{ "financials": [ { "FY": "FY14", "period": "2015/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "sales": 5565, "sales_jp": "売上高", "cost_of_sales": null, "cost_of_sales_jp": null, "sga": null, "sga_jp": null, "cost_others": null, "cost_others_jp": null, "gross_profit": null, "gross_profit_jp": null, "operating_profit": null, "operating_profit_jp": null, "ordinary_profit": null, "ordinary_profit_jp": null, "extraordinary_income": null, "extraordinary_income_jp": null, "extraordinary_loss": null, "extraordinary_loss_jp": null, "net_profit": null, "net_profit_jp": null }, { "FY": "FY15", "period": "2016/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "sales": 15834, "sales_jp": "売上高", "cost_of_sales": 9349.39, "cost_of_sales_jp": "売上原価", "sga": 3800.35, "sga_jp": "販売費及び一般管理費", "cost_others": null, "cost_others_jp": null, "gross_profit": 6484.29, "gross_profit_jp": "売上総利益", "operating_profit": 2683.94, "operating_profit_jp": "営業利益", "ordinary_profit": null, "ordinary_profit_jp": null, "extraordinary_income": null, "extraordinary_income_jp": null, "extraordinary_loss": null, "extraordinary_loss_jp": null, "net_profit": null, "net_profit_jp": null }, { "FY": "FY16", "period": "2017/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "sales": 17176, "sales_jp": "売上高", "cost_of_sales": 10342.23, "cost_of_sales_jp": "売上原価", "sga": 4547.13, "sga_jp": "販売費及び一般管理費", "cost_others": null, "cost_others_jp": null, "gross_profit": 6833.85, "gross_profit_jp": "売上総利益", "operating_profit": 2286.72, "operating_profit_jp": "営業利益", "ordinary_profit": null, "ordinary_profit_jp": null, "extraordinary_income": null, "extraordinary_income_jp": null, "extraordinary_loss": null, "extraordinary_loss_jp": null, "net_profit": 1154, "net_profit_jp": "親会社株主に帰属する当期純利益" }, { "FY": "FY17", "period": "2018/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "sales": 20424, "sales_jp": "売上高", "cost_of_sales": 11589, "cost_of_sales_jp": "売上原価", "sga": 5570, "sga_jp": "販売費及び一般管理費", "cost_others": null, "cost_others_jp": null, "gross_profit": 8835, "gross_profit_jp": "売上総利益", "operating_profit": 3265, "operating_profit_jp": "営業利益", "ordinary_profit": null, "ordinary_profit_jp": null, "extraordinary_income": null, "extraordinary_income_jp": null, "extraordinary_loss": null, "extraordinary_loss_jp": null, "net_profit": 1986, "net_profit_jp": "親会社株主に帰属する当期純利益" }, { "FY": "FY18", "period": "2019/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "sales": 24294, "sales_jp": "売上高", "cost_of_sales": 13774, "cost_of_sales_jp": "売上原価", "sga": 6572, "sga_jp": "販売費及び一般管理費", "cost_others": null, "cost_others_jp": null, "gross_profit": 10217, "gross_profit_jp": "売上総利益", "operating_profit": 3645, "operating_profit_jp": "営業利益", "ordinary_profit": null, "ordinary_profit_jp": null, "extraordinary_income": null, "extraordinary_income_jp": null, "extraordinary_loss": null, "extraordinary_loss_jp": null, "net_profit": 2293, "net_profit_jp": "親会社株主に帰属する当期純利益" }, { "FY": "FY19", "period": "2020/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "sales": 32978, "sales_jp": "売上高", "cost_of_sales": 18522, "cost_of_sales_jp": "売上原価", "sga": 7246, "sga_jp": "販売費及び一般管理費", "cost_others": null, "cost_others_jp": null, "gross_profit": 14395, "gross_profit_jp": "売上総利益", "operating_profit": 7149, "operating_profit_jp": "営業利益", "ordinary_profit": null, "ordinary_profit_jp": null, "extraordinary_income": null, "extraordinary_income_jp": null, "extraordinary_loss": null, "extraordinary_loss_jp": null, "net_profit": 