売上高
損益
EPS
利益率
コスト
損益計算書
2015-12千円 | 2016-12千円 | 2017-12千円 | 2018-12千円 | 2019-12千円 | 2020-12千円 | 2021-12千円 | 2022-12千円 | 2023-12千円 | 2024-12千円 | 2025-12千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | 5,831,918 | 6,006,253 | 6,247,728 | 8,097,794 | 8,606,562 | 9,910,737 | 12,536,705 | 14,586,153 | 13,961,048 | 14,578,068 | 14,376,961 |
| 売上原価 | 3,669,384 | 3,711,963 | 3,850,857 | 4,712,839 | 5,051,099 | 5,705,899 | 7,323,113 | 8,729,976 | 8,509,002 | 8,973,109 | 8,842,311 |
| 売上総利益 | 2,162,533 | 2,294,289 | 2,396,871 | 3,384,954 | 3,555,462 | 4,204,837 | 5,213,592 | 5,856,176 | 5,452,046 | 5,604,958 | 5,534,649 |
| 販売費及び一般管理費 | |||||||||||
| 荷造運送費 | 157,520 | 160,420 | 170,233 | 242,967 | 281,616 | 339,876 | 416,756 | 520,539 | 485,386 | 496,868 | 492,341 |
| 広告宣伝費 | 97,061 | 120,792 | 170,583 | 200,702 | 179,041 | 206,129 | 254,057 | 318,477 | 347,716 | 371,782 | 410,947 |
| 貸倒引当金繰入額 | 21 | 4 | 335 | -42 | 3,368 | 276 | 736 | -990 | 17 | 6,276 | 70 |
| 役員報酬 | 42,346 | 56,218 | 62,652 | 87,662 | 87,923 | 88,947 | 84,828 | 90,608 | 93,682 | 102,284 | 107,782 |
| 給料及び手当 | 644,425 | 617,110 | 577,402 | 794,734 | 823,906 | 844,150 | 890,800 | 979,568 | 972,679 | 971,634 | 956,124 |
| 賞与 | 84,438 | 75,455 | 92,885 | 125,896 | 147,873 | 193,091 | 265,889 | 280,153 | 235,042 | 221,467 | 229,402 |
| 賞与引当金繰入額 | 21,013 | 21,024 | 23,295 | 46,616 | 51,408 | 52,060 | 93,841 | 88,656 | 78,149 | 71,607 | 68,640 |
| 福利厚生費 | 142,066 | 132,134 | 125,829 | 174,338 | 190,298 | 203,662 | 223,057 | 245,419 | 237,834 | 238,384 | 236,886 |
| 退職給付費用 | 32,286 | 30,681 | 33,559 | 42,223 | 37,206 | 39,988 | 43,384 | 47,320 | 48,716 | 59,901 | 46,807 |
| 株式報酬費用 | - | 10,136 | 13,758 | 14,079 | 12,745 | 10,833 | 15,172 | 17,989 | 18,412 | 18,450 | 18,735 |
| 旅費及び交通費 | 46,183 | 49,409 | 51,902 | 94,878 | 96,369 | 48,927 | 41,503 | 61,875 | 83,886 | 96,462 | 94,467 |
| 賃借料 | 85,057 | 84,540 | 77,977 | 169,118 | 168,289 | 172,324 | 157,867 | 166,913 | 193,858 | 213,268 | 227,606 |
| リース料 | 17,694 | 16,336 | 15,124 | 38,729 | 39,775 | 40,619 | 41,663 | 44,464 | 42,258 | 27,254 | 24,887 |
| 減価償却費 | 96,631 | 88,780 | 89,169 | 122,162 | 108,191 | 102,746 | 118,130 | 120,457 | 122,060 | 127,142 | 137,052 |
| 研究開発費 | 38,588 | 26,091 | 47,855 | 43,156 | 44,089 | 54,577 | 54,567 | 67,764 | 52,647 | 74,027 | 72,534 |
| 株主優待引当金繰入額 | - | - | - | - | - | - | - | 21,438 | 22,704 | 16,593 | 25,212 |
| のれん償却額 | - | - | - | 65,053 | 65,053 | 65,053 | 65,053 | 65,053 | 65,053 | 65,053 | 65,053 |
| 支払手数料 | - | - | 198,832 | 148,764 | 159,315 | 144,315 | 170,086 | 192,410 | 192,386 | 237,782 | 209,631 |
| その他 | 393,533 | 380,797 | 277,888 | 379,095 | 371,582 | 410,322 | 448,045 | 471,207 | 461,308 | 473,891 | 499,524 |
| 販売費及び一般管理費合計 | 1,898,868 | 1,869,937 | 2,029,285 | 2,790,137 | 2,868,053 | 3,017,902 | 3,385,441 | 3,799,328 | 3,753,802 | 3,890,132 | 3,923,708 |
| 営業利益 | 263,665 | 424,352 | 367,585 | 594,817 | 687,408 | 1,186,935 | 1,828,150 | 2,056,848 | 1,698,243 | 1,714,826 | 1,610,940 |
| 営業外収益 | |||||||||||
| 受取利息 | 1,908 | 1,117 | 419 | 269 | 339 | 381 | 453 | 564 | 664 | 1,533 | 3,504 |
| 為替差益 | - | - | - | - | - | - | 21,108 | 21,550 | 24,523 | 7,125 | 23,808 |
