Financial Highlights
- Net Sales: ¥643.58B
- Operating Income: ¥30.39B
- Net Income: ¥-1.76B
- EPS: ¥-8.59
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥643.58B | ¥562.70B | +14.4% |
| Operating Income | ¥30.39B | −¥15.44B | +296.8% |
| Equity Method Investment Income | −¥936M | ¥407M | −330.0% |
| Profit Before Tax | ¥17.38B | −¥45.84B | +137.9% |
| Income Tax Expense | ¥19.13B | ¥16.04B | +19.3% |
| Net Income | −¥1.76B | −¥61.88B | +97.2% |
| Net Income Attributable to Owners | −¥18.65B | −¥73.47B | +74.6% |
| Total Comprehensive Income | ¥39.58B | −¥106.79B | +137.1% |
| Basic EPS | −¥8.59 | −¥34.08 | +74.8% |
| Diluted EPS | −¥8.60 | −¥34.09 | +74.8% |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥1.07T | ¥1.07T | +¥6.44B |
| Intangible Assets | ¥1.11T | ¥1.08T | +¥32.18B |
| Total Assets | ¥29.31T | ¥28.80T | +¥509.60B |
| Total Liabilities | ¥28.04T | ¥27.45T | +¥587.20B |
| Total Equity | ¥1.28T | ¥1.35T | −¥77.60B |
| Capital Stock | ¥461.07B | ¥459.51B | +¥1.56B |
| Capital Surplus | ¥624.93B | ¥658.46B | −¥33.53B |
| Retained Earnings | −¥1.06T | −¥1.04T | −¥19.49B |
| Treasury Stock | −¥5M | −¥5M | ¥0 |
| Shareholders' Equity | ¥901.13B | ¥992.40B | −¥91.27B |
| Equity Ratio | 3.1% | 3.4% | −0.3% |
Cash Flow Statement
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | −¥487.06B | −¥737.72B | +¥250.66B |
| Investing Cash Flow | −¥223.62B | −¥283.21B | +¥59.59B |
| Financing Cash Flow | −¥84.74B | −¥223.85B | +¥139.11B |
| Cash and Cash Equivalents | ¥5.04T | ¥5.84T | −¥795.30B |
| Free Cash Flow | −¥710.68B | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Net Profit Margin | −2.9% |
| Debt-to-Equity Ratio | 21.96x |
| Effective Tax Rate | 110.1% |
Year-over-Year Comparison
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +14.4% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.17B shares |
| Treasury Stock | 6K shares |
| Average Shares Outstanding | 2.17B shares |
| Book Value Per Share | ¥587.31 |
Segment Information
| Segment | Revenue |
|---|---|
| FinTech | ¥275.32B |
| InternetServices | ¥317.64B |
| Mobile | ¥131.16B |