4440, "net_profit_jp": "親会社株主に帰属する当期純利益" }, { "FY": "FY20", "period": "2021/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "sales": 42873, "sales_jp": "売上高", "cost_of_sales": null, "cost_of_sales_jp": null, "sga": null, "sga_jp": null, "cost_others": null, "cost_others_jp": null, "gross_profit": null, "gross_profit_jp": null, "operating_profit": null, "operating_profit_jp": null, "ordinary_profit": null, "ordinary_profit_jp": null, "extraordinary_income": null, "extraordinary_income_jp": null, "extraordinary_loss": null, "extraordinary_loss_jp": null, "net_profit": 10014, "net_profit_jp": "親会社株主に帰属する当期純利益" }, { "FY": "FY21", "period": "2022/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "sales": 57642, "sales_jp": "売上高", "cost_of_sales": null, "cost_of_sales_jp": null, "sga": null, "sga_jp": null, "cost_others": null, "cost_others_jp": null, "gross_profit": null, "gross_profit_jp": null, "operating_profit": null, "operating_profit_jp": null, "ordinary_profit": null, "ordinary_profit_jp": null, "extraordinary_income": null, "extraordinary_income_jp": null, "extraordinary_loss": null, "extraordinary_loss_jp": null, "net_profit": 15544, "net_profit_jp": "親会社株主に帰属する当期純利益" }, { "FY": "FY22", "period": "2023/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "sales": 76090, "sales_jp": "売上高", "cost_of_sales": null, "cost_of_sales_jp": null, "sga": null, "sga_jp": null, "cost_others": null, "cost_others_jp": null, "gross_profit": null, "gross_profit_jp": null, "operating_profit": null, "operating_profit_jp": null, "ordinary_profit": null, "ordinary_profit_jp": null, "extraordinary_income": null, "extraordinary_income_jp": null, "extraordinary_loss": null, "extraordinary_loss_jp": null, "net_profit": 21910, "net_profit_jp": "親会社株主に帰属する当期純利益" }, { "FY": "FY23", "period": "2024/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "sales": 93909, "sales_jp": "売上高", "cost_of_sales": 42643, "cost_of_sales_jp": "売上原価", "sga": 17048, "sga_jp": "販売費及び一般管理費", "cost_others": null, "cost_others_jp": null, "gross_profit": 51266, "gross_profit_jp": "売上総利益", "operating_profit": 34219, "operating_profit_jp": "営業利益", "ordinary_profit": null, "ordinary_profit_jp": null, "extraordinary_income": null, "extraordinary_income_jp": null, "extraordinary_loss": null, "extraordinary_loss_jp": null, "net_profit": 25382, "net_profit_jp": "親会社株主に帰属する当期純利益" }, { "FY": "FY24", "period": "2025/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "sales": 116056, "sales_jp": "売上高", "cost_of_sales": 53601, "cost_of_sales_jp": "売上原価", "sga": 19845, "sga_jp": "販売費及び一般管理費", "cost_others": null, "cost_others_jp": null, "gross_profit": 62455, "gross_profit_jp": "売上総利益", "operating_profit": 42615, "operating_profit_jp": "営業利益", "ordinary_profit": null, "ordinary_profit_jp": null, "extraordinary_income": null, "extraordinary_income_jp": null, "extraordinary_loss": null, "extraordinary_loss_jp": null, "net_profit": 30760, "net_profit_jp": "親会社株主に帰属する当期純利益" } ], "cf": [ { "FY": "FY14", "period": "2015/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "operating_cf": 502, "operating_cf_jp": "営業CF", "investing_cf": -20925, "investing_cf_jp": "投資CF", "financing_cf": 21007, "financing_cf_jp": "財務CF", "cash_equivalents": null, "cash_equivalents_jp": null }, { "FY": "FY15", "period": "2016/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "operating_cf": 2675, "operating_cf_jp": "営業CF", "investing_cf": -60, "investing_cf_jp": "投資CF", "financing_cf": -2027, "financing_cf_jp": "財務CF", "cash_equivalents": 2209.09, "cash_equivalents_jp": "現金同等物期末残高" }, { "FY": "FY16", "period": "2017/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "operating_cf": 