売上高
損益
EPS
利益率
コスト
損益計算書
2016-03千円 | 2017-03千円 | 2018-03千円 | 2019-03千円 | 2020-03千円 | 2021-03千円 | 2022-03千円 | 2023-03千円 | 2024-03千円 | 2025-03千円 | 2026-03千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | |||||||||||
| 商品及び製品売上高 | 29,292,784 | 29,716,571 | 34,477,755 | 37,042,768 | 38,705,086 | 38,231,270 | 39,528,554 | 43,897,865 | 40,604,695 | 43,810,187 | 44,924,969 |
| レンタル収入 | 14,526,192 | 14,874,672 | 15,619,196 | 16,819,766 | 16,908,058 | 15,110,439 | 15,727,236 | 16,819,921 | 17,272,030 | 17,790,930 | 17,707,133 |
| 売上高合計 | 43,818,976 | 44,591,244 | 50,096,951 | 53,862,535 | 55,613,144 | 53,341,709 | 55,255,790 | 60,717,786 | 57,876,725 | 61,601,118 | 62,632,103 |
| 売上原価 | |||||||||||
| 商品及び製品売上原価 | 20,809,119 | 20,569,403 | 24,501,127 | 26,531,754 | 27,469,278 | 26,841,716 | 29,718,601 | 33,108,700 | 30,349,852 | 33,138,119 | 33,650,181 |
| レンタル原価 | 10,560,680 | 11,271,631 | 11,910,812 | 12,917,636 | 12,759,161 | 11,470,187 | 12,134,736 | 12,689,654 | 13,069,883 | 12,426,358 | 12,578,832 |
| 売上原価合計 | 31,369,799 | 31,841,035 | 36,411,940 | 39,449,391 | 40,228,440 | 38,311,904 | 41,853,338 | 45,798,354 | 43,419,735 | 45,564,477 | 46,229,014 |
| 売上総利益 | 12,449,177 | 12,750,209 | 13,685,011 | 14,413,144 | 15,384,703 | 15,029,804 | 13,402,452 | 14,919,432 | 14,456,990 | 16,036,640 | 16,403,089 |
| 販売費及び一般管理費 | 9,260,021 | 9,836,379 | 10,967,443 | 11,492,631 | 12,045,929 | 12,475,114 | 12,283,374 | 12,498,458 | 12,675,072 | 13,840,569 | 14,190,218 |
| 営業利益 | 3,189,155 | 2,913,830 | 2,717,567 | 2,920,512 | 3,338,774 | 2,554,689 | 1,119,077 | 2,420,973 | 1,781,917 | 2,196,071 | 2,212,870 |
| 営業外収益 | |||||||||||
| 受取利息 | 13,698 | 20,454 | 26,107 | 21,385 | 37,403 | 32,082 | 36,609 | 37,492 | 20,687 | 19,470 | 14,257 |
| 受取配当金 | - | 43,178 | 52,531 | 87,370 | 87,460 | 82,593 | 64,358 | 68,331 | 77,922 | 56,214 | 85,374 |
| 受取地代家賃 | 63,104 | 60,974 | 59,002 | 60,063 | 58,003 | 57,879 | 27,299 | 23,364 | 23,408 | 22,800 | 23,880 |
| 為替差益 | 221,383 | - | 139,127 | 238,341 | - | 154,161 | 415,839 | 1,021,410 | 689,713 | 245,392 | 439,464 |
| 作業屑等売却益 | 60,291 | 70,772 | 148,731 | 164,978 | 110,505 | 123,752 | 330,034 | 223,413 | 352,449 | 213,534 | 195,155 |
| その他 | 128,801 | 43,198 | 42,624 | 115,844 | 77,787 | 119,293 | 123,316 | 147,995 | 117,013 | 163,830 | 144,484 |
| 持分法による投資利益 | 92,142 | - | - | - | 6,602 | - | - | - | - | - | - |
| 営業外収益合計 | 579,421 | 238,579 | 468,124 | 687,983 | 377,762 | 569,762 | 997,459 | 1,522,008 | 1,281,192 | 721,242 | 902,615 |
| 営業外費用 | |||||||||||
| 支払利息 | 53,916 | 47,427 | 43,932 | 50,411 | 50,823 | 49,805 | 50,233 | 68,464 | 96,135 | 159,656 | 225,161 |
| 支払地代家賃 | 24,460 | 24,460 | 24,460 | 24,460 | 24,460 | 24,460 | 24,460 | 36,985 | 37,946 | 26,955 | 30,725 |
| その他 | 29,047 | 24,029 | 17,784 | 28,195 | 15,307 | 50,807 | 37,242 | 97,951 | 49,300 | 52,673 | 82,586 |
| 持分法による投資損失 | - | 283,137 | 10,491 | 198,653 | - | 18,023 | 878,567 | 170,704 | - | - | - |
| 製品回収費用 | - | - | - | - | - | 65,123 | - | - | - | - | - |
| 訴訟関連費用 | - | - | - | - | - | 41,940 | - | - | - | - | - |
| 為替差損 | - | 313,800 | - | - | 164,648 | - | - | - | - | - | - |
