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 | 19,188,876 | 18,961,698 | 16,978,731 | 18,891,106 | 14,969,269 | 12,422,454 | 20,498,367 | 25,288,507 | 17,542,574 | 22,040,325 | 21,657,868 |
| 売上原価 | 12,291,850 | 11,535,947 | 10,118,771 | 11,753,875 | 9,792,276 | 7,949,162 | 13,860,381 | 16,812,410 | 12,211,622 | 14,629,039 | 14,576,999 |
| 売上総利益 | 6,897,026 | 7,425,750 | 6,859,960 | 7,137,231 | 5,176,993 | 4,473,291 | 6,637,986 | 8,476,096 | 5,330,952 | 7,411,286 | 7,080,869 |
| 販売費及び一般管理費 | 4,540,699 | 4,627,165 | 4,647,646 | 4,831,164 | 4,677,413 | 3,956,345 | 4,790,656 | 5,818,620 | 5,292,405 | 5,837,826 | 6,134,073 |
| 営業利益 | 2,356,327 | 2,798,585 | 2,212,313 | 2,306,067 | 499,580 | 516,945 | 1,847,329 | 2,657,476 | 38,546 | 1,573,460 | 946,795 |
| 営業外収益 | |||||||||||
| 受取利息 | 93,793 | 57,999 | 25,460 | 28,022 | 16,226 | 9,670 | 11,329 | 37,232 | 57,914 | 80,351 | 69,969 |
| 受取配当金 | 9,662 | 5,576 | 8,536 | 31,632 | 5,336 | 2,678 | 2,452 | 8,555 | 19,885 | 2,369 | 12,116 |
| 為替差益 | 8,500 | - | - | 204,403 | - | - | 50,334 | 328,154 | 569,183 | - | 210,515 |
| 投資有価証券売却益 | - | - | - | - | - | - | - | - | - | 42,733 | 12,826 |
| その他 | 13,994 | 42,743 | 41,369 | 36,545 | 22,696 | 15,848 | 42,490 | 39,082 | 31,037 | 61,021 | 70,444 |
| 助成金収入 | - | - | - | - | 64,764 | 249,939 | 68,499 | 4,241 | 2,196 | - | - |
| 不動産賃貸料 | 14,951 | - | - | - | - | - | - | - | - | - | - |
| デリバティブ評価益 | - | - | - | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 140,902 | 106,319 | 75,366 | 300,604 | 109,022 | 278,137 | 175,106 | 417,266 | 680,216 | 186,476 | 375,872 |
| 営業外費用 | |||||||||||
| 支払利息 | 75,296 | 60,701 | 55,977 | 57,295 | 69,689 | 70,815 | 75,051 | 122,114 | 142,826 | 93,797 | 85,198 |
| シンジケートローン手数料 | - | - | 27,000 | - | - | - | - | - | 48,647 | - | 49,000 |
| 為替差損 | - | 432 | 169,233 | - | 45,441 | 28,373 | - | - | - | 82,595 | - |
| その他 | 13,733 | 11,974 | 4,691 | 6,399 | 9,252 | 13,932 | 6,059 | 6,046 | 14,954 | 28,019 | 84,173 |
| デリバティブ評価損 | 10,597 | - | - | - | - | - | - | - | - | - | - |
| 不動産賃貸費用 | 8,822 | - | - | - | - | - | - | - | - | - | - |
| 社債発行費 | - | - | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 108,450 | 73,108 | 256,903 | 63,694 | 124,383 | 113,120 | 81,111 | 128,161 | 206,428 | 204,412 | 218,371 |
| 経常利益 | 2,388,779 | 2,831,796 | 2,030,777 | 2,542,977 | 484,219 | 681,962 | 1,941,324 | 2,946,580 | 512,334 | 1,555,524 | 1,104,296 |
| 特別損失 | |||||||||||
| 減損損失 | - | - | - | - | - | - | 20,765 | - | - | - | 273,443 |
| 固定資産売却損 | 75 | - | 841 | 4,623 | 1,054 | 303,327 | 92 | 213 | - | - | - |
| 固定資産除却損 | - | - | - | - | - | - | - | 1,506 | - | - | - |
| 投資有価証券評価損 | - | - | - | - | 25,563 | - | - | - | - | - | - |
| 固定資産撤去費用 | - | - | 90,274 | - | - | - | - | - | - | - | - |
| 退職給付費用 | 18,298 | - | - | - | - | - | - | - | - | - | - |
| お別れの会関連費用 | 18,857 | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 37,231 | - | 91,115 | 4,623 | 26,618 | 303,327 | 20,857 | 1,720 | - | - | 273,443 |
| 税金等調整前当期純利益 | 2,414,259 | 2,891,369 | 1,954,766 | 2,539,540 | 473,597 | 838,036 | 1,930,579 | 2,952,474 | 512,334 | 1,555,524 | 830,853 |
| 法人税、住民税及び事業税 | 537,325 | 663,472 | 361,743 | 582,862 | 180,576 | 116,712 | 450,159 | 823,741 | 380,673 | 385,376 | 342,079 |
| 法人税等調整額 | -328,126 | 56,881 | 275,572 | -165,416 | 460,970 | -15,265 | -134,870 | -253,376 | 87,065 | 52,499 | 24,849 |
| 法人税等合計 | 209,199 | 720,354 | 637,316 | 417,446 | 641,546 | 101,447 | 315,289 | 570,364 | 467,739 | 437,875 | 366,928 |
| 当期純利益 | 2,205,059 | 2,171,015 | 1,317,450 | 2,122,094 | -167,949 | 736,588 | 1,615,289 | 2,382,109 | 44,595 | 1,117,648 | 463,924 |
| 非支配株主に帰属する当期純利益 | 44,733 | 67,260 | 46,610 | 43,059 | 38,276 | 29,416 | 43,069 | 87,417 | 117,390 | 152,740 | 140,395 |
| 親会社株主に帰属する当期純利益 | 2,160,326 | 2,103,754 | 1,270,840 | 2,079,035 | -206,225 | 707,171 | 1,572,220 | 2,294,691 | -72,795 | 964,908 | 323,528 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 2,986 | 1,461 | 3,389 | 1,186 | 2,326 | 437,311 | 10,112 | 7,613 | - | - | - |
| 投資有価証券償還益 | - | 39,770 | - | - | - | 22,090 | - | - | - | - | - |
| 保険返戻金 | 40,484 | - | - | - | 13,670 | - | - | - | - | - | - |
| 退職給付に係る負債戻入額 | - | - | 11,716 | - | - | - | - | - | - | - | - |
| 投資有価証券売却益 | - | 18,340 | - | - | - | - | - | - | - | - | - |
| 在外子会社清算に伴う為替換算調整勘定取崩益 | 19,241 | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 62,711 | 59,572 | 15,105 | 1,186 | 15,996 | 459,401 | 10,112 | 7,613 | - | - | - |