Supplemental Data for theConsolidated Financial Results forthe 1st Quarter of the Fiscal YearEnding March 2014 (FY 2013)
Faith Inc.
August 9, 2013

Copyright©2013 Faith, Inc. All Right Reserved.

Consolidated Financial Results forthe 1st Quarter of the Fiscal YearEnding March 2014 (FY 2013)

Copyright©2013 Faith, Inc. All Right Reserved.

1

Highlights of Consolidated Financial Results for FY 2013 Q1
Following the disposal of the Company’s consolidated subsidiary WebMoney Corporation in July
2011, the Electronic Money Business was eliminated and sales revenue has not been recorded in thissegment since FY 2012 Q1. The consolidated financial results for FY 2013 Q1 show that net sales
decreased year on year by 1.8% to ¥1,639 million, operating profit decreased by 35.5% to ¥179
million, and net profit decreased by 1.8% to ¥181 million.

Net sales : 100
million yen

Profit : 100
million yen

2Results of the Content Business During FY 2013 1Q
Mainly due to a decrease in income from the ringtone melody business, net sales in this segment
declined by 6.2% to ¥1,287 million in comparison with the same period of the previous fiscal year
and operating profit declined year-on-year by 39.6% to ¥153 million.

Net sales :million yen

Profit :million yen

3Results of the Point Service Business During FY 2013 1Q
In this segment, the steady issue of points in line with strengthened sales promotions by existing member
stores coupled with a rising demand for Reconstruction Assistance Housing Eco-Points resulted in a net
sales increase of 18.5% compared with the same period of the previous fiscal year to ¥352 million and an
operating profit increase of 5.0% to ¥26 million.

Net sales :million yen

Profit :million yen

4

FY 2013 Q1 Consolidated Business Performance by Segment(Compared with the Previous Fiscal Year)(Unit: million yen)

FY12 Q1

FY13 Q1

Year-on-year

Year-on-yearchange (amount)change (%)

1,669

1,639

▲ 29-1.8%

1,371

1,287

▲ 84-6.2%

297

352

55

18.5%

278179▲ 9835.5%

253

153

▲ 10039.6%

2426

15.0%

000—

Recurring profit

229179▲ 49-21.6%

Net profit

184

181

▲3-1.8%Net sales
Content Business
Point Service Business
Operating profit
Content Business
Point Service Business
Adjustment amount※The adjustment amount is due to the elimination of inter-segment transactions.
Copyright©2013 Faith, Inc. All Right Reserved.

5

FY 2013 Q1 Consolidated Balance Sheet(Compared with the End of the Previous Fiscal Year)■ End of March 2013
Short-tern loans: ¥0.4B
Notes/accts payable: ¥0.2B
Cash equivalents: ¥12B

Current liabilities ¥1.4B
Long-term loans: ¥0.3B
Fixed liabilities: ¥0.6B■ End of June 2013
Totalliabilities:¥2 billion(includesinterestbearingliabilities:¥0.7 billion)

Short-tern loans: ¥0.4B
Notes/accts payable: ¥0.1B
Cash equivalents: ¥12.3B

Long-term loans: ¥0.2B
Fixed liabilities: ¥0.5B
Capital stock: ¥3.2B

Capital stock: ¥3.2B
Notes/accts receivable: ¥0.9B

Notes/accts receivable: ¥0.9B

Current assets: ¥14.5B

Capital surplus: ¥3.7B

Equitycapital:¥20.5 billion

Accumulated profit: ¥14.1B

Investment securities: ¥4.7B
Fixed assets: ¥8B

Current assets: ¥14.7B

Capital surplus: ¥3.7B

Equitycapital:¥20.6 billion

Tangible fixed assets: ¥2.8B

Tangible fixed assets: ¥2.8B
Intangible fixed assets: ¥0.3B

Current liabilities ¥1.3B

Totalliabilities:¥1.8 billion(includesinterestbearing
liabilities:¥0.6 billion)

Net assets: ¥20.5B

Total assets: ¥22.6 billion

Copyright©2013 Faith, Inc. All Right Reserved.

Equitycapital ratio:
90.9%

Intangible fixed assets: ¥0.3B

Accumulated profit: ¥14.2B

Investment securities: ¥4.5B
Fixed assets: ¥7.8B

Equitycapital ratio:
91.6%

Net assets: ¥20.5B

Total assets: ¥22.5 billion
6FY 2013 Business
Performance Forecast

Copyright©2013 Faith, Inc. All Right Reserved.

7FY 2013 Full-Year Business Performance Forecast
While we are expecting sales growth in line with the acquisition of ENTERMEDIA INC. as aconsolidated subsidiary, we are forecasting a decline in income in the Content Business and an overall
decrease in the Group’s operating profit and net profit. However, based on our Multi-Content and MultiPlatform Strategy, we will continue to pour energy into creating high value-added contents andestablishing a new system for delivering these contents to users.

Net sales : 100
million yen

Profit : 100
million yen

8FY 2013 Full-Year Consolidated Business Performance
Forecast by Segment(Unit: million yen)

※The adjustment amount is due to the elimination of inter-segment transactions.

9Reference Materials

Copyright©2013 Faith, Inc. All Right Reserved.

10

FY 2013 Q1 Consolidated Net Sales(Compared with Previous Fiscal Year)¥1,669 million-¥84 million＋¥55 million¥1,639 million(Unit: million yen)

Copyright©2013 Faith, Inc. All Right Reserved.

11

FY 2013 Q1 Consolidated Operating Profit(Compared with Previous Fiscal Year)¥278 million-¥100 million+¥1 million+¥0¥179 million(Unit: million yen)
※The adjustment amount is due to the elimination of inter-segment transactions.
Copyright©2012 Faith, Inc. All Right Reserved.

12

FY 2013 Q1 Consolidated Recurring Profit(Compared with Previous Fiscal Year)¥229 million-¥98 million-¥3 million＋¥7 million+¥44 million+¥0179(Unit: million yen)

Copyright©2013 Faith, Inc. All Right Reserved.

13

FY 2013 Q1 Consolidated Net Profit(Compared with Previous Fiscal Year)（単位：百万円）

790¥184 million-¥49 million△468+¥28 million+¥19 million-¥5 million+¥4 million

229¥181 million(Unit: million yen)

Copyright©2013 Faith, Inc. All Right Reserved.

14

NoticeThis document and its supporting documents containprojections of our company’s future performance. Theseare estimates by the management of Faith based on
currently available information. There are potential risks
and uncertainties that may affect the results. Please beadvised that actual performance may differ significantly
from the forecast.

Copyright©2013 Faith, Inc. All Right Reserved.

15