日本ライフライン
7575
日本ライフラインの決算推移
損益計算書
(単位:百万円)
2015/03 | 2016/03 | 2017/03 | 2018/03 | 2019/03 | 2020/03 | 2021/03 | 2022/03 | 2023/03 | 2024/03 | 2025/03 | |
---|---|---|---|---|---|---|---|---|---|---|---|
売上高 | 25,696 | 30,540 | 37,181 | 42,298 | 45,525 | 51,761 | 51,286 | 51,469 | 51,750 | 51,384 | 56,610 |
売上原価 | 11,739 | 13,289 | 15,182 | 15,722 | 17,703 | 22,570 | 22,622 | 22,634 | 21,855 | 20,397 | 22,419 |
売上総利益 | 13,956 | 17,250 | 21,998 | 26,576 | 27,822 | 29,191 | 28,664 | 28,835 | 29,895 | 30,986 | 34,191 |
販管費 | 12,111 | 13,550 | 14,313 | 15,904 | 17,295 | 18,756 | 18,296 | 18,861 | 19,057 | 20,094 | 21,864 |
営業利益 | 1,845 | 3,700 | 7,685 | 10,671 | 10,526 | 10,434 | 10,367 | 9,973 | 10,837 | 10,892 | 12,326 |
営業外収益 | 282 | 240 | 405 | 259 | 571 | 891 | 1,031 | 316 | 293 | 390 | 336 |
営業外費用 | 90 | 365 | 79 | 200 | 289 | 900 | 879 | 285 | 224 | 701 | 327 |
経常利益 | 2,037 | 3,574 | 8,010 | 10,730 | 10,808 | 10,425 | 10,519 | 10,005 | 10,905 | 10,581 | 12,335 |
特別利益 | 83 | 1,104 | 1 | 1 | 5 | 3 | 3 | 44 | 100 | 13 | 52 |
特別損失 | 162 | 163 | 54 | 116 | 12 | 4 | 5,982 | 8 | 1,217 | 19 | 362 |
当期純利益 | 1,124 | 2,804 | 5,350 | 7,478 | 7,723 | 7,748 | 2,000 | 7,484 | 6,891 | 7,515 | 9,317 |
貸借対照表
(単位:百万円)
2015/03 | 2016/03 | 2017/03 | 2018/03 | 2019/03 | 2020/03 | 2021/03 | 2022/03 | 2023/03 | 2024/03 | 2025/03 | |
---|---|---|---|---|---|---|---|---|---|---|---|
資産 | 33,163 | 36,165 | 40,427 | 60,980 | 67,783 | 75,000 | 72,962 | 73,197 | 74,641 | 73,509 | 75,123 |
流動資産 | 23,789 | 25,943 | 29,025 | 40,821 | 41,665 | 44,077 | 44,522 | 45,153 | 47,130 | 42,871 | 44,336 |
現金及び預金 | 2,539 | 3,737 | 6,148 | 6,732 | 8,018 | 9,555 | 13,708 | 16,058 | 18,357 | 12,669 | 11,014 |
売上債権 | 7,967 | 10,061 | 10,999 | 12,331 | 12,178 | 13,762 | 13,145 | 12,437 | 13,223 | 13,283 | 13,830 |
棚卸資産 | 9,784 | 10,584 | 10,272 | 13,579 | 17,071 | 18,187 | 15,987 | 14,850 | 13,142 | 15,154 | 17,961 |
固定資産 | 9,373 | 10,221 | 11,401 | 20,159 | 26,117 | 30,923 | 28,439 | 28,044 | 27,510 | 30,638 | 30,786 |
負債 | 17,778 | 20,274 | 19,676 | 19,890 | 21,289 | 23,594 | 21,657 | 18,629 | 18,445 | 15,406 | 15,208 |
流動負債 | 13,018 | 13,498 | 13,421 | 15,452 | 14,580 | 16,093 | 16,467 | 14,211 | 14,381 | 14,175 | 14,334 |
仕入債務 | 4,061 | 1,721 | 1,830 | 2,278 | 3,087 | 4,081 | 2,872 | 3,287 | 3,429 | 4,254 | 4,358 |
固定負債 | 4,759 | 6,776 | 6,255 | 4,438 | 6,709 | 7,500 | 5,190 | 4,418 | 4,063 | 1,231 | 874 |
純資産 | 15,385 | 15,890 | 20,750 | 41,090 | 46,493 | 51,406 | 51,304 | 54,567 | 56,195 | 58,102 | 59,914 |
利益剰余金 | 11,363 | 13,843 | 18,729 | 25,091 | 30,499 | 35,912 | 35,352 | 38,890 | 42,741 | 47,291 | 53,455 |
自己株式 | -351 | -2,301 | -2,301 | -1,691 | -1,691 | -1,263 | -1,053 | -1,496 | -2,365 | -756 | -5,784 |
キャッシュフロー計算書
(単位:百万円)
2015/03 | 2016/03 | 2017/03 | 2018/03 | 2019/03 | 2020/03 | 2021/03 | 2022/03 | 2023/03 | 2024/03 | 2025/03 | |
---|---|---|---|---|---|---|---|---|---|---|---|
営業CF | 1,245 | 916 | 6,584 | 4,450 | 7,037 | 7,096 | 11,432 | 10,246 | 11,201 | 6,918 | 9,113 |
投資CF | -1,044 | -905 | -2,255 | -9,161 | -9,964 | -4,419 | -3,731 | -1,131 | -2,461 | -4,056 | -1,801 |
財務CF | 480 | 783 | -1,895 | 11,294 | -1,783 | -1,136 | -3,720 | -6,804 | -6,476 | -8,553 | -9,040 |
フリーCF | 201 | 11 | 4,329 | -4,711 | -2,927 | 2,677 | 7,701 | 9,115 | 8,740 | 2,862 | 7,312 |