| 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 | 11,605 | 17,167 | 22,644 | 25,086 | 26,841 | 30,675 | 35,673 | 41,259 |
|---|
| Cost of sales | 9,316 | 13,999 | 18,910 | 20,903 | 22,931 | 26,228 | 29,810 | 33,552 |
|---|
| Gross profit (loss) | 2,290 | 3,168 | 3,734 | 4,183 | 3,909 | 4,447 | 5,863 | 7,706 |
|---|
| Selling, general and administrative expenses | 1,693 | 2,059 | 2,524 | 2,618 | 2,544 | 2,770 | 3,253 | 3,120 |
|---|
| Operating profit (loss) | 596 | 1,109 | 1,210 | 1,565 | 1,366 | 1,677 | 2,777 | 4,587 |
|---|
| Dividend income | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
|---|
| Interest income | 0 | 0 | 0 | 0 | 0 | 0 | - | - |
|---|
| Share of profit of entities accounted for using equity method | - | - | - | - | - | - | 1 | 35 |
|---|
| Dividend income | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
|---|
| Gain on investments in investment partnerships | - | - | - | - | - | 84 | - | 73 |
|---|
| Miscellaneous income | - | - | - | - | - | - | 3 | 14 |
|---|
| Other | 2 | 2 | 6 | 2 | 3 | 14 | 0 | 0 |
|---|
| Other | 2 | 2 | 6 | 2 | 3 | 14 | 0 | 0 |
|---|
| Non-operating income | 4 | 69 | 51 | 4 | 5 | 100 | 7 | 125 |
|---|
| Non-operating income | 4 | 69 | 51 | 4 | 5 | 100 | 7 | 125 |
|---|
| Interest expenses | 68 | 73 | 97 | 185 | 325 | 285 | 319 | 355 |
|---|
| Loss on investments in investment partnerships | - | - | - | - | - | - | 16 | - |
|---|
| Commission expenses | - | - | - | - | - | - | 167 | 83 |
|---|
| Other | 3 | 3 | 9 | 18 | 17 | 5 | 3 | 13 |
|---|
| Non-operating expenses | 71 | 86 | 129 | 204 | 342 | 290 | 505 | 451 |
|---|
| Ordinary profit (loss) | 529 | 1,092 | 1,132 | 1,365 | 1,028 | 1,488 | 2,279 | 4,261 |
|---|
| Gain on sale of non-current assets | - | - | - | - | - | - | 2 | - |
|---|
| Extraordinary income | 1 | - | - | - | - | 442 | 2 | - |
|---|
| Loss on retirement of non-current assets | - | 1 | - | - | - | - | - | 1 |
|---|
| Extraordinary losses | - | 1 | - | - | - | - | - | 1 |
|---|
| Profit (loss) before income taxes | 530 | 1,091 | 1,132 | 1,365 | 1,028 | 1,930 | 2,281 | 4,260 |
|---|
| Income taxes - current | 211 | 401 | 375 | 524 | 357 | 555 | 975 | 1,455 |
|---|
| Income taxes - deferred | -10 | -7 | 1 | -27 | -16 | -49 | -156 | -77 |
|---|
| Income taxes | 201 | 394 | 377 | 498 | 342 | 507 | 819 | 1,378 |
|---|
| Profit (loss) | 329 | 697 | 755 | 867 | 686 | 1,424 | 1,461 | 2,881 |
|---|
| Profit (loss) attributable to non-controlling interests | - | - | - | - | - | - | 3 | 3 |
|---|
| Profit (loss) attributable to owners of parent | 329 | 697 | 755 | 867 | 686 | - | 1,459 | 2,879 |
|---|