| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.05T | ¥972.80B | +8.0% |
| Operating Income | ¥-51.60B | ¥-125.09B | +58.7% |
| Equity Method Investment Income | ¥-3.61B | ¥-8.80B | +58.9% |
| Profit Before Tax | ¥-43.31B | ¥-122.62B | +64.7% |
| Income Tax Expense | ¥17.80B | ¥14.35B | +24.1% |
| Net Income | ¥-61.10B | ¥-136.97B | +55.4% |
| Net Income Attributable to Owners | ¥-75.96B | ¥-139.99B | +45.7% |
| Total Comprehensive Income | ¥42.42B | ¥-45.47B | +193.3% |
| Basic EPS | ¥-35.41 | ¥-83.04 | +57.4% |
| Diluted EPS | ¥-35.41 | ¥-83.05 | +57.4% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥1.24T | ¥1.27T | ¥-31.52B |
| Intangible Assets | ¥1.12T | ¥1.02T | +¥91.00B |
| Total Assets | ¥24.83T | ¥22.63T | +¥2.20T |
| Total Liabilities | ¥23.70T | ¥21.54T | +¥2.16T |
| Total Equity | ¥1.13T | ¥1.09T | +¥40.33B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥665.68B | ¥239.78B | +¥425.90B |
| Investing Cash Flow | ¥-401.22B | ¥-203.54B | ¥-197.68B |
| Financing Cash Flow | ¥529.76B | ¥257.98B | +¥271.78B |
| Cash and Cash Equivalents | ¥5.94T | ¥5.13T | +¥814.55B |
| Free Cash Flow | ¥264.46B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | -7.2% |
| Debt-to-Equity Ratio | 21.01x |
| Effective Tax Rate | -41.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +8.0% |
| Operating Income YoY Change | +58.8% |
| Profit Before Tax YoY Change | +64.7% |
| Net Income YoY Change | +55.4% |
| Net Income Attributable to Owners YoY Change | +45.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.15B shares |
| Treasury Stock | 3K shares |
| Average Shares Outstanding | 2.15B shares |
| Book Value Per Share | ¥524.91 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Capital Stock | ¥450.14B | ¥446.77B | +¥3.38B |
| Capital Surplus | ¥546.10B | ¥541.52B | +¥4.58B |
| Retained Earnings | ¥-731.15B | ¥-643.99B | ¥-87.16B |
| Treasury Stock | ¥-2M | ¥-0 | ¥-2M |
| Shareholders' Equity | ¥860.04B | ¥836.57B | +¥23.47B |
| Equity Ratio | 3.5% | 3.7% | -0.2% |