Accounts | December 2024 | December 2023 | December 2022 | ||||||
---|---|---|---|---|---|---|---|---|---|
Amount | Component Proportion Ratio | YoY | Amount | Component Proportion Ratio | YoY | Amount | Component Proportion Ratio | YoY | |
Current Assets (Total) | 654,343 | 41.8 | 21.0 | 540,757 | 39.3 | -19.8 | 673,968 | 45.4 | 34.2 |
Non-Current Assets (Total) | 910,019 | 58.2 | 9.1 | 833,987 | 60.7 | 2.9 | 810,759 | 54.6 | 13.5 |
Total Assets | 1,564,362 | 100.0 | 13.8 | 1,374,744 | 100.0 | -7.4 | 1,484,727 | 100.0 | 22.1 |
Current Liabilities (Total) | 815,557 | 52.1 | 20.3 | 677,708 | 49.3 | -14.8 | 795,630 | 53.6 | 30.9 |
Non-Current Liabilities (Total) | 333,424 | 21.3 | 1.8 | 327,536 | 23.8 | 14.9 | 285,041 | 19.2 | 7.1 |
Total Liabilities | 1,148,981 | 73.4 | 14.3 | 1,005,244 | 73.1 | -7.0 | 1,080,671 | 72.8 | 23.7 |
Equity | 11,872 | 0.8 | 0.0 | 11,872 | 0.9 | 0.0 | 11,872 | 0.8 | 0.0 |
Paid-in Capital in Excess of Par Value | 90,619 | 5.8 | 0.0 | 90,619 | 6.6 | 0.0 | 90,619 | 6.1 | 0.0 |
Retained Earnings | 119,716 | 7.7 | 16.6 | 102,675 | 7.5 | 59.2 | 64,496 | 4.3 | 238.5 |
Other Components of Equity | 193,174 | 12.3 | 17.5 | 164,334 | 12.0 | -30.7 | 237,069 | 16.0 | 7.2 |
Total Equity | 415,381 | 26.6 | 12.4 | 369,500 | 26.9 | -8.6 | 404,056 | 27.2 | 17.9 |
Accounts | December 2024 | December 2023 | December 2022 | ||||||
---|---|---|---|---|---|---|---|---|---|
Amount | Component Proportion Ratio | YoY | Amount | Component Proportion Ratio | YoY | Amount | Component Proportion Ratio | YoY | |
Sales | 3,224,779 | 100.0 | 4.9 | 3,074,242 | 100.0 | 11.9 | 2,747,692 | 100.0 | 19.9 |
Gross Profit (Loss) | 600,370 | 18.6 | 4.5 | 574,266 | 18.7 | 12.2 | 511,716 | 18.6 | 27.1 |
Operating Income (Loss) | 94,025 | 2.9 | -5.3 | 99,256 | 3.2 | 1.4 | 97,840 | 3.6 | 75.9 |
Other Non-Operating Income | 31,263 | 1.0 | -11.4 | 35,300 | 1.1 | 6.3 | 33,212 | 1.2 | 183.7 |
Other Non-Operating Expenses | -82,460 | -2.6 | -237.2 | 60,122 | 2.0 | -3.0 | 61,999 | 2.3 | 72.4 |
Net Income (Loss) | 27,405 | 0.8 | -54.1 | 59,700 | 1.9 | 14.3 | 52,243 | 1.9 | 68.0 |
Accounts | December 2024 | December 2023 | December 2022 | |||
---|---|---|---|---|---|---|
Amount | YoY | Amount | YoY | Amount | YoY | |
Net Cash Flows Provided by Operating Activities | 111,209 | -107,195 | 218,404 | 94,796 | 123,608 | -17,003 |
Net Cash Flows Provided by (Used in) Investing Activities | -40,948 | 29,769 | -70,717 | 36,942 | -107,659 | -73,482 |
Net Cash Flows Provided by (Used in) Financing Activities | 3,410 | 273,862 | -270,452 | -288,874 | 18,422 | 57,838 |
Net Increase (Decrease) in Cash and Cash Equivalents | 73,671 | 196,436 | -122,765 | -157,136 | 34,371 | -32,647 |
Cash and Cash Equivalents at January 1 | 65,772 | -122,554 | 188,326 | 34,590 | 153,736 | 68,171 |
Cash and Cash Equivalents at December 31 | 140,427 | 74,655 | 65,772 | -122,554 | 188,326 | 34,590 |