(Assets)

	2024	2025
Current Assets	8,326	8,034
Fixed Assets	32,453	33,570
Deferred assets	13	6
Total Assets	40,792	41,610

(Liabilities)

Current Liabilities	9,168	8,425
Fixed Liabilities	9,988	10,582
Total Liabilities	19,156	19,007

(Shareholders’ Equity)

Capital Stock	5,376	5,376
Capital Surplus	3,689	3,689
Retained Earnings	12,569	13,536
Total Shareholders’ Equity	21,636	22,603
Total Liabilities and Shareholders’ Equity	40,792	41,610

 

	FY2024	FY2025
Operating Income	36,408	40,048
Operating Expenses	34,530	38,179
Operating Profit	1,877	1,869
Non-operating Income	332	291
Non-operating Expenses	132	177
Ordinary Profit	2,078	1,983
Extraordinary Income	35	117
Extraordinary Losses	23	47
Income Before Taxes	2,090	2,053
Income Taxes	690	642
Net Income	1,400	1,410