売上高
損益
EPS
利益率
コスト
損益計算書
2016-04千円 | 2017-04千円 | 2018-04千円 | 2019-04千円 | 2020-04千円 | 2021-04千円 | 2022-04千円 | 2023-04千円 | 2024-04千円 | 2025-04百万円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | 16,310,824 | 19,969,588 | 23,030,230 | 27,252,371 | 22,975,758 | 36,631,026 | 40,943,193 | 42,996,308 | 32,023,828 | 25,040 |
| 売上原価 | 6,850,452 | 7,147,570 | 7,959,910 | 9,445,124 | 8,164,947 | 13,108,448 | 15,847,528 | 16,849,147 | 12,895,064 | 10,825 |
| 売上総利益 | 9,460,371 | 12,822,018 | 15,070,319 | 17,807,246 | 14,810,810 | 23,522,578 | 25,095,665 | 26,147,160 | 19,128,764 | 14,215 |
| 販売費及び一般管理費 | ||||||||||
| 広告宣伝費 | 3,958,915 | 4,700,863 | 4,587,312 | 5,844,984 | 5,730,672 | 10,059,668 | 10,583,696 | 11,873,911 | 8,944,460 | 5,861 |
| 業務委託費 | 1,009,881 | 985,593 | 1,013,654 | 1,032,186 | 1,040,658 | 1,369,640 | 1,388,712 | 1,505,932 | 1,856,816 | 1,992 |
| 貸倒引当金繰入額 | -3,899 | 5,889 | 17,269 | 1,609 | -2,727 | 940 | 125 | -136 | 980,000 | -980 |
| 給料及び手当 | 597,455 | 658,691 | 766,505 | 1,037,368 | 1,151,257 | 1,182,775 | 1,216,841 | 1,275,388 | 1,434,496 | 1,560 |
| 賞与 | 26,645 | 25,075 | 56,517 | 48,478 | 48,278 | 47,895 | 69,977 | 63,302 | 47,623 | 47 |
| 賞与引当金繰入額 | 31,170 | 33,772 | 58,010 | 66,079 | 61,534 | 66,085 | 80,092 | 112,565 | 122,033 | 101 |
| 退職給付費用 | 14,643 | 15,826 | 17,382 | 19,211 | 22,059 | 23,734 | 28,283 | 29,659 | 34,164 | 36 |
| 減価償却費 | 85,050 | 52,008 | 72,110 | 138,480 | 185,054 | 188,387 | 194,505 | 201,596 | 214,240 | 194 |
| 研究開発費 | 114,866 | 135,862 | 173,530 | 238,909 | 261,871 | 410,904 | 515,711 | 845,177 | 932,543 | 847 |
| のれん償却額 | - | - | - | 114,217 | 171,325 | 85,662 | - | - | - | 94 |
| その他 | 2,610,325 | 2,712,671 | 2,916,453 | 3,566,901 | 3,659,042 | 3,937,032 | 4,137,040 | 4,104,944 | 4,146,105 | 3,830 |
| 販売費及び一般管理費合計 | 8,445,053 | 9,326,255 | 9,678,746 | 12,108,428 | 12,329,028 | 17,372,728 | 18,214,986 | 20,012,341 | 18,712,485 | 13,587 |
| 営業利益 | 1,028,422 | 3,503,274 | 5,385,662 | 5,705,084 | 2,504,326 | 6,116,800 | 6,880,678 | 6,134,819 | 416,279 | 628 |
| 営業外収益 | ||||||||||
| 受取利息 | 1,012 | 2,023 | 3,255 | 4,203 | 5,512 | 884 | 1,072 | 1,477 | 1,644 | 13 |
| 受取配当金 | 338 | 227 | 493 | 61 | 32 | 0 | - | 10,781 | 12,000 | 21 |
| 仕入割引 | - | - | - | - | - | - | - | - | - | 6 |
| 為替差益 | 765 | 49,385 | - | 23,534 | - | 99,414 | 1,294,847 | 300,107 | 1,151,071 | - |
| 受取奨励金 | - | - | - | - | - | - | - | - | - | 12 |
| その他 | 9,140 | 10,096 | 7,004 | 10,048 | 13,982 | 44,042 | 12,499 | 12,647 | 5,280 | 11 |
| 営業外収益合計 | 11,256 | 61,733 | 10,753 | 37,847 | 19,527 | 144,341 | 1,308,419 | 325,013 | 1,169,997 | 65 |
| 営業外費用 | ||||||||||
| 支払利息 | 18,164 | 17,013 | 14,510 | 18,359 | 15,455 | 14,557 | 13,275 | 23,810 | 21,060 | 11 |
