| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.93T | ¥1.68T | +14.6% |
| Operating Income | ¥-363.89B | ¥-194.73B | -86.9% |
| Equity Method Investment Income | ¥-2.55B | ¥1.83B | -238.9% |
| Profit Before Tax | ¥-407.89B | ¥-212.63B | -91.8% |
| Income Tax Expense | ¥-31.98B | ¥-76.80B | +58.4% |
| Net Income | ¥-375.91B | ¥-135.83B | -176.8% |
| Net Income Attributable to Owners | ¥-372.88B | ¥-133.83B | -178.6% |
| Total Comprehensive Income | ¥-305.98B | ¥-73.04B | -318.9% |
| Basic EPS | ¥-235.00 | ¥-87.62 | -168.2% |
| Diluted EPS | ¥-235.16 | ¥-87.62 | -168.4% |
| Dividend Per Share | ¥4.50 | ¥0.00 | - |
| Total Dividend Paid | ¥7.12B | ¥7.12B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥1.26T | ¥975.36B | +¥286.75B |
| Intangible Assets | ¥974.37B | ¥859.00B | +¥115.38B |
| Total Assets | ¥20.44T | ¥16.83T | +¥3.61T |
| Total Liabilities | ¥19.57T | ¥15.71T | +¥3.85T |
| Total Equity | ¥871.09B | ¥1.12T | ¥-246.20B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-257.95B | ¥582.71B | ¥-840.65B |
| Investing Cash Flow | ¥-952.41B | ¥-611.83B | ¥-340.58B |
| Financing Cash Flow | ¥1.49T | ¥1.40T | +¥84.42B |
| Cash and Cash Equivalents | ¥4.69T | ¥4.41T | +¥284.06B |
| Free Cash Flow | ¥-1.21T | - | - |
| Item | Value |
|---|---|
| ROE | -39.1% |
| ROA (Ordinary Income) | -2.2% |
| Dividend on Equity (DOE) | 0.8% |
| Book Value Per Share | ¥511.63 |
| Net Profit Margin | -19.3% |
| Debt-to-Equity Ratio | 22.46x |
| Effective Tax Rate | 7.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +14.6% |
| Operating Income YoY Change | -86.9% |
| Profit Before Tax YoY Change | -91.8% |
| Net Income YoY Change | -176.8% |
| Net Income Attributable to Owners YoY Change | -178.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.59B shares |
| Treasury Stock | 244 shares |
| Average Shares Outstanding | 1.59B shares |
| Book Value Per Share | ¥547.70 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥4.50 |
| Capital Stock | ¥294.06B | ¥289.67B | +¥4.39B |
| Capital Surplus | ¥353.79B | ¥311.97B | +¥41.82B |
| Retained Earnings | ¥-253.96B | ¥142.67B | ¥-396.63B |
| Treasury Stock | ¥-0 | ¥-0 | ¥0 |
| Shareholders' Equity | ¥813.73B | ¥1.09T | ¥-279.99B |
| Equity Ratio | 4.0% | 6.5% | -2.5% |