Hephaist Co., Ltd. Quarterly Results: Standalone & Consolidated Reports

Quarterly Results

Results Snapshot

YoYQoQ

Figures in Million

Consolidate Quarterly Results

Dec'25

Sep'25

Jun'25

Mar'25

Dec'24

Sep'24

Jun'24

Net Sales

382.65

382.45

464.19

519.75

649.07

555.66

520.54

Other Operating Income

0.00

Total Operating income

382.65

382.45

464.19

519.75

649.07

555.66

520.54

Raw Material Cost

328.74

348.37

387.64

481.36

513.01

463.15

453.61

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

5.58

5.24

4.62

4.45

4.28

4.36

3.81

Selling and Distribution Expenses

109.75

126.90

126.30

109.15

112.17

112.67

121.40

Other Expenses

-0.56

-0.52

-0.46

-0.45

-0.43

-0.44

-0.38

Total Expenditure (Excl Depreciation)

438.48

475.27

513.93

590.51

625.18

575.81

575.01

Operating Profit (PBDIT) excl Other Income

-55.8

-92.8

-49.699999999999996

-70.8

23.900000000000002

-20.2

-54.5

Other Income

-7.87

-9.87

-1.37

2.96

-1.65

1.93

4.24

Operating Profit (PBDIT)

-21.56

-65.00

-8.03

-21.28

68.53

28.04

-6.14

Interest

5.58

5.24

4.62

4.45

4.28

4.36

3.81

Exceptional Items

5.28

0.43

0.97

-60.63

0.00

1.76

Gross Profit (PBDT)

53.91

34.08

76.56

38.39

136.06

92.51

66.93

Depreciation

49.63

48.93

46.83

46.52

46.29

46.27

44.09

Profit Before Tax

-71.51

-118.75

-58.51

-132.88

17.96

-22.59

-52.28

Tax

0.71

55.62

-12.96

21.16

8.86

-2.29

-14.06

Provisions and contingencies

0.00

Profit After Tax

-72.22

-174.37

-45.55

-154.04

9.10

-20.30

-38.23

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

-72.22

-174.37

-45.55

-154.04

9.10

-20.30

-38.23

Share in Profit of Associates

0.00

Minority Interest

0.00

Other related items

0.00

Consolidated Net Profit

-72.22

-174.37

-45.55

-154.04

9.10

-20.30

-38.23

Equity Capital

0.00

Face Value

0.0

Reserves

2,518.23

2,585.80

2,762.62

2,818.64

2,964.63

2,966.11

2,980.43

Earnings per share (EPS)

-11.58

-27.95

-7.3

-24.69

1.46

-3.25

-6.13

Diluted Earnings per share

-11.58

-27.95

-7.3

-24.69

1.46

-3.25

-6.13

Operating Profit Margin (Excl OI)

-16.55%

-27.21%

-11.52%

-13.61%

3.68%

-3.63%

-10.46%

Gross Profit Margin

-5.72%

-18.25%

-2.52%

-16.62%

9.9%

4.26%

-1.57%

PAT Margin

-18.87%

-45.59%

-9.81%

-29.64%

1.4%

-3.65%

-7.34%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Quarterly Analysis Highlights - QoQ

Net Sales

QoQ Growth in quarter ended Dec 2025 is 0.03% vs -17.60% in Sep 2025

Consolidate Net Profit

QoQ Growth in quarter ended Dec 2025 is 58.60% vs -283.30% in Sep 2025

Operating Profit (PBDIT) excl Other Income

QoQ Growth in quarter ended Dec 2025 is 75.14% vs -722.39% in Sep 2025

Interest

QoQ Growth in quarter ended Dec 2025 is 7.69% vs 13.04% in Sep 2025

Operating Profit Margin (Excl OI)

QoQ Growth in quarter ended Dec 2025 has improved from Sep 2025

Compare Quarterly Results Of Hephaist Co., Ltd. With

Select Peers

Figures in Million

Consolidate Quarterly Results

Change(JPY)

Change(%)

Net Sales

382.65

1,405.48

-1,022.83

-72.77%

Other Operating Income

0.00

Total Operating income

382.65

1,405.48

-1,022.83

-72.77%

Raw Material Cost

328.74

1,164.86

-836.12

-71.78%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

5.58

4.46

1.12

25.11%

Selling and Distribution Expenses

109.75

191.43

-81.68

-42.67%

Other Expenses

-0.56

-0.45

-0.11

-24.44%

Total Expenditure (Excl Depreciation)

438.48

1,356.28

-917.80

-67.67%

Operating Profit (PBDIT) excl Other Income

-55.83

49.19

-105.02

-213.50%

Other Income

-7.87

0.44

-8.31

-1,888.64%

Operating Profit (PBDIT)

-21.56

82.16

-103.72

-126.24%

Interest

5.58

4.46

1.12

25.11%

Exceptional Items

5.28

0.00

5.28

Gross Profit (PBDT)

53.91

240.62

-186.71

-77.60%

Depreciation

49.63

32.53

17.10

52.57%

Profit Before Tax

-71.51

45.17

-116.68

-258.31%

Tax

0.71

1.65

-0.94

-56.97%

Provisions and contingencies

0.00

Profit After Tax

-72.22

43.52

-115.74

-265.95%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

-72.22

43.52

-115.74

-265.95%

Share in Profit of Associates

0.00

Minority Interest

0.00

Other related items

0.00

Consolidated Net Profit

-72.22

43.52

-115.74

-265.95%

Equity Capital

0.00

Face Value

0.00

Reserves

2,518.23

1,555.36

962.87

61.91%

Earnings per share (EPS)

-11.58

3.67

-15.25

-415.53%

Diluted Earnings per share

-11.58

3.67

-15.25

-415.53%

Operating Profit Margin (Excl OI)

-16.55%

3.50%

0.00

-20.05%

Gross Profit Margin

-5.72%

5.53%

0.00

-11.25%

PAT Margin

-18.87%

3.10%

0.00

-21.97%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Quarterly - Net Sales

Net Sales 38.26 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 0.03% vs -17.60% in Sep 2025

YoY Growth in quarter ended Dec 2025 is -41.06% vs 0.92% in Dec 2024

Quarterly - Consolidate Net Profit

Consolidate Net Profit -7.22 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 58.60% vs -283.30% in Sep 2025

YoY Growth in quarter ended Dec 2025 is -893.41% vs 254.24% in Dec 2024

Quarterly - Operating Profit (PBDIT)

Operating Profit (PBDIT) -1.37 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 75.14% vs -722.39% in Sep 2025

YoY Growth in quarter ended Dec 2025 is -119.52% vs 22.30% in Dec 2024

Quarterly - Interest

Interest 0.56 Million

in Dec 2025

Figures in Million

QoQ Growth in quarter ended Dec 2025 is 7.69% vs 13.04% in Sep 2025

YoY Growth in quarter ended Dec 2025 is 30.23% vs 53.57% in Dec 2024

Quarterly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) -16.55%

in Dec 2025

Figures in %

QoQ Growth in quarter ended Dec 2025 has improved from Sep 2025

YoY Growth in quarter ended Dec 2025 has fallen from Dec 2024