Sumitomo Forestry Balance Sheet

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	141,843	181,043	154,067	128,752	139,957	85,850
Short-Term Investments	3,000	5,062	3,167	3,177	3,303	3,204
Cash & Short-Term Investments	144,843	186,105	157,234	131,929	143,260	89,054
Cash Growth	5.66%	18.36%	19.18%	-7.91%	60.87%	-7.65%
Accounts Receivable	194,291	241,838	208,941	211,886	189,223	164,386
Other Receivables	131,909	101,301	87,218	56,920	54,680	46,468
Receivables	362,852	373,520	323,517	296,913	279,396	246,244
Inventory	1,013,597	920,443	704,306	594,573	432,656	317,455
Other Current Assets	76,506	66,022	50,971	49,348	36,600	25,209
Total Current Assets	1,597,798	1,546,090	1,236,028	1,072,763	891,912	677,962
Property, Plant & Equipment	318,808	286,103	226,274	198,802	184,183	185,948
Long-Term Investments	338,843	313,528	261,332	226,484	202,572	193,311
Goodwill	37,758	42,246	45,892	5,911	4,559	6,556
Other Intangible Assets	29,310	32,760	18,466	16,965	16,112	15,070
Long-Term Deferred Tax Assets	10,534	9,460	8,312	7,736	7,773	6,835
Other Long-Term Assets	50,808	-	-	-1	-	-1
Total Assets	2,421,973	2,261,128	1,812,722	1,537,598	1,314,226	1,091,152
Accounts Payable	80,825	287,147	269,007	239,768	232,230	191,831
Accrued Expenses	29,629	23,910	22,114	24,373	22,625	16,887
Short-Term Debt	182,226	93,702	81,755	45,966	25,024	60,106
Current Portion of Long-Term Debt	20,063	10,044	10,012	10,027	12	-
Current Portion of Leases	5,621	5,778	3,615	2,120	825	1,005
Current Income Taxes Payable	8,850	8,910	8,152	5,137	6,248	1,937
Current Unearned Revenue	102,880	-	-	-	40,101	32,956
Other Current Liabilities	330,119	232,661	193,334	166,719	93,938	75,571
Total Current Liabilities	760,213	662,152	587,989	494,110	421,003	380,293
Long-Term Debt	535,979	483,972	310,498	277,947	268,465	233,310
Long-Term Leases	19,093	19,915	17,991	12,263	8,438	8,512
Pension & Post-Retirement Benefits	9,996	9,895	10,959	12,105	17,480	18,811
Long-Term Deferred Tax Liabilities	42,986	38,340	34,612	35,406	23,044	18,578
Other Long-Term Liabilities	25,120	26,727	27,376	23,213	35,708	32,192
Total Liabilities	1,393,387	1,241,001	989,425	855,044	774,138	691,696
Common Stock	55,332	55,101	55,088	50,074	50,064	32,803
Additional Paid-In Capital	31,613	34,667	36,530	31,493	33,899	18,485
Retained Earnings	650,925	613,765	524,297	447,216	359,641	283,416
Treasury Stock	-6,523	-2,521	-2,517	-2,465	-2,362	-2,340
Comprehensive Income & Other	181,733	219,404	141,092	101,288	54,485	35,217
Total Common Equity	913,080	920,416	754,490	627,606	495,727	367,581
Minority Interest	115,506	99,711	68,807	54,948	44,361	31,875
Shareholders' Equity	1,028,586	1,020,127	823,297	682,554	540,088	399,456
Total Liabilities & Equity	2,421,973	2,261,128	1,812,722	1,537,598	1,314,226	1,091,152
Total Debt	762,982	613,411	423,871	348,323	302,764	302,933
Net Cash (Debt)	-618,139	-427,306	-266,637	-216,394	-159,504	-213,879
Net Cash Per Share	-1010.78	-695.52	-434.03	-352.45	-272.44	-383.09
Filing Date Shares Outstanding	611.54	613.95	613.93	599.48	599.59	544.36
Total Common Shares Outstanding	611.54	613.95	613.93	599.48	599.59	544.35
Working Capital	837,585	883,938	648,039	578,653	470,909	297,669
Book Value Per Share	1493.07	1499.17	1228.96	1046.91	826.78	675.26
Tangible Book Value	846,012	845,410	690,132	604,730	475,056	345,955
Tangible Book Value Per Share	1383.40	1377.00	1124.13	1008.75	792.30	635.54
Order Backlog	-	355,551	317,502	336,070	331,977	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.