Japan Asia Investment : Summary of Consolidated Financial Results for the 1st Quarter Ended June 30, 2022

Japan Asia Investment Co., Ltd.

Fund Consolidation

This document has been translated from a part of the Japanese original for reference purposes only. In the event of any discrepancy between this translated document and the Japanese original, the original shall prevail. JAIC assumes no responsibility for this translation or for direct, indirect or any other forms of damages arising from the translation.

Consolidated Financial Results

for the First Quarter Ended June 30, 2022

[Japanese Standards]

(Summary of Japanese announcement)

		August 12, 2022
Company name:	Japan Asia Investment Co., Ltd.
Listed on:	Tokyo Stock Exchange, Standard Market (Stock code: 8518)	URL: https://www.jaic-vc.co.jp/
Head office:	Tokyo
Representative:	Tetsuro Shimomura, President and CEO
Contact:	Kenji Kishimoto, Executive Officer

Tel: [phone] (main)

Scheduled date for submission of quarterly report: August 12, 2022

Scheduled date for start of payment of dividends: -

The additional materials of the Financial Results: Yes

The briefing session of the Financial Results: None

(Throughout this report, fractional amounts have been rounded down to the nearest one million yen.)

1. Consolidated business results for the first quarter ended June 30, 2022 (April 1, 2022 to June 30, 2022)

(1) Consolidated results of operations (cumulative total)

(Percentages indicate year-on-year increase or decrease)

	Operating revenue	Operating income	Ordinary income		Profit attributable to
		owners of parent
	Millions of yen	% change	Millions of yen % change	Millions of yen % change	Millions of yen % change
For three months ended	392	（22.3)	(213)	－	(257)	－	(272)	－
June 30, 2022
For three months ended	505	（18.2)	(223)	－	(276)	－	(288)	－
June 30, 2021
(Note) Comprehensive Income
For three months ended June 30, 2022: (267) millions of yen (－%)
For three months ended June 30, 2021: (327) millions of yen (－%)
	Net income per share	Diluted net income
	per share
For three months ended		Yen		Yen
	(15.40)		－
June 30, 2022
For three months ended		(16.31)		－
June 30, 2021
(2) Consolidated financial position
	Total assets	Net assets	Equity ratio		Net assets per share
	Millions of yen	Millions of yen	%			Yen
As of June 30, 2022		19,672		9,180	38.1			422.99
As of March 31, 2022		20,231		9,443	38.4			438.69
(Reference) Total shareholders' equity As of June 30, 2022: 7,488 millions of yen	As of Marc 31, 2022: 7,766 millions of yen

1

Japan Asia Investment Co., Ltd.

Fund Consolidation

2. Dividends

						Dividends per share
(Base date)		End of first quarter	End of second quarter		End of third quarter	End of year	Year
Year ended March 31,		Yen	Yen		Yen	Yen	Yen
	－	0.00			－	0.00		0.00
2022
Year ending March 31,		－
2023
Year ending March 31,			0.00			－	0.00		0.00
2023(forecast)

(Note) Revision of dividends forecast during the current quarterly period: None

3. Outlook for the fiscal year ending March 31, 2023 (from April 1, 2022 to March 31, 2023)

The overall private equity investment business conducted by the Group (including investment partnerships) is significantly affected by changing factors such as stock markets, given the characteristics of the business. In addition, it has been difficult to forecast results reasonably in the rapidly changing environment. Therefore we do not disclose the results forecast. For the convenience of investors and shareholders, however, we disclose "result forecast consolidated under the Previous Accounting Standard" even though it doesn't have enough rationality. For details, please refer to "2. Outlook for the fiscal year ending March 31, 2022 (April 1, 2022 to March 31, 2023)" on page 18 in this report.

The "result forecast consolidated under the Previous Accounting Standard" and any other forward-looking statements in this document are based upon the information currently available to JAIC at the time of writing and certain assumptions. The achievement is not promised. Various factors could cause actual results to differ materially from these result forecasts. For details, please refer to "3. Business Performance and Financial Condition (4) Result forecast consolidated under the Previous Accounting Standard" on page 19 in this report, "3. Business Performance and Financial Condition (4) Result forecast consolidated under the Previous Accounting Standard" on page 26 in "Consolidated Financial Results for the Year Ended March 31, 2022 [Japanese Standards]" disclosed on May 13, 2022 and "Notice of Revision on "Result Forecast Consolidated under the Previous Accounting Standard" for First Half of FY March 2023" disclosed on August 12, 2022.

