EX-99.1 2 ef20021723_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 The following information was originally prepared and published by GNI Group Ltd. in Japanese as it contains timely disclosure materials to be submitted to the Tokyo Stock Exchange. This English summary translation is for reference purposes only. To the extent there is any discrepancy between this English translation and the original Japanese version, please refer to the Japanese version. The following information was prepared in accordance with International Financial Reporting Standards (“IFRS”).

Consolidated Financial Results for FY2023 (IFRS)
February 14, 2024

Company Name:
GNI Group Ltd.
Tokyo Stock Exchange
Stock Code:
2160
URL https://www.gnipharma.com
Representative:
Ying Luo, Director, Representative Executive Officer, President, and CEO
 
Inquiries:
Toshiya Kitagawa, Executive Officer, CFO
TEL: +81-3-6214-3600
Annual General Shareholder Meeting Date
March 28, 2024
Annual financial report (Yuho) disclosure date:
March 29, 2024
Supplementary materials prepared for financial results:
Yes
Financial result briefing meeting:
Yes (For institutional investors and analysts)

(Amounts of less than one million yen are rounded down)
1.  Consolidated Financial Results for FY2023 (January to December)
(1) Consolidated Operating Results
(Percentages are shown as year-on-year changes)

 
Revenue
Operating profit
Profit before tax
Profit for the year
Profit attributable
to owners of the
parent
Total comprehensive income for the year
 
Million yen
%
Million yen
%
Million yen
%
Million yen
%
Million yen
%
Million yen
%
FY2023
26,010
49.3
13,108
851.3
12,612
-
9,504
-
8,094
-
10,662
-
FY2022
17,418
37.3
1,377
(15.2)
767
(30.6)
(868)
-
388
(63.5)
187
(88.1)

   
Basic earnings
per share
 
Diluted earnings
per share
 
Ratio of profit for
the year to equity
attributable to
owners of the parent
 
Ratio of profit before tax to total assets
 
Ratio of operating profit to revenue
 
   
Yen
 
Yen
 
%
 
%
 
%
 
 
FY2023
169.50
 
165.56
 
29.6
 
26.2
 
50.4
 
 
FY2022
8.19
 
8.11
 
2.0
 
2.4
 
7.9
 

(2) Consolidated Financial Position
   
Total assets
Total equity
Total equity
attributable to
owners of the parent
Ratio of total equity
attributable to
owners of the parent
to total assets
 
Total equity
attributable to
owners of the
parent per share
 
   
Million yen
 
Million yen
 
Million yen
 
%
 
Yen
 
 
FY2023
62,394
 
36,052
 
33,794
 
54.2
 
678.01
 
 
FY2022
33,906
 
19,810
 
20,969
 
61.8
 
441.59
 

(3) Consolidated Cash Flows
   
Cash flows from operating activities
 
Cash flows from investing activities
 
Cash flows from financing activities
 
Cash and cash equivalents as of the end of period
 
   
Million yen
 
Million yen
 
Million yen
 
Million yen
 
 
FY2023
6,549
 
(6,842)
 
10,686
 
21,633
 
 
FY2022
393
 
(4,116)
 
(646)
 
11,049
 

- 1 -

2. Dividends
 
Dividends per share
Total amount of dividends
Dividend payout ratio
(consolidated)
Ratio of dividend to total equity attributable to owners of the parent
(consolidated)
 
Q1-end
Q2-end
Q3-end
Year-End
Total
 
Yen
Yen
Yen
Yen
Yen
Million yen
%
%
FY2022
-
-
-
0.00
0.00
-
-
-
FY2023
-
-
-
0.00
0.00
-
-
-
FY2024 (Forecast)
-
-
-
0.00
0.00
 
-
 

3. Consolidated Earnings Forecasts for FY2024 (January to December)
(Percentages are shown as year-on-year changes)
 
Revenue
Operating profit
Profit before tax
Profit for the year
Profit attributable
to owners of the
parent
Basic earnings
per share
 
Million yen
%
Million yen
%
Million yen
%
Million yen
%
Million yen
%
Yen
FY2024
39,566
52.1
16,286
24.2
15,552
23.3
12,287
29.3
7,058
(12.8)
141.60
 For details regrading the performance forecasts above, please refer to the attached document “1. Analysis of Operating Results and Financial Position (5) Outlook for the fiscal year ended December 31,2024”

Notes:
(1)   Changes in Significant Subsidiaries during the Period under Review: Yes
(Changes in specified subsidiaries resulting in a change in the scope of consolidation)
New: Gyre Therapeutics, Inc., Berkeley Biologics LLC
Excluded: N.A.
(2)   Changes in Accounting Policies and Changes in Accounting Estimates
      Changes in accounting policies that are required under IFRS: N.A.
      Changes in accounting policies other than : N.A.
      Changes in accounting estimates: N.A.
(3)   Number of Shares Issued (Common Stock)
      Number of shares issued as of the end of the period (including treasury stock)
 
FY2023
49,857,243 shares
   
FY2022
47,487,843 shares
 
      Number of treasury stock as of the end of the period
 
FY2023
13,526 shares
   
FY2022
1,391 shares
 
      Average number of shares for the period
 
FY2023
47,752,120 shares
   
FY2022
47,473,964 shares
 

* This consolidated financial report is not subject to audit procedures by certified public accountants or an auditing firm.

* Explanation Concerning the Proper Use of Financial Results Forecasts and Other Relevant Specific Items
Forward-looking statements including earnings forecasts contained in this report are based on currently available information and management’s assumptions and beliefs regarding uncertainties that may impact future earnings forecasts. The Company cautions readers that actual results may differ materially from forecasts due to a variety of factors. For the assumptions that underpin financial results forecasts as well as other related items, please refer to “1. (5) Outlook for the fiscal year ending December 31, 2024.”
The Group is planning to conduct a corporate presentation meeting for institutional investors and analysts on February 20, 2024. The presentation material for the meeting will be disclosed in advance, and the contents of the Q&A session, among other details, will be promptly disclosed after the meeting.

