

671

↑ +25.4%

875

↑ +30.4%

941

↑ +7.5%

退職給付に係る調整累計額

-910

-1,817

↓ -99.7%

-1,643

↑ +9.6%

-1,272

↑ +22.6%

-1,095

↑ +13.9%

-1,038

↑ +5.2%

-424

↑ +59.2%

-297

↑ +30.0%

-274

↑ +7.7%

130

↑ +147.4%

741

↑ +470.0%

1,354

↑ +82.7%

評価・換算差額等

-476

-1,453

↓ -205.3%

-1,328

↑ +8.6%

-880

↑ +33.7%

-784

↑ +10.9%

-773

↑ +1.4%

-129

↑ +83.3%

126

↑ +197.7%

261

↑ +107.1%

802

↑ +207.3%

1,616

↑ +101.5%

2,296

↑ +42.1%

純資産

15,063

16,057

↑ +6.6%

15,675

↓ -2.4%

16,533

↑ +5.5%

16,129

↓ -2.4%

18,368

↑ +13.9%

19,720

↑ +7.4%

21,854

↑ +10.8%

24,614

↑ +12.6%

33,007

↑ +34.1%

38,735

↑ +17.4%

47,317

↑ +22.2%

55,592

↑ +17.5%

負債純資産

54,720

56,253

↑ +2.8%

53,721

↓ -4.5%

59,939

↑ +11.6%

61,967

↑ +3.4%

57,421

↓ -7.3%

58,294

↑ +1.5%

68,854

↑ +18.1%

81,887

↑ +18.9%

91,254

↑ +11.4%

95,244

↑ +4.4%

100,876

↑ +5.9%

サマリー表示(単位: 百万円)

