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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 営業収益 | |||||||||||
| 再生可能エネルギー関連事業収益 | 457,458 | 550,508 | 662,209 | 561,730 | 1,568,325 | 1,322,431 | 562,223 | 570,185 | 835,722 | 666,982 | 850,867 |
| 電力取引関連事業収益 | - | 276,280 | 2,888,658 | 8,067,973 | 9,723,924 | 10,004,758 | 11,309,842 | 9,444,763 | 7,910,760 | 12,855,672 | 18,670,688 |
| 小売事業収益 | - | - | - | - | - | 149,093 | 381,862 | 1,116,818 | 5,585,325 | 6,858,921 | 5,595,546 |
| アセット・マネジメント事業収益 | 1,660,290 | 2,035,300 | 2,087,255 | 1,974,352 | 100,827 | 133,619 | 148,280 | 170,416 | 186,652 | 195,661 | - |
| ディーリング事業収益 | 912,119 | 650,866 | 538,922 | 485,432 | 426,771 | 641,059 | 343,747 | 457,504 | 337,287 | 89,441 | 133,880 |
| その他の営業収益 | 5,979 | 9,879 | 8,974 | 31,220 | 112,596 | 29,352 | 23,416 | 14,523 | - | - | 7,363 |
| 営業収益合計 | 3,035,848 | 3,522,835 | 6,186,020 | 11,120,710 | 11,932,445 | 12,280,315 | 12,769,372 | 11,774,210 | 14,855,748 | 20,666,678 | 25,258,346 |
| 営業費用 | 2,747,564 | 3,313,739 | 6,019,621 | 10,960,068 | 12,098,790 | 12,017,704 | 12,241,517 | 12,525,141 | 14,175,749 | 20,843,397 | 22,622,353 |
| 営業利益又は営業損失(△) | 288,283 | 209,095 | 166,398 | 160,641 | -166,344 | 262,611 | 527,854 | -750,930 | 679,999 | -176,718 | 2,635,992 |
| 営業外収益 | |||||||||||
| 受取配当金 | - | - | - | - | - | - | 4,137 | - | - | 2,200 | 10,750 |
| 持分法による投資利益 | - | - | - | - | - | - | - | - | - | 886 | 2,462 |
| 受取保険金 | - | - | - | - | - | 13,965 | 2,300 | 26 | 29,186 | 14,228 | 58 |
| 補助金収入 | - | 6,278 | - | - | - | - | 1,750 | 1,928 | 1,560 | 201 | - |
| 違約金収入 | - | - | - | 17,997 | 27,154 | - | - | - | - | - | 14,892 |
| 投資有価証券売却益 | - | - | - | - | - | - | - | 30,572 | - | 151,255 | - |
| その他 | 1,448 | 3,229 | 927 | 5,657 | 22,693 | 20,680 | 1,282 | 3,021 | 1,130 | 1,703 | 6,096 |
| 受取手数料 | - | - | - | - | - | - | 5,040 | - | - | - | - |
| 売電収入 | - | - | - | - | 124,142 | 48,148 | - | - | - | - | - |
| 修繕引当金戻入額 | - | - | - | 15,420 | - | - | - | - | - | - | - |
| 業務受託料 | 2,222 | 1,111 | 555 | 92 | - | - | - | - | - | - | - |
| 還付消費税等 | - | - | 11,282 | - | - | - | - | - | - | - | - |
| 売電収入 | - | - | - | 21,171 | - | - | - | - | - | - | - |
| 受取利息 | 178 | 55 | 369 | - | - | - | - | - | - | - | - |
| 投資有価証券償還益 | 1,335 | 1,342 | - | - | - | - | - | - | - | - | - |
| 投資事業組合運用益 | - | 6,134 | - | - | - | - | - | - | - | - | - |
| 貸倒引当金戻入額 | 1,487 | - | - | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 6,672 | 18,151 | 13,135 | 60,339 | 173,990 | 82,793 | 14,510 | 35,548 | 31,876 | 170,474 | 34,259 |
| 営業外費用 | |||||||||||
| 支払利息 | 79,334 | 107,975 | 102,874 | 58,474 | 70,376 | 65,164 | 58,375 | 53,975 | 63,362 | 82,279 | 77,527 |
| 資金調達費用 | 49,250 | 13,973 | 53,849 | 6,309 | 4,475 | 20,593 | - | - | 36,076 | 28,923 | 38,000 |
| 支払保証料 | - | - | - | - | - | - | - | - | 23,527 | 19,685 | 9,855 |
| その他 | 2,337 | 2,181 | 15,026 | 2,963 | 17,696 | 3,479 | 4,011 | 12,370 | 12,997 | 8,919 | 10,388 |
| 持分法による投資損失 | - | - | 9,364 | 2,396 | 23,653 | 114,230 | 155,103 | 76,017 | 63,399 | - | - |