* Please note that "-" is used YoY change ratios, if either or both the current period (this quarter) and the previous period (same quarter of the previous year) is negative, or if the change ratio is above 1,000%.

- 2 -

Contents

1.
Analysis of Operating Results and Financial Position
2
 
(1)
Analysis of operating results
2
 
(2)
Analysis of financial position
4
 
(3)
Analysis of cash flows
4
 
(4)
Research and development activities
5
 
(5)
Outlook for the fiscal year ended December 31, 2024
6
2.
Basic Policy on the Selection of Accounting Standards
6
3.
Consolidated Financial Statements and Notes
7
 
(1)
Consolidated statements of financial position
7
 
(2)
Consolidated statements of income and consolidated statements of comprehensive income
9
 
(3)
Consolidated statements of changes in equity
11
 
(4)
Consolidated statements of cash flows
13
 
(5)
Notes to consolidated financial statements
14
   
(Notes related to going concern assumptions)
14
   
(Basis of preparation)
14
   
(Segment information)
14
   
(Earnings per share)
18
   
(Important subsequent events)
19

- 3 -

1.     Analysis of Operating Results and Financial Position

(1)    Analysis of operating results
In 2023, the global economy experienced a relaxation of the stringent measures related to the COVID-19 infection, leading to a return to stability. However, geopolitical risks, such as the intensification of the situation in the Middle East, increased, creating an unpredictable environment.

The Japanese economy has also demonstrated a certain level of stabilization as the impact of the COVID-19 infection subsides, and towards the year-end, positive factors such as the Nikkei Stock Average reaching its highest level since the bubble era have been observed; however, inflation has arisen due to the yen’s depreciation, and addressing the gap with income increases is being highlighted as a significant challenge.

On the other hand, in the biotechnology sector to which our company belongs and in the TSE Growth Market, an overall challenging situation has been persisting due to growing concerns about future domestic interest rate hikes.

Despite these circumstances, GNI Group Ltd. (“the Company” or “we”) and its affiliated companies (“the Group”) have achieved significant increases in revenue and profit, recording all-time highs in revenue, operating profit, and net profit. Several projects that the Group has been actively pursuing as a foundation for future business development have also yielded important results.

In the Pharmaceutical Segment, Beijing Continent Pharmaceutical Co., Ltd. (BC), a major subsidiary of the Group, continued to see strong sales of its main product, ETUARY®, contributing significantly to the increase in revenue. In addition, as disclosed on October 26, 2023, BC has significantly accelerated the schedule for patient enrollment in the Phase III clinical trial of its promising next-generation core product, F351 (generic name: Hydronidone), in China, completing it ahead of the initially planned timeframe for 2023, and BC is actively collecting data. Furthermore, as announced on October 31, 2023, BC successfully concluded a transaction with Catalyst Biosciences, Inc. (“CBIO”), a company listed on the U.S. Nasdaq market. CBIO has subsequently changed its name to Gyre Therapeutics, Inc. (“GYRE”) and is actively preparing to file an IND (Investigational New Drug) application for the Phase II clinical trial for metabolic dysfunction-associated steatohepatitis (MASH: The disease name, Metabolic Dysfunction Associated Steatohepatitis, was formerly known as NASH [Non-Alcoholic Steatohepatitis].) in the United States in 2024. In addition, to leverage the established sales network in China, BC has commenced the development and sale of other generic orphan drugs.

Additionally, our U.S. subsidiary, Cullgen Inc. (“Cullgen”), which is advancing research and development utilizing its unique targeted protein degradation technology through its facilities in the United States and China, successfully secured $35 million in funding with AstraZeneca-CICC Fund as the lead investor, as disclosed on May 9, 2023. Furthermore, as disclosed on June 15, 2023, Cullgen entered into a partnership with Astellas Pharma Inc. (“Astellas Pharma”) for the innovative development of protein degraders and is actively advancing the research. This collaboration not only resulted in an upfront fee of $35 million but also secured a stable source of monthly revenue, leading to Cullgen achieving profitability in IFRS. Cullgen could receive up to $1.9 billion in total compensation from this collaboration. In line with the disclosure from July 31, 2023, the company is progressing with Phase I/II clinical trials for its TRK degrader, an oncology drug candidate, in China. For several other programs, Cullgen is actively progressing research and development to apply for clinical trial approval.

With regards to the Medical Device Segment, our subsidiaries’ performance remains robust, led by Berkeley Advanced Biomaterials LLC (“BAB”), which is engaged in the biomaterials business in the United States. As disclosed on September 19 and November 10, 2023, the Group acquired a portion of the orthobiologics business from Elutia Inc., a company listed on the U.S. Nasdaq market, and is actively working on the expansion of this business.

As disclosed on November 20, 2023, CVI Investments, Inc. (“CVI”) exercised all the 46th and 47th warrants, and in addition, the Company repurchased and cancelled the 48th warrants allocated to CVI. As a result, the Company has secured funds for further growth and eliminated concerns about the potential dilution of approximately 9% of the outstanding shares.

      Operating results by segment
Pharmaceutical Segment
For fiscal year 2023, our main subsidiary BC continued to achieve record-high revenue in the local currency for its main product, ETUARY®, showing robust revenue growth in China. In addition, Cullgen’s partnership with Astellas Pharma on the development of protein degraders contributed significantly, with an upfront payment of 35 million US dollars and monthly revenue from joint development expenses. For the current consolidated fiscal year in the pharmaceutical segment, revenue and segment profit were JPY 22.9 billion up 53.3% YoY, and JPY12.0 billion, up 2,687.3% YoY, respectively.

- 4 -

Medical Device Segment
Our Medical Devices Segment also demonstrated robust performance. As previously disclosed on September 19 and November 10, 2023, the Group acquired a portion of the orthobiologics business from Elutia Inc, a Nasdaq-listed company. Revenue and segment income amounted to JPY 3.0 billion, up 21.3% YoY, and JPY 1.0 billion, up 14.3% YoY, respectively.

