(Assets)

	2023	2024
Current Assets	8,857	8,326
Fixed Assets	27,904	32,453
Deferred assets	16	13
Total Assets	36,778	40,792

(Liabilities)

Current Liabilities	10,017	9,168
Fixed Liabilities	7,893	9,988
Total Liabilities	17,910	19,156

(Shareholders’ Equity)

Capital Stock	5,376	5,376
Capital Surplus	3,689	3,689
Retained Earnings	9,801	12,569
Total Shareholders’ Equity	18,868	21,636
Total Liabilities and Shareholders’ Equity	36,778	40,792

 

	FY2023	FY2024
Operating Income	49,494	36,408
Operating Expenses	46,579	34,530
Operating Profit	2,915	1,877
Non-operating Income	231	332
Non-operating Expenses	159	132
Ordinary Profit	2,987	2,078
Extraordinary Income	–	35
Extraordinary Losses	31	23
Income Before Taxes	2,956	2,090
Income Taxes	890	690
Net Income	2,066	1,400