| 受取手数料 | 9,259 | 10,114 | 9,269 | 9,757 | 10,403 | 11,936 | 11,490 | 14,753 | 10,792 | 9,811 | 7,832 |
| 試作品等売却代 | 11,151 | 9,073 | 14,589 | 12,456 | 11,035 | 8,673 | 11,586 | 9,715 | 8,723 | 5,437 | 4,115 |
| その他 | 10,662 | 7,497 | 9,330 | 9,613 | 11,475 | 15,717 | 15,478 | 10,899 | 15,398 | 18,272 | 16,816 |
| デリバティブ評価益 | - | - | - | 19,167 | 2,521 | - | 14,815 | 4,869 | 2,695 | - | - |
| 受取保険金 | - | - | - | - | - | 11,036 | - | 8,365 | - | - | - |
| 保険解約返戻金 | - | - | - | 14,796 | 8,957 | - | - | - | - | - | - |
| 営業外収益合計 | 32,982 | 27,802 | 33,608 | 66,061 | 44,733 | 47,744 | 74,934 | 70,718 | 62,797 | 42,180 | 56,078 |
| 営業外費用 | |||||||||||
| 支払利息 | 16,200 | 12,603 | 10,187 | 16,448 | 15,620 | 13,638 | 10,655 | 9,888 | 9,370 | 7,854 | 7,845 |
| デリバティブ評価損 | - | - | - | - | - | 11,434 | - | - | - | 2,695 | - |
| その他 | 5,048 | 5,980 | 4,410 | 1,223 | 1,564 | 1,115 | 1,650 | 1,058 | 2,478 | 2,589 | 853 |
| 支払手数料 | - | - | - | - | - | - | 2,000 | - | - | - | - |
| 為替差損 | 12,747 | 18,545 | 4,415 | 18,426 | 9,782 | 8,657 | - | - | - | - | - |
| 営業外費用合計 | 33,997 | 37,128 | 19,012 | 36,098 | 26,967 | 34,846 | 14,306 | 10,947 | 11,848 | 13,139 | 8,698 |
| 経常利益 | 262,651 | 415,026 | 382,181 | 624,780 | 705,175 | 1,199,833 | 1,888,778 | 2,116,620 | 1,749,192 | 1,743,867 | 1,658,320 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 455 | 630 | 1,974 | 1,334 | 993 | 6,830 | 619 | 3,611 | 2,510 | 1,141 | 9,989 |
| 特別利益合計 | 455 | 630 | 1,974 | 1,334 | 993 | 6,830 | 619 | 3,611 | 2,510 | 1,141 | 9,989 |
| 特別損失 | |||||||||||
| 固定資産除却損 | 657 | 22 | 955 | 0 | 1,225 | 1,945 | 1,431 | 33 | 15,110 | 2,082 | 65 |
| 損害賠償金 | - | - | - | - | - | 10,000 | 5,178 | - | - | - | - |
| 減損損失 | 662,504 | - | - | 17,026 | 6,183 | 3,492 | - | - | - | - | - |
| 店舗閉鎖損失 | - | - | - | - | - | 5,752 | - | - | - | - | - |
| 事業譲渡損 | - | 979 | - | - | - | - | - | - | - | - | - |
| 賃貸借契約解約損 | - | 1,074 | - | - | - | - | - | - | - | - | - |
| 固定資産売却損 | 36 | - | - | - | - | - | - | - | - | - | - |
| その他 | 1,255 | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 664,453 | 2,076 | 955 | 17,026 | 7,409 | 21,190 | 6,610 | 33 | 15,110 | 2,082 | 65 |
| 税金等調整前当期純利益 | -401,346 | 413,580 | 383,200 | 609,088 | 698,759 | 1,185,473 | 1,882,788 | 2,120,198 | 1,736,592 | 1,742,925 | 1,668,245 |
| 法人税、住民税及び事業税 | 137,057 | 157,013 | 140,023 | 240,360 | 241,379 | 395,734 | 632,937 | 685,345 | 543,021 | 531,917 | 506,853 |
| 法人税等調整額 | -48,688 | -16,632 | -10,864 | -33,216 | -799 | -22,052 | -74,418 | -11,810 | 6,471 | -5,781 | 2,348 |
| 法人税等合計 | 88,368 | 140,381 | 129,159 | 207,144 | 240,580 | 373,681 | 558,519 | 673,534 | 549,492 | 526,135 | 509,201 |
| 当期純利益 | - | 273,199 | 254,041 | 401,943 | 458,178 | 811,792 | 1,324,269 | 1,446,663 | 1,187,099 | 1,216,789 | 1,159,043 |
| 非支配株主に帰属する当期純利益 | - | 23 | 176 | -14 | -57 | 0 | 996 | 12,807 | 5,662 | 8,284 | 10,222 |
| 親会社株主に帰属する当期純利益 | - | 273,176 | 253,864 | 401,957 | 458,236 | 811,792 | 1,323,272 | 1,433,856 | 1,181,436 | 1,208,505 | 1,148,821 |
| 少数株主損益調整前当期純利益又は少数株主損益調整前当期純損失(△) | -489,715 | - | - | - | - | - | - | - | - | - | - |
| 少数株主損失(△) | -62,462 | - | - | - | - | - | - | - | - | - | - |
| 当期純利益又は当期純損失(△) | -427,253 | - | - | - | - | - | - | - | - | - | - |