      Selling, General and Administrative Expenses; Research and Development Expenses
Thousand yen

   
FY2022
 
FY2023
 
Difference
 
 
Selling, general and administrative expenses
(10,965,656)
 
(15,292,839)
 
(4,327,182)
 
 
Personnel expenses
(3,636,074)
 
(5,318,748)
 
(1,682,673)
 
 
Research and development expenses
(2,545,455)
 
(2,557,803)
 
(12,347)
 

Selling, general and administrative (SG&A) expenses in JPY terms for 2023 were JPY 15.2 billion, up 39.5% YoY. The increase in SG&A expenses comes mainly from such factors as increased sales and marketing expenses due to the expansion of the sales structure at BC, legal expenses related to CBIO transaction, and increased miscellaneous expenses at GYRE after the completion of the transaction.

Research and Development expenses in JPY terms for 2023 were JPY 2.5 billion, up 0.5% YoY, driven by the progress in research and development at BC and Cullgen in China. BC's research and development expenses include costs related to the development of new pipelines as well as the commercialization of other generic orphan drugs.

      Finance Income and Finance Costs
Thousand yen
   
FY2022
 
FY2023
 
Difference
 
 
Finance income
259,835
 
771,527
 
511,692
 
 
Finance costs
(869,887)
 
(1,250,685)
 
(380,798)
 

Finance income
In 2023, the Group recorded finance income of JPY 771 million, up 196.9% YoY caused mainly by currency translation from depreciating Japanese yen.

Finance costs
In 2023, the Group recorded finance costs of JPY 1,250 million, up 43.8% YoY. These finance costs come from non-cash accrual of interest expenses related to financing activities at Cullgen.

- 5 -

(2)    Analysis of financial position

Summary of Consolidated Financial Position
Thousand yen
   
As of December 31, 2022
 
As of December 31, 2023
 
Difference
 
 
Total assets
33,906,981
 
62,394,370
 
28,487,388
 
 
Total liabilities
14,096,013
 
26,341,592
 
12,245,578
 
 
Total equity
19,810,968
 
36,052,778
 
16,241,809
 

Total assets
As of 2023 end, the total assets stood at JPY 62.3 billion, a 84.0% increase compared to the previous fiscal year end. This increase primarily comes from increases in cash and cash equivalents due to increased business activities and in goodwill due to M&A activities.

Total liabilities
As of 2023 end, the total liabilities stood at JPY 26.3 billion, a 86.9% increase compared to the previous fiscal year end. This increase was due to non-cash interest expenses related to Cullgen’s funding.

Total equity
As of 2023 end, the total equity stood at JPY36.0 billion, a 82.0% increase compared to the previous fiscal year end. The increase was mainly due to the increase in retained earnings coming from the increases in revenue, capital stock and capital surplus resulting from the exercise of warrants.

(3)    Analysis of cash flows

Summary of Consolidated Cash Flows
Thousand yen
   
FY2022
 
FY2023
 
Difference
 
 
Cash flows from operating activities
393,320
 
6,549,337
 
6,156,016
 
 
Cash flows from investing activities
(4,116,163)
 
(6,842,661)
 
(2,726,498)
 
 
Cash flows from financing activities
(646,327)
 
10,686,556
 
11,332,883
 

Cash flows from operating activities
The cash flow from operating activities came to JPY 6.5 billion in 2023, a 1,565.1% increase YoY. The main drivers are BC’s robust sales growth and Cullgen’s collaboration contract with Astellas Pharma.

Cash flows from investing activities
The cash flow from investing activities came to negative JPY 6.8 billion in 2023, a 66.2% YoY increase. The major sources of the increase are investments related to acquisitions and a purchase of long-term deposits.

Cash flows from financing activities
The cash flow from financing activities came to positive JPY 10.6 billion in 2023 vs negative JPY 0.6 billion in 2022. This is mainly due to an increase in income from the issuance of new shares through the exercise of warrants and from Cullgen’s Series C preferred share issuance.

- 6 -

(4)    Research and development activities

[Research Activities]
The Group’s drug discovery research aims to develop innovative new development candidate compounds (NCE), mainly in Cullgen. Cullgen is pursuing R&D to expand its drug discovery pipeline, which includes several new compounds targeting enzymes and non-enzymes for oncology, pain and autoimmune diseases.

As disclosed on June 15, 2023, Cullgen entered into a joint research and exclusive option contract with Astellas Pharma for the creation of innovative protein degraders. In this strategic alliance, the two companies will combine Cullgen’s proprietary technological platform uSMITE™ featuring novel E3 Ligands with the drug discovery and commercialization capabilities of Astellas Pharma, with the aim of creating several targeted protein degraders. Cullgen and Astellas Pharma will conduct joint research to identify clinical development candidates, and Astellas Pharma will be responsible for development and commercialization of the resulting degraders. Cullgen is making steady progress in the joint research with Astellas Pharma, including the lead program, a protein degrader for a cell-cycle protein identified by Astellas Pharma for the treatment of breast cancer and other solid cancers.

[Development Activities]
ETUARY® [Chinese: 艾思瑞® , (Generic name: Pirfenidone)] by BC
BC is conducting clinical trials to expand the indications of ETUARY® to the following diseases, but currently we are prioritizing the clinical development of F351.

Diabetic Kidney Disease (DKD): Phase I completed, discussing further steps with Chinese authorities.
Connective Tissue Diseases Associated Interstitial Lung Disease (CTD-ILD: SSc-ILD and DM-ILD): Phase III clinical trial ongoing.
Pneumoconiosis (PD): Phase III clinical trial ongoing.