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	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（△）	- -	973 -	1,173 ↑ +20.6%	1,132 ↓ -3.5%	2,352 ↑ +107.8%	3,782 ↑ +60.8%	2,769 ↓ -26.8%	2,820 ↑ +1.8%	4,264 ↑ +51.2%	10,514 ↑ +146.6%	11,611 ↑ +10.4%	13,977 ↑ +20.4%	14,900 ↑ +6.6%
減価償却費	- -	1,271 -	1,411 ↑ +11.0%	1,566 ↑ +11.0%	1,405 ↓ -10.3%	1,555 ↑ +10.7%	1,389 ↓ -10.7%	1,667 ↑ +20.0%	1,892 ↑ +13.5%	1,828 ↓ -3.4%	2,520 ↑ +37.9%	2,671 ↑ +6.0%	3,326 ↑ +24.5%
貸倒引当金の増減額（△は減少）	- -	-58 -	-13 ↑ +77.6%	-12 ↑ +7.7%	355 ↑ +3058.3%	-169 ↓ -147.6%	878 ↑ +619.5%	367 ↓ -58.2%	79 ↓ -78.5%	-85 ↓ -207.6%	-182 ↓ -114.1%	-974 ↓ -435.2%	-45 ↑ +95.4%
退職給付に係る負債の増減額（△は減少）	- -	259 -	249 ↓ -3.9%	286 ↑ +14.9%	274 ↓ -4.2%	218 ↓ -20.4%	160 ↓ -26.6%	-45 ↓ -128.1%	-45 0.0%	-216 ↓ -380.0%	-265 ↓ -22.7%	-406 ↓ -53.2%	-377 ↑ +7.1%
受取利息及び受取配当金	- -	-14 -	-12 ↑ +14.3%	-6 ↑ +50.0%	-6 0.0%	-9 ↓ -50.0%	-9 0.0%	-6 ↑ +33.3%	-5 ↑ +16.7%	-11 ↓ -120.0%	-23 ↓ -109.1%	-80 ↓ -247.8%	-79 ↑ +1.3%
支払利息	- -	150 -	144 ↓ -4.0%	133 ↓ -7.6%	131 ↓ -1.5%	129 ↓ -1.5%	120 ↓ -7.0%	93 ↓ -22.5%	90 ↓ -3.2%	77 ↓ -14.4%	73 ↓ -5.2%	87 ↑ +19.2%	117 ↑ +34.5%
為替差損益（△は益）	- -	17 -	3 ↓ -82.4%	41 ↑ +1266.7%	26 ↓ -36.6%	-21 ↓ -180.8%	-15 ↑ +28.6%	1 ↑ +106.7%	29 ↑ +2800.0%	4 ↓ -86.2%	27 ↑ +575.0%	78 ↑ +188.9%	-20 ↓ -125.6%
前受金の増減額（△は減少）	- -	138 -	754 ↑ +446.4%	-645 ↓ -185.5%	622 ↑ +196.4%	-136 ↓ -121.9%	-578 ↓ -325.0%	190 ↑ +132.9%	3,171 ↑ +1568.9%	4,233 ↑ +33.5%	196 ↓ -95.4%	-4,016 ↓ -2149.0%	-953 ↑ +76.3%
売上債権の増減額（△は増加）	- -	-7,638 -	687 ↑ +109.0%	5,660 ↑ +723.9%	-4,488 ↓ -179.3%	-1,794 ↑ +60.0%	2,913 ↑ +262.4%	4,679 ↑ +60.6%	-2,445 ↓ -152.3%	-6,903 ↓ -182.3%	-3,523 ↑ +49.0%	4,656 ↑ +232.2%	26 ↓ -99.4%
棚卸資産の増減額（△は増加）	- -	520 -	-234 ↓ -145.0%	-237 ↓ -1.3%	-187 ↑ +21.1%	-988 ↓ -428.3%	-537 ↑ +45.6%	-914 ↓ -70.2%	-2,378 ↓ -160.2%	-4,658 ↓ -95.9%	-4,226 ↑ +9.3%	-3,855 ↑ +8.8%	-7,129 ↓ -84.9%
