Consolidated Statement Of Changes In Equity

Terra Drone Corporation - Filing #7298920

Concept	As at 2024-07-31	2024-02-01 to 2024-07-31	2023-02-01 to 2024-01-31	2023-02-01 to 2024-01-31	2023-02-01 to 2024-01-31	2023-02-01 to 2024-01-31	As at 2024-01-31	As at 2024-01-31	2023-02-01 to 2024-01-31	2023-02-01 to 2024-01-31	As at 2024-01-31	2023-02-01 to 2024-01-31	As at 2024-01-31	2023-02-01 to 2024-01-31	As at 2024-01-31	2023-02-01 to 2024-01-31	As at 2024-01-31	2023-02-01 to 2024-01-31	As at 2024-01-31	As at 2024-01-31	As at 2024-01-31	2023-02-01 to 2024-01-31	As at 2024-01-31	2023-02-01 to 2024-01-31	2023-02-01 to 2024-01-31	As at 2024-01-31	2023-02-01 to 2024-01-31	As at 2024-01-31	2023-02-01 to 2024-01-31	2023-02-01 to 2024-01-31	As at 2024-01-31	2023-02-01 to 2024-01-31	As at 2024-01-31	As at 2024-01-31	2023-02-01 to 2024-01-31	As at 2024-01-31	As at 2024-01-31	As at 2024-01-31	As at 2024-01-31	2023-02-01 to 2024-01-31	2023-02-01 to 2024-01-31	As at 2024-01-31	As at 2024-01-31	As at 2024-01-31	2023-02-01 to 2024-01-31	2023-02-01 to 2024-01-31	2022-02-01 to 2023-01-31	As at 2023-01-31	As at 2023-01-31	As at 2023-01-31	2022-02-01 to 2023-01-31	As at 2023-01-31	As at 2023-01-31	2022-02-01 to 2023-01-31	As at 2023-01-31	As at 2023-01-31	As at 2023-01-31	As at 2023-01-31	As at 2023-01-31	As at 2023-01-31	As at 2023-01-31	As at 2023-01-31	As at 2023-01-31	As at 2023-01-31	As at 2023-01-31	As at 2023-01-31	2022-02-01 to 2023-01-31	As at 2023-01-31	2022-02-01 to 2023-01-31	As at 2023-01-31	As at 2023-01-31	As at 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	As at 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	2022-02-01 to 2023-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31	As at 2022-01-31
Consolidated statement of changes in equity
Statement of changes in equity
Net assets	4,990,704,000 JPY	—	—	—	—	—	503,606,000 JPY	8,965,000 JPY	—	—	99,999,000 JPY	—	-1,337,873,000 JPY	—	-397,152,000 JPY	—	-991,000 JPY	—	5,447,954,000 JPY	3,315,392,000 JPY	5,745,107,000 JPY	—	-397,152,000 JPY	—	—	12,080,000 JPY	—	8,965,000 JPY	—	—	5,045,016,000 JPY	—	2,429,714,000 JPY	12,080,000 JPY	—	99,999,000 JPY	12,080,000 JPY	4,493,253,000 JPY	39,190,000 JPY	—	—	5,731,127,000 JPY	28,100,000 JPY	5,469,000,000 JPY	—	—	—	96,151,000 JPY	4,277,000 JPY	158,425,000 JPY	—	91,744,000 JPY	100,000,000 JPY	—	100,000,000 JPY	158,425,000 JPY	1,279,958,000 JPY	129,000 JPY	4,277,000 JPY	16,834,000 JPY	2,545,546,000 JPY	1,857,829,000 JPY	5,566,129,000 JPY	4,277,000 JPY	3,429,550,000 JPY	2,165,637,000 JPY	—	3,445,596,000 JPY	—	3,704,022,000 JPY	-984,004,000 JPY	1,857,829,000 JPY	—	—	—	—	—	4,516,362,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	JPY	849,661,000 JPY	980,636,000 JPY	355,000 JPY	JPY	-785,679,000 JPY	355,000 JPY	90,000,000 JPY	90,000,000 JPY	-785,679,000 JPY	724,518,000 JPY	JPY	962,837,000 JPY	6,303,000 JPY	JPY	1,530,889,000 JPY	1,539,037,000 JPY	6,303,000 JPY	11,139,000 JPY	814,518,000 JPY	843,358,000 JPY	-658,051,000 JPY
Changes during period
Issuance of new shares	—	—	—	—	2,299,509,000 JPY	—	—	—	—	—	—	—	—	2,299,509,000 JPY	—	1,149,754,000 JPY	—	1,149,754,000 JPY	—	—	—	—	—	—	1,149,754,000 JPY	—	—	—	—	—	—	2,299,509,000 JPY	—	—	1,149,754,000 JPY	—	—	—	—	2,229,509,000 JPY	—	—	—	—	—	1,149,754,000 JPY	—	—	—	—	2,702,238,000 JPY	—	—	2,702,238,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2,702,238,000 JPY	1,351,119,000 JPY	1,351,119,000 JPY	1,351,119,000 JPY	2,702,238,000 JPY	—	—	—	—	—	—	—	—	—	—	1,351,119,000 JPY	—	1,351,119,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Profit (loss) attributable to owners of parent	—	-302,826,000 JPY	—	—	-353,868,000 JPY	—	—	—	—	—	—	—	—	-353,868,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-353,868,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-1,111,632,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-1,111,632,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	-1,111,632,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net changes in items other than shareholders' equity	—	—	-63,643,000 JPY	486,772,000 JPY	-1,419,053,000 JPY	—	—	—	—	7,803,000 JPY	—	-56,961,000 JPY	—	JPY	—	—	—	—	—	—	—	7,803,000 JPY	—	—	—	—	7,803,000 JPY	—	—	-1,120,000 JPY	—	—	—	—	—	—	—	—	—	-1,841,061,000 JPY	-1,848,864,000 JPY	—	—	—	-1,848,864,000 JPY	—	129,000 JPY	—	—	—	1,953,017,000 JPY	—	—	1,855,804,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	5,694,000 JPY	—	—	—	—	—	—	—	—	—	—	—	1,851,526,000 JPY	91,388,000 JPY	—	4,277,000 JPY	95,795,000 JPY	4,277,000 JPY	—	4,277,000 JPY	—	—	1,851,526,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total changes during period	—	—	-63,643,000 JPY	486,772,000 JPY	528,653,000 JPY	1,149,755,000 JPY	—	—	-555,578,000 JPY	7,803,000 JPY	—	-56,961,000 JPY	—	1,947,706,000 JPY	—	0 JPY	—	0 JPY	—	—	—	7,803,000 JPY	—	-555,578,000 JPY	1,149,754,000 JPY	—	7,803,000 JPY	—	-353,868,000 JPY	-1,120,000 JPY	—	1,743,931,000 JPY	—	—	2,299,510,000 JPY	—	—	—	—	-97,129,000 JPY	-1,848,864,000 JPY	—	—	—	-1,848,864,000 JPY	2,301,576,000 JPY	129,000 JPY	—	—	—	3,535,726,000 JPY	—	—	4,716,468,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	5,694,000 JPY	—	944,104,000 JPY	—	—	—	1,582,708,000 JPY	10,000,000 JPY	10,000,000 JPY	1,351,119,000 JPY	2,860,663,000 JPY	—	1,851,526,000 JPY	91,388,000 JPY	555,440,000 JPY	4,277,000 JPY	95,795,000 JPY	4,277,000 JPY	944,104,000 JPY	4,277,000 JPY	-325,953,000 JPY	1,906,559,000 JPY	1,851,526,000 JPY	1,898,661,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—