1471, "operating_cf_jp": "営業CF", "investing_cf": -50, "investing_cf_jp": "投資CF", "financing_cf": -1152, "financing_cf_jp": "財務CF", "cash_equivalents": 2477.68, "cash_equivalents_jp": "現金同等物期末残高" }, { "FY": "FY17", "period": "2018/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "operating_cf": 3230, "operating_cf_jp": "営業CF", "investing_cf": -372, "investing_cf_jp": "投資CF", "financing_cf": -2200, "financing_cf_jp": "財務CF", "cash_equivalents": 3136, "cash_equivalents_jp": "現金同等物期末残高" }, { "FY": "FY18", "period": "2019/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "operating_cf": 2593, "operating_cf_jp": "営業CF", "investing_cf": -117, "investing_cf_jp": "投資CF", "financing_cf": -2627, "financing_cf_jp": "財務CF", "cash_equivalents": 2985, "cash_equivalents_jp": "現金同等物期末残高" }, { "FY": "FY19", "period": "2020/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "operating_cf": 7398, "operating_cf_jp": "営業CF", "investing_cf": -107, "investing_cf_jp": "投資CF", "financing_cf": -2248, "financing_cf_jp": "財務CF", "cash_equivalents": 8028, "cash_equivalents_jp": "現金同等物期末残高" }, { "FY": "FY20", "period": "2021/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "operating_cf": 12135, "operating_cf_jp": "営業CF", "investing_cf": -364, "investing_cf_jp": "投資CF", "financing_cf": -3504, "financing_cf_jp": "財務CF", "cash_equivalents": 16219, "cash_equivalents_jp": "現金及び現金同等物の期末残高" }, { "FY": "FY21", "period": "2022/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "operating_cf": 16018, "operating_cf_jp": "営業CF", "investing_cf": -147, "investing_cf_jp": "投資CF", "financing_cf": -6110, "financing_cf_jp": "財務CF", "cash_equivalents": 26056, "cash_equivalents_jp": "現金及び現金同等物の期末残高" }, { "FY": "FY22", "period": "2023/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "operating_cf": 21635, "operating_cf_jp": "営業CF", "investing_cf": -2256, "investing_cf_jp": "投資CF", "financing_cf": -8829, "financing_cf_jp": "財務CF", "cash_equivalents": null, "cash_equivalents_jp": null }, { "FY": "FY23", "period": "2024/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "operating_cf": 24348, "operating_cf_jp": "営業CF", "investing_cf": -3754, "investing_cf_jp": "投資CF", "financing_cf": -11422, "financing_cf_jp": "財務CF", "cash_equivalents": 36606, "cash_equivalents_jp": "現金及び現金同等物の期末残高" }, { "FY": "FY24", "period": "2025/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "operating_cf": 32648, "operating_cf_jp": "営業CF", "investing_cf": -3532, "investing_cf_jp": "投資CF", "financing_cf": -14342, "financing_cf_jp": "財務CF", "cash_equivalents": 60552, "cash_equivalents_jp": "現金及び現金同等物の期末残高" } ], "bs": [ { "FY": "FY14", "period": "2015/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "total_assets": 23458, "total_assets_jp": "総資産額", "equity": 8840, "equity_jp": "自己資本", "interest_debt": null, "interest_debt_jp": null, "securities": null, "securities_jp": null, "goodwill": null, "goodwill_jp": null, "intangible_assets": null, "intangible_assets_jp": null, "short_debt": null, "short_debt_jp": null, "long_debt": null, "long_debt_jp": null, "bond": null, "bond_jp": null }, { "FY": "FY15", "period": "2016/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "total_assets": 23510, "total_assets_jp": "総資産額", "equity": 9372, "equity_jp": "自己資本", "interest_debt": 10975, "interest_debt_jp": "有利子負債合計", "securities": null, "securities_jp": null, "goodwill": 17216.45, "goodwill_jp": "のれん", "intangible_assets": 18186.93, "intangible_assets_jp": "無形固定資産・無形資産", "short_debt": null, "short_debt_jp": null, "long_debt": null, "long_debt_jp": null, "bond": null, "bond_jp": null }, { "FY": "FY16", "period": "2017/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "total_assets": 22809, "total_assets_jp": "総資産額", "equity": 10621, "equity_jp": "自己資本", "interest_debt": 9725, "interest_debt_jp": "有利子負債合計", "securities": null, "securities_jp": null, "goodwill": 16273.09, "goodwill_jp": "のれん", "intangible_assets": 17064, "intangible_assets_jp": "無形固定資産・無形資産", "short_debt": null, "short_debt_jp": null, "long_debt": null, "long_debt_jp": null, "bond": null, "bond_jp": null }, { "FY": "FY17", "period": "2018/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "total_assets": 23113, "total_assets_jp": "総資産額", "equity": 11456, "equity_jp": "自己資本", "interest_debt": 8675, "interest_debt_jp": "有利子負債合計", "securities": null, "securities_jp": null, "goodwill": 15330, "goodwill_jp": "のれん", "intangible_assets": 15966, "intangible_assets_jp": "無形固定資産・無形資産", "short_debt": null, "short_debt_jp": null, "long_debt": null, "long_debt_jp": null, "bond": null, "bond_jp": null }, { "FY": "FY18", "period": "2019/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "total_assets": 23167, "total_assets_jp": "総資産額", "equity": 12442, "equity_jp": "自己資本", "interest_debt": 7613, "interest_debt_jp": "有利子負債合計", "securities": null, "securities_jp": null, "goodwill": 14387, "goodwill_jp": "のれん", "intangible_assets": 14836, "intangible_assets_jp": "無形固定資産・無形資産", "short_debt": null, "short_debt_jp": null, "long_debt": null, "long_debt_jp": null, "bond": null, "bond_jp": null }, { "FY": "FY19", "period": "2020/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "total_assets": 29097, "total_assets_jp": "総資産額", "equity": 16606, "equity_jp": "自己資本", "interest_debt": 6563, "interest_debt_jp": "有利子負債合計", "securities": null, "securities_jp": null, "goodwill": 13444, "goodwill_jp": "のれん", "intangible_assets": 13708, "intangible_assets_jp": "無形固定資産・無形資産", "short_debt": null, "short_debt_jp": null, "long_debt": null, "long_debt_jp": null, "bond": null, "bond_jp": null }, { "FY": "FY20", "period": "2021/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "total_assets": 46003, "total_assets_jp": "総資産額", "equity": 30018, "equity_jp": "自己資本", "interest_debt": null, "interest_debt_jp": null, "securities": null, "securities_jp": null, "goodwill": null, "goodwill_jp": null, "intangible_assets": null, "intangible_assets_jp": null, "short_debt": null, "short_debt_jp": null, "long_debt": null, "long_debt_jp": null, "bond": null, "bond_jp": null }, { "FY": "FY21", "period": "2022/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "total_assets": 58136, "total_assets_jp": "総資産額", "equity": 41701, "equity_jp": "自己資本", "interest_debt": null, "interest_debt_jp": null, "securities": null, "securities_jp": null, "goodwill": null, "goodwill_jp": null, "intangible_assets": null, "intangible_assets_jp": null, "short_debt": null, "short_debt_jp": null, "long_debt": null, "long_debt_jp": null, "bond": null, "bond_jp": null }, { "FY": "FY22", "period": "2023/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "total_assets": 75265, "total_assets_jp": "総資産額", "equity": 57341, "equity_jp": "自己資本", "interest_debt": null, "interest_debt_jp": null, "securities": null, "securities_jp": null, "goodwill": null, "goodwill_jp": null, "intangible_assets": null, "intangible_assets_jp": null, "short_debt": null, "short_debt_jp": null, "long_debt": null, "long_debt_jp": null, "bond": null, "bond_jp": null }, { "FY": "FY23", "period": "2024/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "total_assets": 99883, "total_assets_jp": "総資産額", "equity": 