| 支払保証料 | 661 | 660 | 660 | 2,453 | 2,281 | 2,275 | 2,275 | 3,990 | 3,685 | 3 |
| 売上債権売却損 | - | - | - | - | - | - | 4,724 | 3,492 | 2,810 | 0 |
| 為替差損 | - | - | 29,084 | - | 180,430 | - | - | - | - | 161 |
| 持分法による投資損失 | - | - | - | - | 8,298 | 119,944 | 103,890 | 457,333 | 541,868 | 176 |
| 寄付金 | - | - | - | - | - | - | - | 52,000 | - | 26 |
| その他 | 11,393 | 8,826 | 2,982 | 4,208 | 2,294 | 13,666 | 1,452 | 1,701 | 5,994 | 4 |
| 売上割引 | 7,247 | 4,638 | 3,534 | 2,635 | 4,341 | 5,741 | - | - | - | - |
| 営業外費用合計 | 37,467 | 31,138 | 50,771 | 27,657 | 213,101 | 156,185 | 125,617 | 542,327 | 575,418 | 383 |
| 経常利益 | 1,002,211 | 3,533,869 | 5,345,643 | 5,715,275 | 2,310,752 | 6,104,957 | 8,063,479 | 5,917,504 | 1,010,857 | 310 |
| 特別利益 | ||||||||||
| 関係会社株式売却益 | - | - | - | - | - | - | - | - | - | 961 |
| 受取和解金 | - | - | 49,374 | 2,916 | 2,700 | 2,700 | 1,350 | 1,350 | - | - |
| 固定資産売却益 | - | 31,921 | - | - | 283 | - | 30,702 | - | - | - |
| 保険解約返戻金 | - | - | - | 15,476 | - | 4,900 | - | - | - | - |
| 投資有価証券売却益 | - | - | - | 15,633 | - | - | - | - | - | - |
| 受取補償金 | - | 36,500 | - | - | - | - | - | - | - | - |
| 特別利益合計 | - | 68,421 | 49,374 | 34,026 | 2,983 | 7,600 | 32,052 | 1,350 | - | 961 |
| 特別損失 | ||||||||||
| 棚卸資産評価損 | - | - | - | - | - | - | - | - | - | 21 |
| 債権放棄損 | - | - | - | - | - | - | - | - | - | 11 |
| 固定資産除却損 | 17,971 | 23,111 | 11,748 | 14,662 | 6,791 | 29,252 | 17,154 | 24,392 | 31,886 | 62 |
| 損失負担金 | - | - | - | - | - | - | 59,179 | 57,457 | - | - |
| のれん償却額 | - | - | - | - | - | 485,422 | - | - | - | - |
| 減損損失 | - | - | - | 35,688 | - | - | - | - | - | - |
| たな卸資産廃棄損 | - | 12,512 | - | - | - | - | - | - | - | - |
| 特別損失合計 | 17,971 | 35,623 | 11,748 | 50,350 | 6,791 | 514,675 | 76,333 | 81,849 | 31,886 | 95 |
| 税金等調整前当期純利益 | 984,240 | 3,566,666 | 5,383,269 | 5,698,950 | 2,306,944 | 5,597,882 | 8,019,198 | 5,837,005 | 978,971 | 1,176 |
| 法人税、住民税及び事業税 | 374,755 | 1,312,346 | 1,992,520 | 2,193,980 | 989,601 | 1,930,802 | 2,698,290 | 1,772,990 | 780,372 | 20 |
| 法人税等調整額 | 17,960 | -14,722 | -9,069 | -34,676 | -5,243 | -60,846 | -265,961 | 150,873 | -199,731 | 449 |
| 法人税等合計 | 392,715 | 1,297,624 | 1,983,450 | 2,159,303 | 984,357 | 1,869,955 | 2,432,329 | 1,923,864 | 580,640 | 469 |
| 当期純利益 | 591,524 | 2,269,042 | 3,399,819 | 3,539,647 | 1,322,586 | 3,727,926 | 5,586,869 | 3,913,141 | 398,330 | 706 |
| 親会社株主に帰属する当期純利益 | 591,524 | 2,269,042 | 3,399,819 | 3,539,647 | 1,322,586 | 3,727,926 | 5,586,869 | 3,913,141 | 398,330 | 706 |
| 返品調整引当金戻入額 | 128,293 | 115,189 | 107,677 | 113,589 | 107,323 | 84,779 | - | - | - | - |
| 返品調整引当金繰入額 | 115,189 | 107,677 | 113,589 | 107,323 | 84,779 | 117,829 | - | - | - | - |
| 差引売上総利益 | 9,473,475 | 12,829,529 | 15,064,408 | 17,813,512 | 14,833,354 | 23,489,528 | 25,095,665 | - | - | - |