F351 (Generic Name: Hydronidone) by BC and GYRE
F351 is a crucial drug candidate for the treatment of liver fibrosis in our pharmaceutical portfolio, playing a significant role in our strategy to expand clinical development activities into major global pharmaceutical markets. F351, a derivative of ETUARY®, is a novel compound that inhibits the proliferation of hepatic stellate cells, which play a vital role in organ fibrosis, and blocks the TGF-β signaling pathway.

As disclosed on March 17, 2021, F351 has been recognized by Chinese authorities as a breakthrough therapeutic drug for liver fibrosis. This allows for prioritized discussions with regulatory authorities and the advancement of clinical trials based on the results of these discussions.

As announced on January 17, 2022, BC initiated Phase III clinical trials for F351 in China. Furthermore, as disclosed on October 26, 2023, BC significantly accelerated the schedule for patient enrollment in the Phase III clinical trial, completing the enrollment ahead of the initial plan of 2023 end. Currently, BC is diligently collecting data.

In the United States, GYRE is actively preparing to file an IND (Investigational New Drug) application to U.S. regulatory authorities for the Phase II clinical trial for Metabolic Dysfunction Associated Steatohepatitis (MASH) in 2024. As of now, there are no approved products for the treatment of MASH in Japan, the United States, or Europe.

F573 (for Acute liver failure [ALF] and Acute on chronic liver failure [ACLF]) by BC
F573, as the third drug candidate following ETUARY® and F351, is a di-peptide compound with the potential to strongly inhibit caspases. It is expected to be effective against apoptosis and inflammatory reactions associated with Acute Liver Failure (ALF) and Acute-on-Chronic Liver Failure (ACLF). As disclosed on March 28, 2023, F573 is in the Phase II clinical trial.

CG001419 (TRK degrader) by Cullgen
CG001419 is an oral agent utilizing the industry’s first selective and potent targeted protein degrader for cancers with neurotrophic tyrosine receptor kinase (NTRK) fusion genes or TRK overexpression (commonly seen in many solid cancers including non-small cell lung cancer, breast cancer, and pancreatic cancer). As disclosed on July 31, 2023, Cullgen initiated its first clinical trial (Phase I/II) for the TRK degrader in China.

- 7 -

Other generic orphan drugs - BC
BC licensed in the rights to Avatrombopag Maleate tablets and Fingolimod Hydrochloride capsules for the treatment of thrombocytopenia caused by chronic liver diseases and multiple sclerosis, respectively, and is preparing for their commercialization as other generic orphan drugs in China.

(5) Outlook for the fiscal year ended December 31, 2024
In the fiscal year 2024, we anticipate a steady performance in both revenue and profit for the Group’s core business, the Pharmaceutical Segment, following the trend observed in 2023. BC continues to expand the sales of ETUARY® in China and is expected it to continue leading the Group. Additionally, we anticipate smooth progress in research and development at Cullgen.

In the Medical Device Segment, we expect the orthobiologics business acquired in the United States, in conjunction with the existing business at BAB, to contribute even more significantly to the business performance of the Group.

2.     Basic Policy on the Selection of Accounting Standards
GNI Group applies International Financial Reporting Standards [IFRS].

- 8 -

3.     Consolidated Financial Statements and Notes
(1)    Consolidated statements of financial position
Thousand yen
 
 
FY2022
(As of Dec 31, 2022)
   
FY2023
(As of Dec 31, 2023)
 
Assets
           
Non-current assets
           
Property, plant and equipment
   
3,951,217
     
5,238,673
 
Right-of-use assets
   
755,167
     
814,513
 
Goodwill
   
6,047,721
     
17,261,275
 
Intangible assets
   
2,928,800
     
3,690,331
 
Investments accounted for using the equity method
   
622,476
     
360,821
 
Deferred income tax assets
   
184,171
     
304,436
 
Other financial assets
   
2,270,162
     
3,793,224
 
Other non-current assets
 
     
23,811
 
Total non-current assets
   
16,759,717
     
31,487,087
 
 
               
Current assets
               
Inventories
   
1,693,412
     
2,330,622
 
Trade and other receivables
   
3,122,463
     
3,973,476
 
Other financial assets
   
196,543
     
1,577,274
 
Other current assets
   
1,085,535
     
1,392,881
 
Cash and cash equivalents
   
11,049,310
     
21,633,028
 
Total current assets
   
17,147,264
     
30,907,282
 
Total assets
   
33,906,981
     
62,394,370
 
 
               
Liabilities and equity
               
Non-current liabilities
               
Loans Payable
 
     
2,000,000
 
Lease liabilities
   
157,744
     
150,276
 
Deferred income tax liabilities
   
546,790
     
1,173,159
 
Other financial liabilities
   
9,706,958
     
15,139,232
 
Other non-current liabilities
   
181,027
     
85,146
 
Total non-current liabilities
   
10,592,520
     
18,547,815
 
 
               
Current liabilities
               
Trade and other payables
   
949,612
     
2,064,776
 
Borrowings
   
200,000
     
1,300,000
 
Lease liabilities
   
179,611
     
249,158
 
Current tax payable
   
1,179,254
     
2,187,700
 
Other financial liabilities
   
7,225
     
49,010
 
Other current liabilities
   
987,788
     
1,943,131
 
Total current liabilities
   
3,503,492
     
7,793,776
 
Total liabilities
   
14,096,013
     
26,341,592
 

- 9 -

Equity
           
Capital stock
   
10,893,070
     
13,052,056
 
Capital surplus
   
6,233,386
     
7,397,974
 
Treasury stock
   
(756
)
   
(15,302
)
Retained earnings (loss)
   
696,360
     
8,790,563
 
Other components of equity
   
3,147,631
     
4,569,122
 
Total equity attributable to owners of the parent
   
20,969,692
     
33,794,414
 
Not-controlling interests
   
(1,158,724
)
   
2,258,363
 
Total equity
   
19,810,968
     
36,052,778
 
Total equity and liabilities
   
33,906,981
     
62,394,370
 

- 10 -

(2)    Consolidated statements of income and consolidated statements of comprehensive income
Consolidated statements of income
Thousand yen
   
