| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.46T | ¥1.26T | +15.2% |
| Operating Income | ¥-93.85B | ¥72.75B | -229.0% |
| Equity Method Investment Income | ¥-37.71B | ¥-111.92B | +66.3% |
| Profit Before Tax | ¥-151.02B | ¥-44.56B | -238.9% |
| Income Tax Expense | ¥-35.18B | ¥-11.49B | -206.2% |
| Net Income | ¥-115.84B | ¥-33.07B | -250.3% |
| Net Income Attributable to Owners | ¥-114.20B | ¥-31.89B | -258.1% |
| Total Comprehensive Income | ¥-132.40B | ¥-42.82B | -209.2% |
| Basic EPS | ¥-84.00 | ¥-23.55 | -256.7% |
| Diluted EPS | ¥-84.00 | ¥-23.55 | -256.7% |
| Dividend Per Share | ¥4.50 | ¥0.00 | - |
| Total Dividend Paid | ¥6.10B | ¥6.10B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥684.11B | ¥376.42B | +¥307.69B |
| Intangible Assets | ¥639.59B | ¥609.45B | +¥30.14B |
| Total Assets | ¥12.52T | ¥9.17T | +¥3.36T |
| Total Liabilities | ¥11.90T | ¥8.43T | +¥3.47T |
| Total Equity | ¥629.01B | ¥737.20B | ¥-108.19B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥1.04T | ¥318.32B | +¥723.07B |
| Investing Cash Flow | ¥-303.35B | ¥-286.29B | ¥-17.06B |
| Financing Cash Flow | ¥808.11B | ¥458.34B | +¥349.77B |
| Cash and Cash Equivalents | ¥3.02T | ¥1.48T | +¥1.54T |
| Free Cash Flow | ¥738.04B | - | - |
| Item | Value |
|---|---|
| ROE | -17.0% |
| ROA (Ordinary Income) | -1.4% |
| Dividend on Equity (DOE) | 0.8% |
| Book Value Per Share | ¥446.78 |
| Net Profit Margin | -7.8% |
| Debt-to-Equity Ratio | 18.91x |
| Effective Tax Rate | 23.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +15.2% |
| Operating Income YoY Change | -57.3% |
| Profit Before Tax YoY Change | -238.9% |
| Net Income YoY Change | -250.3% |
| Net Income Attributable to Owners YoY Change | -258.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.43B shares |
| Treasury Stock | 72.07M shares |
| Average Shares Outstanding | 1.36B shares |
| Book Value Per Share | ¥461.66 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥4.50 |
| Capital Stock | ¥205.92B | ¥205.92B | ¥0 |
| Capital Surplus | ¥227.84B | ¥224.38B | +¥3.46B |
| Retained Earnings | ¥290.45B | ¥413.60B | ¥-123.15B |
| Treasury Stock | ¥-84.94B | ¥-92.31B | +¥7.36B |
| Shareholders' Equity | ¥608.74B | ¥735.67B | ¥-126.93B |
| Equity Ratio | 4.9% | 8.0% | -3.1% |