(Millions of yen)
(Millions
of yen) |
2000/3 |
2001/3 |
2002/3 |
2003/3 |
2004/3 |
Net
sales |
47,805 |
78,275 |
164,294 |
165,774 |
251,226 |
Cost
of sales |
25,950 |
33,088 |
67,809 |
72,809 |
123,738 |
Gross profit |
21,855 |
45,187 |
96,485 |
92,965 |
127,488 |
Selling,
general and administrative expenses |
15,727 |
25,389 |
42,462 |
41,255 |
55,811 |
Operating income |
6,128 |
19,798 |
54,022 |
51,710 |
71,676 |
Other
income |
| Interest
income |
32 |
46 |
59 |
92 |
122 |
Dividend
income |
7 |
9 |
12 |
11 |
113 |
Gain
on investment from anonymous associations |
223 |
215 |
87 |
2 |
- |
Others |
151 |
175 |
290 |
146 |
174 |
Total
other income |
414 |
447 |
448 |
253 |
410 |
Other
expenses |
Interest
expense |
150 |
144 |
186 |
180 |
298 |
Cash
discount on sales |
60 |
98 |
216 |
283 |
358 |
Exchange
losses |
71 |
49 |
- |
47 |
229 |
Expense
relating to public offering of
shares |
109 |
- |
- |
- |
- |
New
share issuance expense |
- |
- |
263 |
- |
- |
Expense
relating to listing |
- |
140 |
- |
- |
- |
Equity
in losses of affiliated companies |
- |
8 |
- |
- |
1,835 |
Bond
issuing expenses |
- |
- |
- |
- |
643 |
Others |
127 |
42 |
37 |
430 |
391 |
Total
other expenses |
517 |
485 |
702 |
942 |
3,757 |
Ordinary income |
6,026 |
19,759 |
53,768 |
51,020 |
68,330 |
Extraordinary
income |
Gain
on sales of fixed property and
equipment |
3 |
3 |
12 |
33 |
8 |
Gain
on sales of investments securities |
- |
- |
- |
- |
51 |
Reversal
of allowance for doubtful accounts |
- |
- |
- |
133 |
- |
Gain
on reimbursement from anonymous
association |
- |
846 |
- |
- |
- |
Gain
on change in holding ratio of affiliates |
- |
53 |
- |
- |
5 |
Others |
- |
1 |
44 |
127 |
- |
Total
extraordinary income |
3 |
905 |
57 |
294 |
65 |
Extraordinary
losses |
Losses
on disposal of property, plant
and equipment |
82 |
90 |
359 |
149 |
237 |
Losses
on sale of property, plant and
equipment |
22 |
83 |
1 |
9 |
3 |
Loss
on revaluation of investments securities |
- |
- |
- |
297 |
- |
Loss
on sale of investment securities |
- |
- |
- |
- |
174 |
Losses
on disposal of inventories |
- |
128 |
- |
- |
- |
Change
in accounting standards for retirement
allowance Amortization differential |
- |
123 |
- |
- |
- |
Transfer
of allowance for doubtful accounts |
- |
132 |
- |
- |
- |
Losses
from revaluation of golf club memberships |
- |
59 |
127 |
9 |
5 |
Special
recovery response expense |
- |
- |
5,958 |
- |
- |
Restructuring
expense |
- |
- |
- |
3,711 |
- |
Cost
of voluntary recall of products |
- |
- |
- |
430 |
- |
Losses
from revaluation of investments |
- |
- |
- |
- |
35 |
Others |
- |
69 |
426 |
580 |
- |
Total
extraordinary losses |
104 |
686 |
6,874 |
4,730 |
456 |
Net
income before taxes and other adjustments
tax |
5,925 |
19,978 |
46,952 |
46,585 |
67,938 |
Income
tax, local income tax, and enterprise
tax |
3,811 |
10,287 |
24,465 |
25,625 |
42,369 |
Income
tax and other adjustments |
-375 |
-1,024 |
-1,389 |
-2,443 |
-6,989 |
Minority
shareholder income |
- |
- |
- |
337 |
363 |
Minority
shareholder loss |
9 |
33 |
30 |
- |
- |
Net income |
2,498 |
10,748 |
23,906 |
23,066 |
32,196 |
|