FY2022
(Jan 1, 2022 to Dec 31, 2022)
   
FY2023
(Jan 1, 2023 to Dec 31, 2023)
 
Revenue
   
17,418,966
     
26,010,571
 
Cost of sales
   
(2,674,409
)
   
(3,579,396
)
Gross profit
   
14,744,556
     
22,431,175
 
                 
Selling, general and administrative expenses
   
(10,965,656
)
   
(15,292,839
)
Research and development expenses
   
(2,545,455
)
   
(2,557,803
)
Other income
   
664,743
     
9,147,345
 
Other expenses
   
(520,248
)
   
(619,035
)
Operating profit
   
1,377,939
     
13,108,843
 
                 
Finance income
   
259,835
     
771,527
 
Finance costs
   
(869,887
)
   
(1,250,685
)
Equity Losses of Affiliated Companies
 
     
(16,936
)
Profit before tax
   
767,887
     
12,612,748
 
Income tax expense
   
(1,636,139
)
   
(3,108,669
)
Profit (loss) for the year
   
(868,252
)
   
9,504,078
 
                 
Profit (loss) attributable to:
               
Owners of the parent
   
388,825
     
8,094,202
 
Non-controlling interests
   
(1,257,078
)
   
1,409,875
 
                 
Earnings per share
               
Basic earnings per share (Yen)
   
8.19
     
169.50
 
Diluted earnings per share (Yen)
   
8.11
     
165.56
 

- 11 -

Consolidated statements of comprehensive income

Thousand yen
   
FY2022
(Jan 1, 2022 to Dec 31, 2022)
   
FY2023
(Jan 1, 2023 to Dec 31, 2023)
 
Profit  (loss) for the year
   
(868,252
)
   
9,504,078
 
 
               
Other comprehensive income
               
Items that may be reclassified to profit or loss, net of tax
               
Exchange differences on translation of foreign operations
   
1,055,949
     
1,150,717
 
Share in Other Comprehensive Income for Equity Method Investees
   
-
     
7,824
 
Total other comprehensive income (loss)
   
1,055,949
     
1,158,541
 
Total comprehensive income for the year
   
187,696
     
10,662,620
 
 
               
Total comprehensive income (loss) for the year attributable to:
               
Owners of the parent
   
1,811,272
     
8,916,299
 
Non-controlling interests
   
(1,623,576
)
   
1,746,321
 

- 12 -

(3)
Consolidated statement of changes in equity

Thousand yen
   
Attributable to owners of the parent
 
   
Capital stock
   
Capital surplus
   
Treasury stock
   
Retained profit(loss)
   
Other components of equity
 
   
Subscription rights to shares
   
Exch. diff on translation of foreign operations
   
Total
 
Balance at Jan 1, 2022
   
10,884,332
     
6,224,649
     
(645
)
   
307,535
     
543,445
     
900,992
     
1,444,437
 
Profit (loss) for the year
   
-
     
-
     
-
     
388,825
     
-
     
-
     
-
 
Other comprehensive income
   
-
     
-
     
-
     
-
     
-
     
1,422,447
     
1,422,447
 
Total comprehensive income
   
-
     
-
     
-
     
388,825
     
-
     
1,422,447
     
1,422,447
 
Change in scope of consolidation
   
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Issuance of new shares
   
8,737
     
8,737
     
-
     
-
     
-
     
-
     
-
 
Stock-based compensation transactions
   
-
     
-
     
-
     
-
     
276,230
     
-
     
276,230
 
Issuance of new subscription rights to shares
   
-
     
-
     
-
     
-
     
6,409
     
-
     
6,409
 
Issuance cost of subscription rights to shares
   
-
     
-
     
-
     
-
     
(1,892
)
   
-
     
(1,892
)
Purchase of treasury stock
   
-
     
-
     
(111
)
   
-
     
-
     
-
     
-
 
Total amount of transactions with owners
   
8,737
     
8,737
     
(111
)
   
-
     
280,746
     
-
     
280,746
 
Balance at Dec 31, 2022
   
10,893,070
     
6,233,386
     
(756
)
   
696,360
     
824,192
     
2,323,439
     
3,147,631
 

   
attributable to
owners
of the parent
   
Non-controlling interests
   
Total equity
 
   
Total
   

   

 
Balance as of Jan 1 2022
   
18,860,309
     
405,936
     
19,266,246
 
Profit (loss) for the year
   
388,825
     
(1,257,078
)
   
(868,252
)
Other comprehensive income (loss)
   
1,422,447
     
(366,497
)
   
1,055,949
 
Total comprehensive income (loss)
   
1,811,272
     
(1,623,576
)
   
187,696
 
Change in scope of consolidation
   
-
     
58,915
     
58,915
 
Issuance of new shares
   
17,475
     
-
     
17,475
 
Stock compensation transactions
   
276,230
     
-
     
276,230
 
Issuance of new subscription rights to shares
   
6,409
     
-
     
6,409
 
Issuance cost of subscription rights to shares
   
(1,892
)
   
-
     
(1,892
)
Acquisition of treasury stock
   
(111
)
   
-
     
(111
)
Total amount of transactions with owners
   
298,110
     
58,915
     
357,025
 
Balance as of Dec 31 2022
   
20,969,692
     
(1,158,724
)
   
19,810,968
 

-13-

Thousand yen
   
Attributable to owners of the parent
 
   
Capital stock
   
Capital surplus
   
Treasury stock
   
Retained
profit(loss)
   
Other components of equity
 
   
Subscription
rights to shares
   
Exch. diff on
translation of
foreign
operations
   
Total
 
Balance at Jan 1, 2023
   
10,893,070
     
6,233,386
     
(756
)
   
