ＮＳＷ

売上高

28,163

29,943

30,667

33,502

36,107

38,273

39,282

43,452

46,188

50,299

売上原価

23,304

24,878

25,280

27,498

29,519

30,987

31,702

34,768

36,785

40,287

売上総利益

4,858

5,064

5,386

6,004

6,587

7,285

7,580

8,683

9,403

10,012

販管費

3,091

3,044

2,996

3,063

3,233

3,425

3,382

3,763

4,015

4,149

営業利益

1,766

2,020

2,390

2,940

3,354

3,860

4,197

4,919

5,387

5,862

営業外収益

110

51

64

41

54

43

46

108

57

81

営業外費用

11

6

2

6

2

5

3

2

2

2

経常利益

1,866

2,064

2,451

2,975

3,407

3,898

4,240

5,025

5,442

5,940

特別利益

N/A

0

25

39

0

1

N/A

57

0

224

特別損失

5

10

1

4

8

26

276

1

3

96

当期純利益

1,016

1,223

1,702

2,065

2,286

2,668

2,765

3,469

4,090

4,287

資産

20,229

21,018

22,673

25,369

28,211

30,516

32,660

36,813

40,663

44,138

流動資産

11,396

12,303

14,109

17,005

19,395

21,815

23,980

27,924

30,669

34,218

現金及び預金

2,516

3,557

4,852

6,601

8,410

11,488

12,383

15,176

15,352

18,812

売上債権

7,284

7,216

7,658

8,919

9,409

8,844

9,651

10,779

12,404

11,931

棚卸資産

1,017

927

1,018

843

1,100

1,065

1,469

1,524

2,197

1,904

固定資産

8,832

8,715

8,563

8,363

8,816

8,701

8,680

8,888

9,993

9,920

負債

6,943

6,866

7,125

8,056

9,015

9,144

9,042

10,296

10,784

10,964

流動負債

4,901

4,688

4,836

5,917

6,779

6,789

6,563

7,613

7,974

8,058

仕入債務

1,993

1,946

2,093

2,267

2,412

2,593

2,719

2,942

3,478

3,396

固定負債

2,041

2,177

2,288

2,138

2,235

2,354

2,478

2,683

2,809

2,906

純資産

13,286

14,151

15,548

17,312

19,196

21,372

23,618

26,516

29,878

33,174

利益剰余金

7,644

8,533

9,957

11,725

13,602

15,786

18,030

20,904

24,175

27,568

自己株式

-1

-1

-1

-1

0

0

0

0

0

-1

営業CF

1,594

1,706

1,909

2,289

2,657

3,887

1,998

3,732

1,998

5,051

投資CF

21

-304

-233

-254

-424

-306

-583

-344

-1,010

-8,703

財務CF

-1,417

-359

-373

-299

-419

-492

-520

-607

-818

-894

フリーCF

1,615

1,402

1,677

2,036

2,233

3,581

1,415

3,388

988

-3,652