| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.62T | ¥1.49T | +8.5% |
| Operating Income | ¥-51.07B | ¥-179.58B | +71.6% |
| Equity Method Investment Income | ¥-6.97B | ¥-11.02B | +36.7% |
| Profit Before Tax | ¥-98.08B | ¥-180.44B | +45.6% |
| Income Tax Expense | ¥29.06B | ¥21.94B | +32.4% |
| Net Income | ¥-127.14B | ¥-202.39B | +37.2% |
| Net Income Attributable to Owners | ¥-150.36B | ¥-208.45B | +27.9% |
| Total Comprehensive Income | ¥-119.34B | ¥-89.93B | -32.7% |
| Basic EPS | ¥-70.04 | ¥-113.37 | +38.2% |
| Diluted EPS | ¥-70.04 | ¥-113.38 | +38.2% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥1.21T | ¥1.27T | ¥-59.31B |
| Intangible Assets | ¥1.05T | ¥1.02T | +¥25.20B |
| Total Assets | ¥24.88T | ¥22.63T | +¥2.25T |
| Total Liabilities | ¥23.91T | ¥21.54T | +¥2.37T |
| Total Equity | ¥970.60B | ¥1.09T | ¥-117.12B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥819.50B | ¥161.66B | +¥657.84B |
| Investing Cash Flow | ¥-766.95B | ¥-348.54B | ¥-418.42B |
| Financing Cash Flow | ¥701.53B | ¥174.20B | +¥527.33B |
| Cash and Cash Equivalents | ¥5.89T | ¥5.13T | +¥759.20B |
| Free Cash Flow | ¥52.55B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | -9.3% |
| Debt-to-Equity Ratio | 24.63x |
| Effective Tax Rate | -29.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +8.5% |
| Operating Income YoY Change | +71.6% |
| Profit Before Tax YoY Change | +45.6% |
| Net Income YoY Change | +37.2% |
| Net Income Attributable to Owners YoY Change | +27.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.15B shares |
| Treasury Stock | 4K shares |
| Average Shares Outstanding | 2.15B shares |
| Book Value Per Share | ¥451.12 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Capital Stock | ¥451.29B | ¥446.77B | +¥4.53B |
| Capital Surplus | ¥549.02B | ¥541.52B | +¥7.50B |
| Retained Earnings | ¥-806.19B | ¥-643.99B | ¥-162.20B |
| Treasury Stock | ¥-3M | ¥-0 | ¥-3M |
| Shareholders' Equity | ¥695.98B | ¥836.57B | ¥-140.59B |
| Equity Ratio | 2.8% | 3.7% | -0.9% |