仕入債務の増減額（△は減少）	- -	4,639 -	309 ↓ -93.3%	-2,347 ↓ -859.5%	5,841 ↑ +348.9%	-270 ↓ -104.6%	-4,148 ↓ -1436.3%	-1,115 ↑ +73.1%	4,026 ↑ +461.1%	1,819 ↓ -54.8%	2,911 ↑ +60.0%	-2,822 ↓ -196.9%	1,604 ↑ +156.8%
未収入金の増減額（△は増加）	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-31 -	-2,241 ↓ -7129.0%
未払消費税等の増減額（△は減少）	- -	80 -	-91 ↓ -213.8%	7 ↑ +107.7%	-13 ↓ -285.7%	67 ↑ +615.4%	-38 ↓ -156.7%	26 ↑ +168.4%	-31 ↓ -219.2%	19 ↑ +161.3%	12 ↓ -36.8%	172 ↑ +1333.3%	-197 ↓ -214.5%
その他	- -	-757 -	-399 ↑ +47.3%	561 ↑ +240.6%	-699 ↓ -224.6%	-77 ↑ +89.0%	201 ↑ +361.0%	373 ↑ +85.6%	-108 ↓ -129.0%	-108 0.0%	-173 ↓ -60.2%	516 ↑ +398.3%	-92 ↓ -117.8%
小計	- -	-417 -	3,981 ↑ +1054.7%	6,141 ↑ +54.3%	5,614 ↓ -8.6%	2,285 ↓ -59.3%	3,104 ↑ +35.8%	8,136 ↑ +162.1%	9,135 ↑ +12.3%	6,514 ↓ -28.7%	8,957 ↑ +37.5%	9,972 ↑ +11.3%	8,837 ↓ -11.4%
利息及び配当金の受取額	- -	14 -	12 ↓ -14.3%	5 ↓ -58.3%	6 ↑ +20.0%	8 ↑ +33.3%	9 ↑ +12.5%	6 ↓ -33.3%	5 ↓ -16.7%	11 ↑ +120.0%	23 ↑ +109.1%	80 ↑ +247.8%	79 ↓ -1.3%
利息の支払額	- -	-147 -	-144 ↑ +2.0%	-133 ↑ +7.6%	-130 ↑ +2.3%	-129 ↑ +0.8%	-121 ↑ +6.2%	-93 ↑ +23.1%	-90 ↑ +3.2%	-78 ↑ +13.3%	-72 ↑ +7.7%	-89 ↓ -23.6%	-118 ↓ -32.6%
法人税等の支払額	- -	-200 -	-203 ↓ -1.5%	-224 ↓ -10.3%	-341 ↓ -52.2%	-702 ↓ -105.9%	-1,713 ↓ -144.0%	-379 ↑ +77.9%	-752 ↓ -98.4%	-1,874 ↓ -149.2%	-2,921 ↓ -55.9%	-2,976 ↓ -1.9%	-4,166 ↓ -40.0%
営業活動によるキャッシュ・フロー	- -	-750 -	3,645 ↑ +586.0%	5,789 ↑ +58.8%	5,148 ↓ -11.1%	1,461 ↓ -71.6%	1,279 ↓ -12.5%	7,669 ↑ +499.6%	8,297 ↑ +8.2%	4,572 ↓ -44.9%	5,987 ↑ +30.9%	6,988 ↑ +16.7%	4,631 ↓ -33.7%
投資活動によるキャッシュ・フロー
定期預金の預入による支出	- -	0 -	0 0.0%	0 0.0%	0 0.0%	0 0.0%	0 0.0%	0 0.0%	0 0.0%	0 0.0%	0 0.0%	0 0.0%	0 0.0%
有形固定資産の取得による支出	- -	-217 -	-303 ↓ -39.6%	-292 ↑ +3.6%	-392 ↓ -34.2%	-618 ↓ -57.7%	-842 ↓ -36.2%	-134 ↑ +84.1%	-405 ↓ -202.2%	-1,193 ↓ -194.6%	-2,098 ↓ -75.9%	-2,915 ↓ -38.9%	-7,237 ↓ -148.3%
投資有価証券の取得による支出	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-609 -