696,360
     
824,192
     
2,323,439
     
3,147,631
 
Profit (loss) for the year
   
-
     
-
     
-
     
8,094,202
     
-
     
-
     
-
 
Other comprehensive income
   
-
     
-
     
-
     
-
     
-
     
822,096
     
822,096
 
Total comprehensive income
   
-
     
-
     
-
     
8,094,202
     
-
     
822,096
     
822,096
 
Change in scope of consolidation
   
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Equity Changes in Subsidiaries with Continuing Control
   
-
     
(999,553
)
   
-
     
-
     
-
     
(80,129
)
   
(80,129
)
Issuance of new shares
   
2,166,261
     
2,166,261
     
-
     
-
     
-
     
-
     
-
 
Stock Issuance Costs
   
(7,275
)
   
(7,275
)
   
-
     
-
     
-
     
-
     
-
 
Stock-based compensation transactions
   
-
     
-
     
-
     
-
     
755,072
     
-
     
755,072
 
Issuance of new subscription rights to shares
   
-
     
-
     
-
     
-
     
5,568
     
-
     
5,568
 
Issuance cost of subscription rights to shares
   
-
     
-
     
-
     
-
     
(7,124
)
   
-
     
(7,124
)
Exercise of subscription rights to shares
   
-
     
-
     
-
     
-
     
(16,394
)
   
-
     
(16,394
)
Cancellation of subscription rights to shares
                                   
(35,872
)
           
(35,872
)
Expiration of subscription rights to shares
   
-
     
-
     
-
     
-
     
(21,725
)
   
-
     
(21,725
)
Acquisition of treasury stock
   
-
     
-
     
(14,546
)
   
-
     
-
     
-
     
-
 
Others
   
-
     
5,155
     
-
     
-
     
-
     
-
     
-
 
Total amount of transactions with owners
   
2,158,985
     
1,164,587
     
(14,546
)
   
-
     
679,524
     
(80,129
)
   
599,394
 
Balance at Dec 31, 2023
   
13,052,056
     
7,397,974
     
(15,302
)
   
8,790,563
     
1,503,717
     
3,065,405
     
4,569,122
 

   
attributable to owners
of the parent
   
   
 
   
Total
   
Non-controlling interests
   
Total equity
 
Balance as of Jan 1 2023
   
20,969,692
     
(1,158,724
)
   
19,810,968
 
Profit (loss) for the year
   
8,094,202
     
1,409,875
     
9,504,078
 
Other comprehensive income (loss)
   
822,096
     
336,445
     
1,158,541
 
Total comprehensive income (loss)
   
8,916,299
     
1,746,321
     
10,662,620
 
Change in scope of consolidation
   
-
     
591,083
     
591,083
 
Equity Changes in Subsidiaries with Continuing Control
   
(1,079,683
)
   
1,079,683
     
-
 
Issuance of new shares
   
4,332,523
     
-
     
4,332,523
 
Stock Issuance Costs
   
(14,551
)
   
-
     
(14,551
)
Stock compensation transactions
   
755,072
     
-
     
755,072
 
Issuance of new subscription rights to shares
   
5,568
     
-
     
5,568
 
Issuance cost of subscription rights to shares
   
(7,124
)
   
-
     
(7,124
)
Exercise of subscription rights to shares
   
(16,394
)
   
-
     
(16,394
)
Cancellation of subscription rights to shares
   
(35,872
)
           
(35,872
)
Expiration of subscription rights to shares
   
(21,725
)
   
-
     
(21,725
)
Purchase of treasury stock
   
(14,546
)
   
-
     
(14,546
)
Others
   
5,155
     
-
     
5,155
 
Total amount of transactions with owners
   
3,908,421
     
1,670,767
     
5,579,189
 
Balance as of Dec 31 2023
   
33,794,414
     
2,258,363
     
36,052,778
 

-14-

(4)
Consolidated statements of cash flows
Thousand yen
   
FY2022
(Jan 1, 2022 to Dec 31, 2022)
   
FY2023
(Jan 1, 2023 to Dec 31, 2023)
 
Cash flows from operating activities
           
Profit before tax
   
767,887
     
12,612,748
 
Depreciation and amortization
   
521,666
     
608,422
 
Decrease (increase) in accounts receivables
   
(1,092,192
)
   
324,379
 
Increase (decrease) in accounts payables
   
559,902
     
6,280
 
Decrease (increase) in inventories
   
(205,446
)
   
145,761
 
Increase (decrease) in bonus allowance
   
26,260
     
16,212
 
Finance income and finance costs
   
747,638
     
877,467
 
Securities Gains and Losses
   
349,276
     
291,808
 
Valuation gains from conversion of affiliated company stocks to subsidiary stocks
           
(8,969,727
)
Stock-based compensation expense
   
306,834
     
1,161,004
 
Other, net
   
(516,455
)
   
591,026
 
Subtotal
   
1,465,371
     
7,665,385
 
Interest received
   
71,150
     
494,185
 
Interest paid
   
(27,760
)
   
(30,795
)
Income tax paid
   
(1,115,440
)
   
(1,579,438
)
Net cash provided by (used in) operating activities
   
393,320
     
6,549,337
 
                 
Cash flows from investing activities
               
Increase (decrease) in time deposit
   
(1,164,533
)
   
(3,491,108
)
Purchases of property, plant and equipment
   
(973,523
)
   
(1,273,154
)
Proceeds from sales of property, plant and equipment
   
-
     
15,208
 
Purchases of other intangible assets
   
(966,453
)
   
(802,823
)
Increase in lease and guarantee deposits
   
(266
)
   
(3,831
)
Decrease in lease and guarantee deposits
   
450
     
1,203
 
Expenditure on Loans
 
     
(59,460
)
Proceeds from loans receivable
   
4,743
     
4,743
 
Purchase of investment securities
   
(589,252
)
   
-
 
Investment to affiliated companies
   
(181,254
)
   
(140,670
)
Acquisition of subsidiaries with a change in scope of consolidation
   
(246,073
)
   
