| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.07T | ¥1.92T | +7.8% |
| Operating Income | ¥-212.86B | ¥-371.61B | +42.7% |
| Equity Method Investment Income | ¥-13.73B | ¥-2.55B | -438.9% |
| Profit Before Tax | ¥-217.74B | ¥-415.61B | +47.6% |
| Income Tax Expense | ¥111.79B | ¥-35.37B | +416.1% |
| Net Income | ¥-329.54B | ¥-380.24B | +13.3% |
| Net Income Attributable to Owners | ¥-339.47B | ¥-377.22B | +10.0% |
| Total Comprehensive Income | ¥-262.20B | ¥-312.29B | +16.0% |
| Basic EPS | ¥-177.27 | ¥-237.73 | +25.4% |
| Diluted EPS | ¥-177.29 | ¥-237.89 | +25.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Total Dividend Paid | ¥7.16B | ¥7.16B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥1.27T | ¥1.26T | +¥5.72B |
| Intangible Assets | ¥1.02T | ¥954.70B | +¥69.50B |
| Total Assets | ¥22.63T | ¥20.40T | +¥2.22T |
| Total Liabilities | ¥21.54T | ¥19.55T | +¥1.98T |
| Total Equity | ¥1.09T | ¥848.71B | +¥239.01B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥724.19B | ¥-262.07B | +¥986.26B |
| Investing Cash Flow | ¥-597.42B | ¥-948.29B | +¥350.87B |
| Financing Cash Flow | ¥291.96B | ¥1.49T | ¥-1.19T |
| Cash and Cash Equivalents | ¥5.13T | ¥4.69T | +¥433.31B |
| Free Cash Flow | ¥126.78B | - | - |
| Item | Value |
|---|---|
| ROE | -41.7% |
| ROA (Ordinary Income) | -1.0% |
| Dividend on Equity (DOE) | 0.8% |
| Book Value Per Share | ¥390.53 |
| Net Profit Margin | -16.4% |
| Debt-to-Equity Ratio | 19.80x |
| Effective Tax Rate | -51.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +7.8% |
| Operating Income YoY Change | +42.7% |
| Profit Before Tax YoY Change | +47.6% |
| Net Income YoY Change | +13.3% |
| Net Income Attributable to Owners YoY Change | +10.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.14B shares |
| Treasury Stock | 384 shares |
| Average Shares Outstanding | 1.91B shares |
| Book Value Per Share | ¥507.77 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥4.50 |
| Capital Stock | ¥446.77B | ¥294.06B | +¥152.71B |
| Capital Surplus | ¥541.52B | ¥353.79B | +¥187.73B |
| Retained Earnings | ¥-643.99B | ¥-280.08B | ¥-363.91B |
| Treasury Stock | ¥-0 | ¥-0 | ¥0 |
| Shareholders' Equity | ¥836.57B | ¥791.35B | +¥45.22B |
| Equity Ratio | 3.7% | 3.9% | -0.2% |