その他	- -	-113 -	-156 ↓ -38.1%	-247 ↓ -58.3%	-264 ↓ -6.9%	-103 ↑ +61.0%	-271 ↓ -163.1%	-123 ↑ +54.6%	-142 ↓ -15.4%	-181 ↓ -27.5%	-210 ↓ -16.0%	-300 ↓ -42.9%	-289 ↑ +3.7%
投資活動によるキャッシュ・フロー	- -	-278 -	-394 ↓ -41.7%	-537 ↓ -36.3%	-654 ↓ -21.8%	-721 ↓ -10.2%	-900 ↓ -24.8%	-258 ↑ +71.3%	-507 ↓ -96.5%	-1,375 ↓ -171.2%	-2,308 ↓ -67.9%	-3,216 ↓ -39.3%	-8,136 ↓ -153.0%
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）	- -	-2,398 -	-180 ↑ +92.5%	-440 ↓ -144.4%	- -	- -	- -	-50 -	-700 ↓ -1300.0%	-600 ↑ +14.3%	-100 ↑ +83.3%	3,400 ↑ +3500.0%	650 ↓ -80.9%
ファイナンス・リース債務の返済による支出	- -	-57 -	-39 ↑ +31.6%	-36 ↑ +7.7%	-42 ↓ -16.7%	-15 ↑ +64.3%	-5 ↑ +66.7%	-16 ↓ -220.0%	-17 ↓ -6.3%	-17 0.0%	-30 ↓ -76.5%	-34 ↓ -13.3%	-22 ↑ +35.3%
長期借入金の返済による支出	- -	-2,000 -	-700 ↑ +65.0%	- -	-800 -	-500 ↑ +37.5%	-4,500 ↓ -800.0%	-1,200 ↑ +73.3%	- -	-800 -	- -	-3,400 -	-700 ↑ +79.4%
自己株式の取得による支出	- -	0 -	-1 -	0 ↑ +100.0%	-2,474 -	0 ↑ +100.0%	0 0.0%	0 0.0%	0 0.0%	-1 -	-1,140 ↓ -113900.0%	-1 ↑ +99.9%	-3 ↓ -200.0%
配当金の支払額	- -	-98 -	-148 ↓ -51.0%	-197 ↓ -33.1%	-197 0.0%	-354 ↓ -79.7%	-619 ↓ -74.9%	-486 ↑ +21.5%	-486 0.0%	-1,017 ↓ -109.3%	-2,477 ↓ -143.6%	-2,629 ↓ -6.1%	-3,655 ↓ -39.0%
財務活動によるキャッシュ・フロー	- -	1,245 -	-368 ↓ -129.6%	-674 ↓ -83.2%	-2,640 ↓ -291.7%	-870 ↑ +67.0%	-826 ↑ +5.1%	-553 ↑ +33.1%	-1,205 ↓ -117.9%	-2,436 ↓ -102.2%	-3,748 ↓ -53.9%	-2,666 ↑ +28.9%	-3,730 ↓ -39.9%
現金及び現金同等物に係る換算差額	- -	60 -	-65 ↓ -208.3%	-109 ↓ -67.7%	52 ↑ +147.7%	-83 ↓ -259.6%	-13 ↑ +84.3%	17 ↑ +230.8%	130 ↑ +664.7%	80 ↓ -38.5%	108 ↑ +35.0%	158 ↑ +46.3%	101 ↓ -36.1%
現金及び現金同等物の増減額（△は減少）	- -	277 -	2,816 ↑ +916.6%	4,466 ↑ +58.6%	1,905 ↓ -57.3%	-213 ↓ -111.2%	-461 ↓ -116.4%	6,876 ↑ +1591.5%	6,715 ↓ -2.3%	840 ↓ -87.5%	38 ↓ -95.5%	1,264 ↑ +3226.3%	-7,133 ↓ -664.3%
現金及び現金同等物の残高	3,918 -	4,195 ↑ +7.1%	7,012 ↑ +67.2%	11,479 ↑ +63.7%	13,384 ↑ +16.6%	13,171 ↓ -1.6%	12,709 ↓ -3.5%	19,586 ↑ +54.1%	26,301 ↑ +34.3%	27,160 ↑ +3.3%	27,199 ↑ +0.1%	28,464 ↑ +4.7%	21,330 ↓ -25.1%

