| Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 |
---|
Net sales | 1,069 | 1,388 | 1,758 | 2,232 | 2,514 | 2,759 | 2,625 | 2,813 | 2,787 | 2,622 |
---|
Cost of sales | 488 | 608 | 740 | 935 | 998 | 1,052 | 972 | 1,008 | 933 | 908 |
---|
Gross profit (loss) | 581 | 781 | 1,018 | 1,297 | 1,517 | 1,707 | 1,653 | 1,805 | 1,854 | 1,713 |
---|
Selling, general and administrative expenses | 483 | 642 | 862 | 1,279 | 1,406 | 1,546 | 1,614 | 1,681 | 1,676 | 1,378 |
---|
Operating profit (loss) | 98 | 138 | 155 | 17 | 110 | 161 | 39 | 125 | 178 | 335 |
---|
Interest income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Foreign exchange gains | - | - | - | 2 | - | - | - | 3 | 3 | 3 |
---|
Gain on forgiveness of debts | - | - | - | - | 3 | - | - | - | 2 | - |
---|
Commission income | - | - | - | - | - | - | 2 | 2 | 4 | 4 |
---|
Subsidy income | - | - | - | - | - | - | - | 1 | 1 | 2 |
---|
Other | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 |
---|
Non-operating income | 1 | 1 | 1 | 7 | 4 | 8 | 5 | 8 | 10 | 11 |
---|
Interest expenses | 0 | 0 | - | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
---|
Head office relocation expenses | - | - | - | - | - | - | 3 | 15 | - | 5 |
---|
Provision of allowance for doubtful accounts | - | - | - | - | - | 8 | - | - | - | - |
---|
Commission expenses | - | - | - | - | - | - | 4 | - | - | 38 |
---|
Other | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Head office relocation expenses | - | - | - | - | - | - | 3 | 15 | - | 5 |
---|
Non-operating expenses | 0 | 19 | 1 | 1 | 8 | 14 | 18 | 16 | 1 | 44 |
---|
Ordinary profit (loss) | 98 | 120 | 156 | 23 | 107 | 155 | 26 | 117 | 187 | 302 |
---|
Gain on reversal of share acquisition rights | - | - | - | - | - | 0 | 1 | 1 | - | 4 |
---|
Gain on sale of receivables | - | - | - | - | - | - | - | - | - | 48 |
---|
Gain on sale of shares of subsidiaries and associates | - | - | - | - | - | - | - | - | - | 10 |
---|
Gain on sale of shares of subsidiaries and associates | - | - | - | - | - | - | - | - | - | 10 |
---|
Gain on sale of receivables | - | - | - | - | - | - | - | - | - | 48 |
---|
Extraordinary income | - | - | - | - | - | 0 | 1 | 1 | - | 62 |
---|
Loss on valuation of investment securities | - | - | - | - | 22 | - | - | - | - | 18 |
---|
Extraordinary losses | - | - | 23 | 1 | 22 | 0 | 122 | 2 | - | 18 |
---|
Profit (loss) before income taxes | 98 | 120 | 133 | 23 | 84 | 154 | -95 | 116 | 187 | 346 |
---|
Income taxes - current | 8 | 9 | 46 | 26 | 68 | 63 | 3 | 20 | 27 | 45 |
---|
Income taxes - deferred | - | - | -14 | 2 | -4 | 1 | 15 | -89 | 38 | 39 |
---|
Income taxes | 8 | 9 | 32 | 29 | 64 | 64 | 18 | -68 | 66 | 85 |
---|
Profit (loss) | - | 112 | 101 | -6 | 21 | 90 | -113 | 184 | 122 | 262 |
---|
Profit (loss) attributable to owners of parent | - | - | 101 | -6 | 21 | 90 | -113 | 184 | 122 | 262 |
---|