| 株式交付費 | - | - | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 107,424 | 692,855 | 96,669 | 301,721 | 255,240 | 250,160 | 990,504 | 374,106 | 183,382 | 239,286 | 338,473 |
| 経常利益 | 3,661,153 | 2,459,554 | 3,089,022 | 3,306,775 | 3,461,296 | 2,874,291 | 1,126,032 | 3,568,875 | 2,879,727 | 2,678,027 | 2,777,013 |
| 特別利益 | |||||||||||
| 有形固定資産売却益 | 3,900 | 2,067 | 50,581 | 3,834 | 564 | 635 | 2,055 | 1,199 | 3,611 | 3,003 | 4,751 |
| 投資有価証券売却益 | - | 627,884 | - | 960 | 392,875 | 120,285 | 67,791 | 30,958 | 142,531 | 64,600 | 35,987 |
| 関係会社出資金売却益 | - | - | - | - | - | - | - | - | - | - | 68,550 |
| 子会社清算益 | - | - | - | - | - | - | - | - | - | 199,932 | - |
| 受取和解金 | - | - | - | - | - | - | - | - | - | 145,454 | - |
| 補助金収入 | - | 103,019 | - | - | - | - | 175,630 | - | - | - | - |
| 持分変動利益 | - | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 3,900 | 732,971 | 50,581 | 4,794 | 393,440 | 120,921 | 245,476 | 32,158 | 146,143 | 412,990 | 109,288 |
| 特別損失 | |||||||||||
| 有形固定資産除却損 | - | - | - | 6,624 | 7,373 | - | 8,128 | 16,052 | 3,369 | 21,251 | 36,730 |
| 特別退職金 | - | - | - | - | - | - | - | - | - | 67,228 | - |
| 段階取得に係る差損 | - | - | - | - | - | - | - | 282,087 | - | - | - |
| 減損損失 | - | 166,319 | - | - | 138,000 | 54,000 | - | - | - | - | - |
| 有形固定資産除売却損 | - | - | - | - | - | 18,117 | - | - | - | - | - |
| 投資有価証券評価損 | - | - | - | 35,467 | 32,185 | - | - | - | - | - | - |
| 無形固定資産除却損 | - | - | - | 9,409 | - | - | - | - | - | - | - |
| 災害による損失 | - | - | - | 19,027 | - | - | - | - | - | - | - |
| たな卸資産評価損 | - | - | 25,431 | - | - | - | - | - | - | - | - |
| 有形固定資産除売却損 | 49,766 | 206,891 | 10,205 | - | - | - | - | - | - | - | - |
| 投資有価証券売却損 | - | 26,032 | - | - | - | - | - | - | - | - | - |
| 無形固定資産除売却損 | - | - | - | - | - | - | - | - | - | - | - |
| 土地整備費用負担金 | - | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 49,766 | 399,242 | 35,636 | 70,528 | 177,558 | 72,117 | 8,128 | 298,140 | 3,369 | 88,479 | 36,730 |
| 税金等調整前当期純利益 | 3,615,287 | 2,793,283 | 3,103,967 | 3,241,041 | 3,677,178 | 2,923,094 | 1,363,380 | 3,302,893 | 3,022,502 | 3,002,538 | 2,849,571 |
| 法人税、住民税及び事業税 | 1,191,316 | 1,174,543 | 1,123,095 | 1,228,688 | 1,279,556 | 1,230,207 | 813,872 | 1,394,412 | 1,039,740 | 1,191,733 | 1,068,518 |
| 過年度法人税等 | - | - | - | - | - | - | - | - | - | -59,250 | -64,596 |
| 法人税等調整額 | 171,600 | 81,361 | 68,604 | -3,558 | 51,786 | -21,148 | 112,017 | 28,956 | -5,256 | -84,402 | 92,093 |
| 法人税等合計 | 1,362,916 | 1,255,905 | 1,191,700 | 1,225,130 | 1,331,343 | 1,209,059 | 925,889 | 1,423,368 | 1,034,483 | 1,048,081 | 1,096,014 |
| 当期純利益 | - | 1,537,378 | 1,912,266 | 2,015,911 | 2,345,835 | 1,714,035 | 437,490 | 1,879,525 | 1,988,018 | 1,954,456 | 1,753,556 |
| 非支配株主に帰属する当期純損失(△) | - | -87,969 | 231,582 | 124,673 | 190,648 | 49,172 | -13,794 | 332,564 | -566 | -5,531 | - |
| 親会社株主に帰属する当期純利益 | - | 1,625,347 | 1,680,684 | 1,891,237 | 2,155,187 | 1,664,863 | 451,284 | 1,546,960 | 1,988,584 | 1,959,988 | 1,753,556 |
| 少数株主損益調整前当期純利益 | 2,252,371 | - | - | - | - | - | - | - | - | - | - |
| 少数株主損失(△) | -46,701 | - | - | - | - | - | - | - | - | - | - |
| 当期純利益 | 2,299,072 | - | - | - | - | - | - | - | - | - | - |