| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.68T | ¥1.46T | +15.5% |
| Operating Income | ¥-194.73B | ¥-93.85B | -107.5% |
| Equity Method Investment Income | ¥1.83B | ¥-37.71B | +104.9% |
| Profit Before Tax | ¥-212.63B | ¥-151.02B | -40.8% |
| Income Tax Expense | ¥-76.80B | ¥-35.18B | -118.3% |
| Net Income | ¥-135.83B | ¥-115.84B | -17.3% |
| Net Income Attributable to Owners | ¥-133.83B | ¥-114.20B | -17.2% |
| Total Comprehensive Income | ¥-73.04B | ¥-132.40B | +44.8% |
| Basic EPS | ¥-87.62 | ¥-84.00 | -4.3% |
| Diluted EPS | ¥-87.62 | ¥-84.00 | -4.3% |
| Dividend Per Share | ¥4.50 | ¥0.00 | - |
| Total Dividend Paid | ¥6.13B | ¥6.13B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥975.36B | ¥684.11B | +¥291.25B |
| Intangible Assets | ¥859.00B | ¥639.59B | +¥219.41B |
| Total Assets | ¥16.83T | ¥12.52T | +¥4.31T |
| Total Liabilities | ¥15.71T | ¥11.90T | +¥3.82T |
| Total Equity | ¥1.12T | ¥629.01B | +¥488.28B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥582.71B | ¥1.04T | ¥-458.68B |
| Investing Cash Flow | ¥-611.83B | ¥-303.35B | ¥-308.48B |
| Financing Cash Flow | ¥1.40T | ¥808.11B | +¥594.16B |
| Cash and Cash Equivalents | ¥4.41T | ¥3.02T | +¥1.39T |
| Free Cash Flow | ¥-29.12B | - | - |
| Item | Value |
|---|---|
| ROE | -15.7% |
| ROA (Ordinary Income) | -1.4% |
| Dividend on Equity (DOE) | 0.9% |
| Book Value Per Share | ¥691.47 |
| Net Profit Margin | -8.0% |
| Debt-to-Equity Ratio | 14.06x |
| Effective Tax Rate | 36.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +15.5% |
| Operating Income YoY Change | -107.5% |
| Profit Before Tax YoY Change | -40.8% |
| Net Income YoY Change | -17.3% |
| Net Income Attributable to Owners YoY Change | -17.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.58B shares |
| Treasury Stock | 234 shares |
| Average Shares Outstanding | 1.53B shares |
| Book Value Per Share | ¥706.37 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥4.50 |
| Capital Stock | ¥289.67B | ¥205.92B | +¥83.75B |
| Capital Surplus | ¥311.97B | ¥227.84B | +¥84.13B |
| Retained Earnings | ¥142.67B | ¥290.45B | ¥-147.78B |
| Treasury Stock | ¥-0 | ¥-84.94B | +¥84.94B |
| Shareholders' Equity | ¥1.09T | ¥608.74B | +¥484.98B |
| Equity Ratio | 6.5% | 4.9% | +1.6% |