Consolidated Statements of Income

	FY2015	FY2016	FY2017
Net sales	45,706	57,488	63,568
Cost of sales	36,421	47,156	52,166
Gross profit	9,285	10,332	11,402
Selling, general and administrative expenses	3,162	4,021	4,279
Operating income	6,123	6,310	7,122
Non-operating income
Interest and dividend income	1	1	1
Commission fee	10	7	11
Penalty income	33	10	21
Insurance income	—	7	—
Reversal of deposits received	—	60	—
Other	11	8	4
Total non-operating income	57	96	39
Non-operating expenses
Interest expenses	508	647	619
Share issuance cost	—	15	—
Commission fee	53	43	52
Other	44	3	10
Total non-operating expenses	607	709	683
Ordinary income	5,573	5,696	6,478
Extraordinary income
Gain on sales of non-current assets	28	0	29
Other	0	—	136
Total extraordinary income	28	0	165
Extraordinary losses
Loss on sales of non-current assets	0	—	0
Consumption taxes for prior period	—	791	—
Other	—	0	—
Total extraordinary losses	0	791	0
Profit before income taxes	5,602	4,905	6,644
Income taxes - current	2,406	2,148	2,369
Income taxes - deferred	(186)	(169)	(1)
Total income taxes	2,219	1,979	2,367
Profit	3,382	2,925	4,276
Profit attributable to owners of parent	3,382	2,925	4,276