4. Other matters

(1) Changes among significant subsidiaries (Changes among specific subsidiaries resulting in changes in the scope of consolidation): None

[New - company (company name: -) Excluded - company (company name: -)]

1. Adoption of specific accounting methods for the preparation of quarterly consolidated financial statements: None
2. Changes in accounting principles, accounting estimates and correction of prior period errors
3. 1. Changes in accounting principles due to revisions to accounting standards: None
   2. Changes other than shown in (i) above: None
   3. Changes in accounting estimates: None
   4. Correction of prior period errors: None
4. No. of shares issued and outstanding (common stock)

(i) Shares issued and outstanding at	Three months ended	17,884,392	Year ended March	17,884,392
the end of each period (including
June 30, 2022:	shares	31, 2022:	shares
treasury stock)
(ii) Shares of treasury stock at the	Three months ended	181,009	Year ended March	181,009
end of each period	June 30, 2022:	shares	31, 2022:	shares
(ii) Average number of shares	Three months ended	17,703,383	Three months ended	17,703,383
during the period (cumulative
June 30, 2022:	shares	June 30, 2021:	shares
quarterly consolidated period)

*The above quarterly financial results are not subject to a quarterly review required under the Financial Instruments and Exchange Act.

*Cautionary Statements with Respect to Forward-looking Statements and Other Notes

The additional materials of the financial results for the second quarter ended June 30, 2022 will be released on our website on August 12, 2022.

The "result forecast consolidated under the Previous Accounting Standard" and any other forward-looking statements in

2

Japan Asia Investment Co., Ltd.

Fund Consolidation

this document are based upon the information currently available to the Group at the time of writing and certain assumptions. The achievement is not promised. Various factors could cause actual results to differ materially from these result forecasts. For details, please refer to "3. Business Performance and Financial Condition (4) Result forecast consolidated under the Previous Accounting Standard" on page 19 in this report, "3. Business Performance and Financial Condition (4) Result forecast consolidated under the Previous Accounting Standard" on page 26 in "Consolidated Financial Results for the Year Ended March 31, 2022 [Japanese Standards]" disclosed on May 13, 2022 and "Notice of Revision on "Result Forecast Consolidated Under the Previous Accounting Standard" for First Half of FY March 2023" disclosed on August 12, 2022.

3

						Japan Asia Investment Co., Ltd.
							Fund Consolidation
1. Business Performance and Financial Condition
(1) Breakdown of operating revenue and operating cost
							(Millions of yen)
				For three months ended	For three months ended		For the year ended
				June 30, 2021	June 30, 2022		March 31, 2022
				(from April 1, 2021	(from April 1, 2022		(from April 1, 2021
				to June 30, 2021)	to June 30, 2022)		to March 31, 2022)
	Total operating revenue		505	392		3,204
	Management fees		30	29		117
	Proceeds of	sales of	operational	141	171		1,732
	investment securities
	Fund interests	income	and Income	326	186		1,330
	gains etc.
	Other operating revenue		6	4		24
	Total operating cost		364	290		1,971
	Cost of securities sold		124	113		887
	Investment write-offs & Provision
	for allowance for possible	28	1		160
	investment losses
	Fund interests losses etc.	208	171		914
	Other operating cost		2	3		10
	Operating gross profit		140	101		1,232
(2) Cash flows
							(Millions of yen)
				For three months ended	For three months ended		For the year ended
				June 30, 2021	June 30, 2022		March 31, 2022
				(from April 1, 2021	(from April 1, 2022		(from April 1, 2021
				to June 30, 2021)	to June 30, 2022)		to March 31, 2022)
	Cash flow from operating activities	(533)	(265)		(145)
	Cash flow from investing activities	(0)	(0)		212
	Cash flow from financing activities	(507)	(309)		(1,007)
	Cash and cash equivalents at the end	2,276	1,836		2,397
	of period

4

Japan Asia Investment Co., Ltd.

Fund Consolidation

(4) Breakdown of total assets

(Millions of yen)

As of June 30, 2021

As of June 30, 2022

As of March 31, 2022

Amount

(B)/(A)

Amount

(B)/(A)

Amount

(B)/(A)

(%)

(%)

(%)

Total assets

24,268

－

19,672

－

20,231

－

Cash and deposits

5,412

－

4,483

－

5,666

－

Property, plant and equipment

7,856

－

4,249

－

4,148

－

Operational Investment

9,513

－

9,620

－

9,538

－

Securities (A)

Allowance for Possible

(1,310)

13.8

ሺ1,523)

15.8

(1,492)

15.6

Investment Loss (B)

(5) Breakdown of Loans payable and bonds

(Millions

of yen）

As of June 30, 2021

As of June 30, 2022

As of March 31, 2022

Total of loans payable and bonds

14,325

9,324

9,521

Loans payable;

6,442

5,633

5,943

Non-consolidated base

Loans payable by project finance

and bonds ;

7,882

3,690

3,578

Consolidated projects

5