Ichikoh Industries Balance Sheet

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	12,431	12,642	8,937	8,631	5,720
Cash & Short-Term Investments	12,431	12,642	8,937	8,631	5,720
Cash Growth	-1.67%	41.46%	3.55%	50.89%	5.42%
Accounts Receivable	12,528	16,544	24,698	27,061	19,445
Other Receivables	103	-	-	3,245	-
Receivables	45,789	42,461	46,346	41,147	29,631
Inventory	8,551	8,766	9,381	13,498	10,892
Other Current Assets	2,623	2,643	2,673	4	1,917
Total Current Assets	69,394	66,512	67,337	63,280	48,160
Property, Plant & Equipment	37,758	38,461	39,701	41,656	45,352
Long-Term Investments	11,871	20,416	16,714	11,745	12,257
Other Intangible Assets	41	38	123	859	995
Long-Term Deferred Tax Assets	3,537	3,891	4,804	5,569	4,486
Other Long-Term Assets	6,172	2	1	1,678	1
Total Assets	129,641	130,089	129,417	125,915	112,521
Accounts Payable	13,540	30,645	32,680	40,839	29,209
Accrued Expenses	5,508	7,350	6,415	6,261	5,651
Short-Term Debt	-	13	1,150	1,400	300
Current Portion of Long-Term Debt	-	-	920	2,022	4,286
Current Portion of Leases	741	635	640	541	249
Current Income Taxes Payable	608	4,387	5,146	453	3,859
Other Current Liabilities	18,416	5,052	6,959	6,969	5,736
Total Current Liabilities	38,813	48,082	53,910	58,485	49,290
Long-Term Debt	-	-	-	920	2,942
Long-Term Leases	4,803	3,731	3,257	2,892	2,173
Pension & Post-Retirement Benefits	5,729	7,148	7,296	8,182	8,341
Long-Term Deferred Tax Liabilities	-	-	-	153	148
Other Long-Term Liabilities	177	179	225	277	225
Total Liabilities	49,522	59,140	64,688	70,909	63,119
Common Stock	9,017	9,003	8,996	8,986	8,986
Additional Paid-In Capital	2,536	2,523	2,515	2,505	2,505
Retained Earnings	59,758	54,853	51,536	44,660	39,952
Treasury Stock	-56	-56	-55	-55	-54
Comprehensive Income & Other	7,851	3,724	1,045	-1,763	-2,590
Total Common Equity	79,106	70,047	64,037	54,333	48,799
Minority Interest	1,013	902	692	673	603
Shareholders' Equity	80,119	70,949	64,729	55,006	49,402
Total Liabilities & Equity	129,641	130,089	129,417	125,915	112,521
Total Debt	5,544	4,379	5,967	7,775	9,950
Net Cash (Debt)	6,887	8,263	2,970	856	-4,230
Net Cash Growth	-16.65%	178.22%	246.96%	-	-
Net Cash Per Share	71.57	85.92	30.89	8.91	-44.01
Filing Date Shares Outstanding	96.25	96.18	96.15	96.11	96.12
Total Common Shares Outstanding	96.25	96.18	96.15	96.11	96.12
Working Capital	30,581	18,430	13,427	4,795	-1,130
Book Value Per Share	821.89	728.28	665.99	565.30	507.71
Tangible Book Value	79,065	70,009	63,914	53,474	47,804
Tangible Book Value Per Share	821.46	727.88	664.71	556.37	497.36
Land	1,785	-	-	-	-
Buildings	26,353	-	-	-	-
Machinery	56,186	-	-	-	-
Construction In Progress	1,686	-	-	-	-

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