2014年2015年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（△）

973

1,173

↑ +20.6%

1,132

↓ -3.5%

2,352

↑ +107.8%

3,782

↑ +60.8%

2,769

↓ -26.8%

2,820

↑ +1.8%

4,264

↑ +51.2%

10,514

↑ +146.6%

11,611

↑ +10.4%

13,977

↑ +20.4%

14,900

↑ +6.6%

減価償却費

1,271

1,411

↑ +11.0%

1,566

↑ +11.0%

1,405

↓ -10.3%

1,555

↑ +10.7%

1,389

↓ -10.7%

1,667

↑ +20.0%

1,892

↑ +13.5%

1,828

↓ -3.4%

2,520

↑ +37.9%

2,671

↑ +6.0%

3,326

↑ +24.5%

貸倒引当金の増減額（△は減少）

-58

-13

↑ +77.6%

-12

↑ +7.7%

355

↑ +3058.3%

-169

↓ -147.6%

878

↑ +619.5%

367

↓ -58.2%

↓ -78.5%

-85

↓ -207.6%

-182

↓ -114.1%

-974

↓ -435.2%

-45

↑ +95.4%

退職給付に係る負債の増減額（△は減少）

259

249

↓ -3.9%

286

↑ +14.9%

274

↓ -4.2%

218

↓ -20.4%

160

↓ -26.6%

-45

↓ -128.1%

-45

0.0%

-216

↓ -380.0%

-265

↓ -22.7%

-406

↓ -53.2%

-377

↑ +7.1%

受取利息及び受取配当金

-14

-12

↑ +14.3%

-6

↑ +50.0%

-6

0.0%

-9

↓ -50.0%

-9

0.0%

-6

↑ +33.3%

-5

↑ +16.7%

-11

↓ -120.0%

-23

↓ -109.1%

-80

↓ -247.8%

-79

↑ +1.3%

支払利息

150

144

↓ -4.0%

133

↓ -7.6%

131

↓ -1.5%

129

↓ -1.5%

120

↓ -7.0%

↓ -22.5%

↓ -3.2%

↓ -14.4%

↓ -5.2%

↑ +19.2%

117

↑ +34.5%

為替差損益（△は益）

↓ -82.4%

↑ +1266.7%

↓ -36.6%

-21

↓ -180.8%

-15

↑ +28.6%

↑ +106.7%

↑ +2800.0%

↓ -86.2%

↑ +575.0%

↑ +188.9%

-20

↓ -125.6%

前受金の増減額（△は減少）

138

754

↑ +446.4%

-645

↓ -185.5%

622

↑ +196.4%

-136

↓ -121.9%

-578

↓ -325.0%

190

↑ +132.9%

3,171

↑ +1568.9%

4,233

↑ +33.5%

196

↓ -95.4%

-4,016

↓ -2149.0%

-953

↑ +76.3%

売上債権の増減額（△は増加）

-7,638

687

↑ +109.0%

5,660

↑ +723.9%

-4,488

↓ -179.3%

-1,794

↑ +60.0%

2,913

↑ +262.4%

4,679

↑ +60.6%

-2,445

↓ -152.3%

-6,903

↓ -182.3%

-3,523

↑ +49.0%

4,656

↑ +232.2%

↓ -99.4%

棚卸資産の増減額（△は増加）

520

-234

↓ -145.0%

-237

↓ -1.3%

-187

↑ +21.1%

-988

↓ -428.3%

-537

↑ +45.6%

-914

↓ -70.2%

-2,378

↓ -160.2%

-4,658

↓ -95.9%

-4,226

↑ +9.3%

-3,855

↑ +8.8%

-7,129

↓ -84.9%

仕入債務の増減額（△は減少）

4,639

309

↓ -93.3%

-2,347

↓ -859.5%

5,841

↑ +348.9%

-270

↓ -104.6%

-4,148

↓ -1436.3%

-1,115

↑ +73.1%

4,026

↑ +461.1%

1,819

↓ -54.8%

2,911

↑ +60.0%

-2,822

↓ -196.9%

1,604

↑ +156.8%

未収入金の増減額（△は増加）

-31

-2,241

↓ -7129.0%

未払消費税等の増減額（△は減少）

-91

↓ -213.8%

↑ +107.7%

-13

↓ -285.7%

↑ +615.4%

-38

↓ -156.7%

↑ +168.4%

-31

↓ -219.2%

↑ +161.3%

↓ -36.8%

172

↑ +1333.3%

-197

↓ -214.5%

その他

-757

-399

↑ +47.3%

561

↑ +240.6%

-699

↓ -224.6%

-77

↑ +89.0%

201

↑ +361.0%

373

↑ +85.6%

-108

↓ -129.0%

-108

0.0%

-173

↓ -60.2%

516

↑ +398.3%

-92

↓ -117.8%

小計

-417

3,981

↑ +1054.7%

6,141

↑ +54.3%

5,614

↓ -8.6%

2,285

↓ -59.3%

3,104

↑ +35.8%

8,136

↑ +162.1%

9,135

↑ +12.3%

6,514

↓ -28.7%

8,957

↑ +37.5%

9,972

↑ +11.3%

8,837

↓ -11.4%

利息及び配当金の受取額

↓ -14.3%

↓ -58.3%

↑ +20.0%

↑ +33.3%

↑ +12.5%

↓ -33.3%

↓ -16.7%

↑ +120.0%

↑ +109.1%

↑ +247.8%

↓ -1.3%

利息の支払額

-147

-144

↑ +2.0%

-133

↑ +7.6%

-130

↑ +2.3%

-129