-
 
Income from acquiring subsidiary shares with consolidation scope changes
 
     
954,505
 
Expenditure on Business Acquisitions
   
-
     
(2,047,274
)
Net cash provided by (used in) investing activities
   
(4,116,163
)
   
(6,842,661
)
                 
Cash flows from financing activities
               
Increase (decrease) in short-term loans payable
   
(500,000
)
   
1,100,000
 
Income from long-term borrowing
   
-
     
2,000,000-
 
Proceeds from the issuance of shares attributable to the exercise of subscription rights to shares
   
-
     
4,287,054
 
Proceeds from the issuance of subscription rights to shares
   
6,409
     
798
 
Proceeds from financing by non-controlling interests
   
-
     
3,516,749
 
Purchase of treasury stock
   
(111
)
   
(38
)
Repayment of lease liabilities
   
(152,624
)
   
(218,008
)
Net cash provided by (used in) financing activities
   
(646,327
)
   
10,686,556
 
 
               
Impact of exchange rate fluctuations
   
1,066,346
     
190,485
 
Increase (decrease) in cash and cash equivalents
   
(3,302,823
)
   
10,583,717
 
Cash and cash equivalents as of the beginning of the period
   
14,352,133
     
11,049,310
 
Cash and cash equivalents as of the end of the period
   
11,049,310
     
21,633,028
 

-15-

(5)
Notes to the consolidated financial statements
(Notes related to going concern assumptions)
Not applicable.

(Basis of preparation)
 
(1)
Matters relating to IFRS
The Group’s consolidated financial statements are prepared in accordance with International Financial Reporting Standards (IFRS) published by the International Accounting Standards Board.

Meeting the criteria of a “specified company” as defined under Article 1-2 of the Ordinance on Terminology, Forms and Preparation Methods of Consolidated Financial Statements (Ministry of Finance Ordinance No. 28, 1976), GNI Group’s consolidated financial statements are prepared in accordance with Article 93 of the same.

 
(2)
Functional currency and presentation currency
The Group’s consolidated financial statements are presented in Japanese yen, the Company’s functional currency. Figures of less than one thousand yen are rounded down.

 
(3)
New standards not yet adopted
Of the newly established and revised standards and interpretations of accounting principles published by the date of approval for these consolidated financial statements, there are no standards and interpretations of accounting principles not adopted by GNI Group, which has material effect impact.

(Segment information)
 
(1)
Reportable segments
The Group’s reportable segments, from which separate financial data can be obtained, are subject to periodic review by the Board of Directors for the purpose of deciding the allocation of resources and assessing performance.

The Group has two business segments: Pharmaceutical Segment consisting of drug development, manufacturing, and sales activities as well as contracted research operations and the Medical Device Segment consisting of development, manufacturing and sales activities of medical devices including biomaterials.

The major products in each reportable segment are as follows.
 
Reportable segment
 
Company name
 
Main product
 
Pharmaceutical
 
GNI Group Ltd.; Beijing Continent Pharmaceutical Co., Ltd; Shanghai Genomics, Inc.; GNI Hong Kong Limited; Shanghai Genomics Technology, Ltd.; Cullgen (Shanghai), Inc.; GNI USA, Inc.; Cullgen Inc.; Shanghai Rui Fu International Trade Co., Ltd.; Gyre Therapeutics, Inc.
 
ETUARY®, drug discovery
and development, reagents
etc.
 
Medical Device
 
Berkeley Advanced Biomaterials LLC, Micren Healthcare Co., Ltd., Berkeley Biologics LLC
 
Orthobiologics material, Designated Marketing Authorization Holder (DMAH) and in-country caretaker service

-16-

(2)
Reportable segment revenue and profit
Information about the Company’s reportable segments is as follows.

FY2022 (Jan 1, 2022 to Dec 31, 2022)
Thousand yen

 
Reportable segment
Adjustments
Consolidated
 
Pharmaceutical
Medical Device
Total
Revenue
         
(1) Revenue to outside customers
14,991,354
2,427,611
17,418,966
-
17,418,966
(2) Intra-segment revenue and transfers
-
93,750
93,750
(93,750)
-
Total
14,991,354
2,521,361
17,512,716
(93,750)
17,418,966
Segment profit
431,488
946,450
1,377,939
-
1,377,939
       
Finance income
259,835
       
Finance costs
(869,887)
       
Profit before tax
767,887
Note:1.
The intra-segment revenue and transfers are based on arm's length pricing.
2. 
Adjustments of revenue are in intra-segment revenue and transfers.
  3.
The segment profit reflects the operating profit in the summary of consolidated statements of income with adjustments.

Thousand yen
 
Reportable segment
Adjustments
Consolidated
Pharmaceutical
Medical Device
Total
Depreciation and amortization
406,008
115,658
521,666
-
521,666

-17-

FY2023 (Jan 1, 2023 to Dec 31, 2023)
Thousand yen

 
Reportable segment
Adjustments
Consolidated
 
Pharmaceutical
Medical Device
Total
Revenue
         
(1) Revenue to outside customers
22,976,201
3,034,369
26,010,571
-
26,010,571
(2) Intra-segment revenue and transfers
-
24,171
24,171
(24,171)
-
Total
22,976,201
3,058,541
26,034,742
(24,171)
26,010,571
Segment profit
12,026,795
1,082,048
13,108,843
-
13,108,843
       
Finance income
771,527
       
Finance costs
(1,250,685)
     
Equity Losses of Affiliated Companies
△16,936
       
Profit before tax
12,612,748
Note:1.
The intra-segment revenue and transfers are based on arm's length pricing.
  2.
Adjustments of revenue are in intra-segment revenue and transfers.
  3.
The segment profit reflects the operating profit in the summary of consolidated statements of income with adjustments.