74127, "equity_jp": "自己資本", "interest_debt": 2356, "interest_debt_jp": "有利子負債合計", "securities": null, "securities_jp": null, "goodwill": 19187, "goodwill_jp": "のれん", "intangible_assets": 73, "intangible_assets_jp": "無形固定資産・無形資産", "short_debt": null, "short_debt_jp": null, "long_debt": null, "long_debt_jp": null, "bond": null, "bond_jp": null }, { "FY": "FY24", "period": "2025/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "total_assets": 124665, "total_assets_jp": "総資産額", "equity": 94401, "equity_jp": "自己資本", "interest_debt": 1311, "interest_debt_jp": "有利子負債合計", "securities": null, "securities_jp": null, "goodwill": 19187, "goodwill_jp": "のれん", "intangible_assets": 58, "intangible_assets_jp": "無形固定資産・無形資産", "short_debt": null, "short_debt_jp": null, "long_debt": null, "long_debt_jp": null, "bond": null, "bond_jp": null } ], "bs_detail": [ { "FY": "FY15", "period": "2016/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "流動", "値": 1050 }, { "FY": "FY15", "period": "2016/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "非流動", "値": 9925 }, { "FY": "FY16", "period": "2017/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "流動", "値": 1050 }, { "FY": "FY16", "period": "2017/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "非流動", "値": 8675 }, { "FY": "FY17", "period": "2018/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "流動", "値": 1050 }, { "FY": "FY17", "period": "2018/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "非流動", "値": 7625 }, { "FY": "FY18", "period": "2019/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "流動", "値": 1050 }, { "FY": "FY18", "period": "2019/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "非流動", "値": 6563 }, { "FY": "FY19", "period": "2020/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "流動", "値": 1050 }, { "FY": "FY19", "period": "2020/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "非流動", "値": 5513 }, { "FY": "FY20", "period": "2021/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "流動", "値": 1050 }, { "FY": "FY20", "period": "2021/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "非流動", "値": 4463 }, { "FY": "FY21", "period": "2022/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "流動", "値": 1050 }, { "FY": "FY21", "period": "2022/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "非流動", "値": 3413 }, { "FY": "FY22", "period": "2023/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "流動", "値": 1050 }, { "FY": "FY22", "period": "2023/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "非流動", "値": 2363 }, { "FY": "FY23", "period": "2024/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "流動", "値": 1050 }, { "FY": "FY23", "period": "2024/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "区分": "連結", "親科目": "有利子負債", "科目": "流動", "値": 1050 }, { "FY": "FY23", "period": "2024/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "非流動", "値": 1313 }, { "FY": "FY23", "period": "2024/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "区分": "連結", "親科目": "有利子負債", "科目": "非流動", "値": 1306 }, { "FY": "FY24", "period": "2025/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "流動", "値": 1050 }, { "FY": "FY24", "period": "2025/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "区分": "連結", "親科目": "有利子負債", "科目": "流動", "値": 1050 }, { "FY": "FY24", "period": "2025/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "単体", "区分": "単体", "親科目": "有利子負債", "科目": "非流動", "値": 263 }, { "FY": "FY24", "period": "2025/2", "unit": "百万円", "accounting_standard": "IFRS", "consolidation": "連結", "区分": "連結", "親科目": "有利子負債", "科目": "非流動", "値": 261 } ] }