↑ +0.8%

-121

↑ +6.2%

-93

↑ +23.1%

-90

↑ +3.2%

-78

↑ +13.3%

-72

↑ +7.7%

-89

↓ -23.6%

-118

↓ -32.6%

法人税等の支払額

-200

-203

↓ -1.5%

-224

↓ -10.3%

-341

↓ -52.2%

-702

↓ -105.9%

-1,713

↓ -144.0%

-379

↑ +77.9%

-752

↓ -98.4%

-1,874

↓ -149.2%

-2,921

↓ -55.9%

-2,976

↓ -1.9%

-4,166

↓ -40.0%

営業活動によるキャッシュ・フロー

-750

3,645

↑ +586.0%

5,789

↑ +58.8%

5,148

↓ -11.1%

1,461

↓ -71.6%

1,279

↓ -12.5%

7,669

↑ +499.6%

8,297

↑ +8.2%

4,572

↓ -44.9%

5,987

↑ +30.9%

6,988

↑ +16.7%

4,631

↓ -33.7%

投資活動によるキャッシュ・フロー

定期預金の預入による支出

0.0%

有形固定資産の取得による支出

-217

-303

↓ -39.6%

-292

↑ +3.6%

-392

↓ -34.2%

-618

↓ -57.7%

-842

↓ -36.2%

-134

↑ +84.1%

-405

↓ -202.2%

-1,193

↓ -194.6%

-2,098

↓ -75.9%

-2,915

↓ -38.9%

-7,237

↓ -148.3%

投資有価証券の取得による支出

-609

その他

-113

-156

↓ -38.1%

-247

↓ -58.3%

-264

↓ -6.9%

-103

↑ +61.0%

-271

↓ -163.1%

-123

↑ +54.6%

-142

↓ -15.4%

-181

↓ -27.5%

-210

↓ -16.0%

-300

↓ -42.9%

-289

↑ +3.7%

投資活動によるキャッシュ・フロー

-278

-394

↓ -41.7%

-537

↓ -36.3%

-654

↓ -21.8%

-721

↓ -10.2%

-900

↓ -24.8%

-258

↑ +71.3%

-507

↓ -96.5%

-1,375

↓ -171.2%

-2,308

↓ -67.9%

-3,216

↓ -39.3%

-8,136

↓ -153.0%

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）

-2,398

-180

↑ +92.5%

-440

↓ -144.4%

-50

-700

↓ -1300.0%

-600

↑ +14.3%

-100

↑ +83.3%

3,400

↑ +3500.0%

650

↓ -80.9%

ファイナンス・リース債務の返済による支出

-57

-39

↑ +31.6%

-36

↑ +7.7%

-42

↓ -16.7%

-15

↑ +64.3%

-5

↑ +66.7%

-16

↓ -220.0%

-17

↓ -6.3%

-17

0.0%

-30

↓ -76.5%

-34

↓ -13.3%

-22

↑ +35.3%

長期借入金の返済による支出

-2,000

-700

↑ +65.0%

-800

-500

↑ +37.5%

-4,500

↓ -800.0%

-1,200

↑ +73.3%

-800

-3,400

-700

↑ +79.4%

自己株式の取得による支出

-1

↑ +100.0%

-2,474

↑ +100.0%

0.0%

-1

-1,140

↓ -113900.0%

-1

↑ +99.9%

-3

↓ -200.0%

配当金の支払額

-98

-148

↓ -51.0%

-197

↓ -33.1%

-197

0.0%

-354

↓ -79.7%

-619

↓ -74.9%

-486

↑ +21.5%

-486

0.0%

-1,017

↓ -109.3%

-2,477

↓ -143.6%

-2,629

↓ -6.1%

-3,655

↓ -39.0%

財務活動によるキャッシュ・フロー

1,245

-368

↓ -129.6%

-674

↓ -83.2%

-2,640

↓ -291.7%

-870

↑ +67.0%

-826

↑ +5.1%

-553

↑ +33.1%

-1,205

↓ -117.9%

-2,436

↓ -102.2%

-3,748

↓ -53.9%

-2,666

↑ +28.9%

-3,730

↓ -39.9%

現金及び現金同等物に係る換算差額

-65

↓ -208.3%

-109

↓ -67.7%

↑ +147.7%

-83

↓ -259.6%

-13

↑ +84.3%

↑ +230.8%

130

↑ +664.7%

↓ -38.5%

108

↑ +35.0%

158

↑ +46.3%

101

↓ -36.1%

現金及び現金同等物の増減額（△は減少）

277

2,816

↑ +916.6%

4,466

↑ +58.6%

1,905

↓ -57.3%

-213

↓ -111.2%

-461

↓ -116.4%

6,876

↑ +1591.5%

6,715

↓ -2.3%

840

↓ -87.5%

↓ -95.5%

1,264

↑ +3226.3%

-7,133

↓ -664.3%

現金及び現金同等物の残高

3,918

4,195

↑ +7.1%

7,012

↑ +67.2%

11,479

↑ +63.7%

13,384

↑ +16.6%

13,171

↓ -1.6%

12,709

↓ -3.5%

19,586

↑ +54.1%

26,301

↑ +34.3%

27,160

↑ +3.3%

27,199

↑ +0.1%

28,464

↑ +4.7%

21,330

↓ -25.1%

6590芝浦メカトロニクス6590芝浦メカトロニクス

6590芝浦メカトロニクス6590芝浦メカトロニクス

6590
芝浦メカトロニクス
6590芝浦メカトロニクス

6590
芝浦メカトロニクス
6590芝浦メカトロニクス