【JP:E38164】

Market cap

P/E ratio

	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024
Operating revenue	2,431	2,906	3,268	3,547	8,161
Operating expenses	2,247	2,698	3,070	3,392	8,018
Operating profit (loss)	185	208	197	155	143
Interest income	0	0	0	0	0
Dividend income	1	0	1	0	1
Insurance claim income	0	2	1	-	0
Subsidy income	-	-	-	1	-
Other	0	0	0	0	1
Compensation income	-	-	-	-	3
Non-operating income	2	13	4	3	5
Settlement income	-	-	-	2	-
Other	0	0	0	0	1
Non-operating income	2	13	4	3	5
Interest expenses	2	2	1	2	13
Commission expenses	-	-	-	-	2
Loss on valuation of investment securities	-	-	-	2	-
Other	0	0	0	0	0
Non-operating expenses	3	2	13	4	15
Ordinary profit (loss)	183	219	188	154	134
Gain on sale of non-current assets	1	-	1	2	-
Extraordinary income	1	-	1	2	-
Provision for loss on relocation	-	-	-	-	2
Impairment losses	2	-	-	-	6
Impairment losses	2	-	-	-	6
Loss on cancellation of leases	-	-	2	0	-
Loss on retirement of non-current assets	3	-	11	0	-
Other	-	-	-	-	1
Loss on cancellation of leases	-	-	2	0	-
Extraordinary losses	7	0	13	0	8
Other	-	-	-	-	1
Extraordinary losses	7	0	13	0	8
Profit (loss) before income taxes	177	219	175	156	125
Income taxes - current	63	66	67	55	121
Income taxes - deferred	-10	-2	-4	-1	-49
Income taxes	53	64	63	54	72
Profit (loss)	123	155	112	102	53
Profit (loss) attributable to owners of parent	123	155	112	102	53