| - Investors Guides - |
| |
| Financial Statement with Consolidation |
| (¥Thousands) |
| Fiscal year ended |
99/12 |
00/12 |
01/12 |
02/12 |
03/12 |
04/12 |
05/12 |
Net sales |
1,225,553 |
3,924,352 |
5,818,904 |
4,897,544 |
4,029,785 |
4,467,172 |
4,208,785 |
Cost of sales |
622,129 |
2,568,377 |
3,936,068 |
3,261,293 |
2,829,611 |
3,218,789 |
2,757,326 |
Gross profits |
603,423 |
1,355,975 |
1,882,835 |
1,636,251 |
1,200,173 |
1,248,383 |
1,451,458 |
| Reserve for returned unsold goods transfer amount |
- |
- |
- |
- |
- |
- |
103,625 |
| Reserve for returned unsold goods entrance amount |
- |
- |
- |
- |
- |
- |
61,741 |
Selling, general and administrative expenses |
357,188 |
972,516 |
1,405,098 |
1,439,481 |
1,417,465 |
1,424,182 |
2,169,784 |
Operating income |
246,234 |
383,458 |
477,737 |
196,769 |
217,291 |
175,798 |
760,210 |
Non-operating income |
6,288 |
41,792 |
351,179 |
151,040 |
76,105 |
128,100 |
1,194,727 |
Interest income |
2,605 |
3,606 |
22,873 |
54,943 |
35,015 |
30,944 |
39,477 |
| Gain from sales of investments in securities |
- |
19,158 |
- |
8,995 |
33,900 |
31,988 |
128,331 |
| Exchange gains net option value |
- |
- |
244,105 |
65,647 |
- |
45,483 |
58,356 |
| |
|
|
|
|
|
|
938,310 |
Other non-operating income |
3,682 |
19,027 |
25,484 |
21,454 |
7,189 |
19,683 |
30,251 |
Non-operating expenses |
175,631 |
32,522 |
19,755 |
130,534 |
543,709 |
256,023 |
87,570 |
Interest expenses |
1,398 |
1,712 |
30 |
- |
- |
- |
1,694 |
Valuation losses of investments in securities |
7,632 |
- |
- |
- |
- |
- |
- |
Foreign exchange losses |
165,167 |
4,850 |
- |
- |
18,758 |
- |
- |
Issuing expenses on new shares |
232 |
4,230 |
15,991 |
- |
- |
- |
21,921 |
| Loss from option evaluation |
- |
- |
- |
128,246 |
518,310 |
247,077 |
- |
Other non-operating expenses |
1,199 |
21,728 |
3,733 |
2,288 |
6,639 |
8,945 |
21,921 |
Ordinary income |
76,892 |
392,728 |
809,161 |
217,272 |
684,895 |
303,721 |
346,946 |
| Extraordinary gain |
|
|
|
|
115,546 |
4,640 |
2,566 |
Extraordinary losses |
- |
71,510 |
25,733 |
14,154 |
640 |
41,563 |
204,543 |
Income before income taxes |
76,892 |
321,218 |
786,042 |
203,354 |
569,988 |
340,644 |
144,969 |
Income, inhabitant and business taxes |
65,324 |
225,317 |
368,171 |
51,364 |
26,805 |
49,251 |
32,277 |
| Reversal of accrued corporate income taxes |
|
|
|
|
16,836 |
- |
- |
Deferred income taxes |
26,097 |
72,356 |
52,885 |
26,827 |
252,706 |
347,961 |
12,506 |
Minority interest in income of consolidated companies |
6,161 |
- |
- |
- |
- |
- |
- |
| Net income |
31,504 |
168,257 |
470,756 |
125,163 |
327,251 |
737,857 |
100,185 |
|
|
| |
|