| Mar 31,
2018 | Mar 31,
2019 | Mar 31,
2020 | Mar 31,
2021 | Mar 31,
2022 | Mar 31,
2023 | Mar 31,
2024 |
|---|
| Net sales | 757 | 1,378 | 2,559 | 3,502 | 4,216 | 5,229 | 11,519 |
|---|
| Cost of sales | 588 | 731 | 1,279 | 1,686 | 2,051 | 2,679 | 7,824 |
|---|
| Gross profit (loss) | 169 | 647 | 1,280 | 1,816 | 2,165 | 2,550 | 3,695 |
|---|
| Selling, general and administrative expenses | 644 | 817 | 1,210 | 1,398 | 1,605 | 2,433 | 2,827 |
|---|
| Operating profit (loss) | -475 | -170 | 70 | 419 | 560 | 117 | 868 |
|---|
| Interest income | 8 | 19 | 24 | 28 | 21 | 27 | 49 |
|---|
| Foreign exchange gains | - | - | - | - | 28 | 66 | 39 |
|---|
| Other | 0 | 0 | 1 | 0 | 0 | 6 | 4 |
|---|
| Non-operating income | 8 | 19 | 26 | 28 | 49 | 98 | 92 |
|---|
| Interest expenses | 8 | 13 | 23 | 26 | 21 | 37 | 736 |
|---|
| Share issuance costs | 4 | 2 | 20 | - | 33 | 0 | 62 |
|---|
| Commission expenses | - | - | - | - | - | 1,415 | 259 |
|---|
| Commission expenses | - | - | - | - | - | 1,415 | 259 |
|---|
| Share issuance costs | 4 | 2 | 20 | - | 33 | 0 | 62 |
|---|
| Other | 0 | 0 | 0 | 1 | 0 | 1 | 6 |
|---|
| Non-operating expenses | 12 | 16 | 90 | 268 | 54 | 1,454 | 1,063 |
|---|
| Ordinary profit (loss) | -479 | -167 | 6 | 179 | 556 | -1,239 | -103 |
|---|
| Subsidy income | - | - | - | - | 167 | - | 8 |
|---|
| Contribution received for construction | - | - | - | - | 71 | 19 | - |
|---|
| Extraordinary income | - | - | - | 100 | 478 | 19 | 8 |
|---|
| Loss on tax purpose reduction entry of non-current assets | - | - | - | - | 150 | - | 8 |
|---|
| Tax purpose reduction entry of contribution for construction | - | - | - | - | 71 | 19 | - |
|---|
| Impairment losses | 56 | - | - | 27 | 8 | 217 | 38 |
|---|
| Extraordinary losses | 82 | - | 7 | 65 | 237 | 237 | 46 |
|---|
| Profit (loss) before income taxes | -561 | -167 | -1 | 214 | 797 | -1,456 | -140 |
|---|
| Income taxes - current | 19 | 38 | 38 | 61 | 75 | 39 | 51 |
|---|
| Income taxes - deferred | -3 | -6 | -27 | -353 | 34 | 107 | -15 |
|---|
| Income taxes | 15 | 33 | 10 | -292 | 153 | 147 | 36 |
|---|
| Profit (loss) | -576 | -199 | -11 | 506 | 644 | -1,603 | -176 |
|---|
| Profit (loss) attributable to non-controlling interests | 2 | 15 | 2 | - | - | - | 25 |
|---|
| Profit (loss) attributable to owners of parent | -578 | -215 | -13 | 506 | 644 | -1,603 | -201 |
|---|