Thousand yen
 
Reportable segment
Adjustments
Consolidated
Pharmaceutical
Medical Device
Total
Depreciation and amortization
440,438
167,983
608,422
-
608,422

 
(3)
Information related to products and services
Sales of products and services to outside customers are as follows.
Thousand yen

   
FY2022
(Jan 1, 2022 to
Dec 31, 2022)
FY2023
(Jan 1, 2023 to
Dec 31, 2023)
 
ETUARY®
12,939,076
15,686,480
 
Biomaterial (bone grafts substitutes)
2,521,361
2,840,558
 
Other
1,958,527
7,483,532
 
Total
17,418,966
26,010,571

-18-

(4)
Geographic information
FY2022 (Jan 1, 2022 to Dec 31, 2022)
Thousand yen

   
Japan
China
U.S.
Consolidated
 
Sales to outside customers (see note 1)
20,957
14,870,594
2,527,413
17,418,966
 
Non-current assets (see note 2)
344,754
5,193,027
8,145,124
13,682,906
Notes: 1.
Measured based on customer location.
2.
Other financial assets, Deferred income tax assets and Investments accounted for using the equity method are not included.

FY2023 (Jan 1, 2023 to Dec 31, 2023)
Thousand yen

   
Japan
China
U.S.
Consolidated
 
Sales to outside customers (see note 1)
6,021,269
17,123,029
2,866,272
26,010,571
 
Non-current assets (see note 2)
306,483
7,048,392
19,673,729
27,028,605
Notes:
1. Measured based on customer location.
2. 
Other financial assets, Deferred income tax assets and Investments accounted for using the equity method are not included.

 
(5)
Information related to major customers
FY2022 (Jan 1, 2022 to Dec 31, 2022)
Thousand yen

 
Customer name
Sales
 
Related segment
 
Sinopharm
4,596,597
 
Pharmaceutical
 
China Resources Pharmaceutical
880,834
 
Pharmaceutical
 
Stryker Spine
633,006
 
Medical Device
 
Shanghai Pharma Kyuan
431,463
 
Pharmaceutical
 
OsteoRemedies
396,691
 
Medical Device
Notes: For FY2022, the customers are shown on a group company basis. Stryker Spine includes K2M, Inc. Sinopharm includes such firms as Sinopharm Holdings Co., Ltd, Sinopharm Holding Henan Co., Ltd, Sinopharm holdings Shandong Co., Ltd, and Sinopharm Holdings Shanxi Co., Ltd.

FY2023 (Jan 1, 2023 to Dec 31, 2023)
Thousand yen

 
Customer name
Sales
 
Related segment
 
Astellas Pharma Inc.
5,804,973
 
Pharmaceutical
 
Sinopharm Holding Henan Co., Ltd.
2,147,804
 
Pharmaceutical
 
Sinopharm Medicine Holding Shaanxi Co., Ltd.
929,325
 
Pharmaceutical
 
China Resources Henan Pharmaceutical Co.
701,263
 
Pharmaceutical
 
Sinopharm Group Shandong Co., Ltd.
676,590
 
Pharmaceutical

-19-

(Earnings per share)
Basic earnings per share and Diluted earnings per share and the basis for its calculation are as follows.
(1)
Basic earnings per share
   
FY2022
(Jan 1, 2022 to
Dec 31, 2022)
 
FY2023
(Jan 1, 2023 to
Dec 31, 2023)
 
Profit attributable to owners of the parent (thousand yen)
388,825
 
8,094,202
 
Average number of ordinary shares outstanding during the fiscal year (shares)
47,473,964
 
47,752,120
 
Basic earnings per share (yen)
8.19
 
169.50

(2)
Diluted earnings per share
   
FY2022
(Jan 1, 2022 to
Dec 31, 2022)
 
FY2023
(Jan 1, 2023 to
Dec 31, 2023)
 
Profit attributable to owners of the parent (thousand yen)
388,825
 
8,094,202
 
Average number of ordinary shares outstanding during the fiscal year (shares)
47,473,964
 
47,752,120
 
Adjustment of dilution effect:
     
 
Stock option (shares)
457,152
 
1,138,640
 
Diluted average number of ordinary shares outstanding (shares)
47,931,116
 
48,890,760
 
Diluted earnings per share (yen)
8.11
 
165.56

-20-

(Important subsequent events)
(Acquisition of shares in our consolidated subsidiary, Cullgen, from CVI)

(1) 
Overview of the Transactions

The Group utilized the funds raised from CVI’s exercise of the 46th and 47th warrants, completed on November 20, 2023, to acquire all the Cullgen shares held by CVI. The acquisition was finalized on January 11, 2024.

(2) 
Total Number of Acquired Shares and Ownership Ratios Before and After Acquisition

Acquisition Date: January 11, 2024
Total Number of Acquired Shares: 4,819,278 shares
Ownership Ratio Before Acquisition: 33.18%
Ownership Ratio After Acquisition: 40.28%

(3) 
Acquisition Cost

The specific acquisition cost is undisclosed due to confidentiality obligations with CVI.

(Collection of the loan from GNI USA, Inc. by GYRE shares)

(1) 
Overview of the Transaction

The Group invested in BAB and Cullgen through our consolidated subsidiary GNI USA, Inc. (“GNI USA”), providing loans of $7 million (of which $3.9 million was outstanding as of 2023 end) in 2015 and $35 million in 2017 to GNI USA. The Company completed the collection of the loan by receiving a portion of the GYRE shares which GNI USA owns on February 2, 2024.

(2)
 Total Number of Acquired Shares and Ownership Ratios Before and After Acquisition

1. 
Acquisition Date: February 2, 2024
2. 
Total Number of Acquired Shares: 3,958,739 shares (at $12.37 per share, closing price on January 31, 2024)

(3)
 Impacts to the financial results

For the fiscal year ending December 2023, the long-term loan to GNI USA is considered a net investment, so the impact of exchange rate fluctuations was recorded in equity for consolidation. The collection of this long-term loan is expected to have an impact of approximately 1.7 billion yen on consolidated profits for the fiscal year ending December 2024.


-21-