| 減価償却費 | - | - | - | 20,006 | 76,798 | 46,216 | - | - | - | - | - |
| 創立費償却 | 2,882 | 3,008 | - | - | - | - | - | - | - | - | - |
| 為替差損 | 576 | - | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 134,381 | 127,138 | 181,115 | 90,149 | 193,000 | 249,685 | 217,491 | 142,363 | 199,364 | 139,807 | 135,771 |
| 経常利益又は経常損失(△) | 160,574 | 100,108 | -1,581 | 130,831 | -185,353 | 95,719 | 324,874 | -857,746 | 512,511 | -146,051 | 2,534,481 |
| 特別利益 | |||||||||||
| 投資有価証券売却益 | - | - | - | - | 82,513 | - | 21,504 | 575,632 | - | - | 146,210 |
| 訴訟損失引当金戻入額 | - | - | - | - | - | - | - | - | - | 21,190 | - |
| 国庫補助金 | - | - | - | - | - | 100,000 | - | 20,384 | 18,702 | - | - |
| その他 | - | - | - | - | 1,800 | - | - | 17,559 | - | - | - |
| 固定資産売却益 | - | - | 338,739 | 144,669 | - | 212,203 | - | - | - | - | - |
| 関係会社株式売却益 | - | - | - | - | 944,146 | - | - | - | - | - | - |
| 新株予約権戻入益 | 2,128 | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 2,128 | - | 338,739 | 144,669 | 1,028,459 | 312,203 | 21,504 | 613,576 | 18,702 | 21,190 | 146,210 |
| 特別損失 | |||||||||||
| 貸倒引当金繰入額 | - | - | - | - | - | - | - | - | - | - | 38,018 |
| 子会社株式売却損 | - | - | - | - | - | - | - | 1,237 | - | 9,685 | - |
| 和解金 | - | - | - | - | - | - | - | - | - | - | 11,579 |
| 固定資産圧縮損 | - | - | - | - | - | 100,000 | - | 20,384 | 18,596 | - | - |
| 修繕引当金繰入額 | - | - | - | - | - | - | - | - | 13,100 | - | - |
| 投資有価証券評価損 | - | - | - | 68,882 | 70,365 | - | - | 101,466 | - | - | - |
| 固定資産除却損 | 748 | 74 | 128 | 0 | 12,962 | 14,684 | 306 | 2,093 | - | - | - |
| 災害による損失 | - | - | - | - | - | - | 11,000 | - | - | - | - |
| その他 | - | - | - | - | 13,210 | 1,590 | 442 | - | - | - | - |
| 減損損失 | - | - | 39,862 | - | 98,709 | 21,567 | - | - | - | - | - |
| 出資金評価損 | - | - | - | - | 34,432 | - | - | - | - | - | - |
| 関係会社清算損 | - | 1,495 | - | - | - | - | - | - | - | - | - |
| 関係会社株式評価損 | - | - | - | - | - | - | - | - | - | - | - |
| 債権放棄損 | - | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 748 | 1,570 | 39,990 | 68,882 | 229,680 | 137,842 | 11,749 | 125,181 | 31,696 | 9,685 | 49,598 |
| 税金等調整前当期純利益又は税金等調整前当期純損失(△) | 161,953 | 98,538 | 297,167 | 206,619 | 613,424 | 270,080 | 334,629 | -369,351 | 499,516 | -134,546 | 2,631,093 |
| 法人税、住民税及び事業税 | 3,267 | 3,693 | 42,428 | 125,961 | 268,549 | 99,495 | 177,162 | 2,798 | 93,567 | 6,914 | 705,180 |
| 法人税等調整額 | -2,193 | 30,855 | 68,156 | -146,612 | 103,153 | 38,572 | 29,117 | -24,744 | -31,851 | 3,071 | -21,896 |
| 法人税等合計 | 1,073 | 34,549 | 110,584 | -20,651 | 371,703 | 138,067 | 206,279 | -21,946 | 61,716 | 9,986 | 683,283 |
| 当期純利益又は当期純損失(△) | 160,880 | 63,988 | 186,582 | 227,270 | 241,721 | 132,012 | 128,350 | -347,405 | 437,800 | -144,532 | 1,947,809 |
| 非支配株主に帰属する当期純利益又は非支配株主に帰属する当期純損失(△) | 1,745 | 61,946 | 24,116 | 59,161 | -2,177 | 10,877 | 1,164 | 10,417 | -7,216 | 2,462 | -8,546 |
| 親会社株主に帰属する当期純利益又は親会社株主に帰属する当期純損失(△) | 159,134 | 2,042 | 162,466 | 168,109 | 243,898 | 121,135 | 127,185 | -357,822 | 445,016 | -146,994 | 1,956,355 |