Miura Balance Sheet

Financials in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Cash & Equivalents	53,882	55,251	37,287	30,565	40,041	37,428
Cash & Short-Term Investments	53,882	55,251	37,287	30,565	40,041	37,428
Cash Growth	19.52%	48.18%	21.99%	-23.67%	6.98%	14.01%
Receivables	67,527	71,061	47,934	41,575	42,681	38,628
Inventory	48,289	39,573	30,087	26,891	23,436	19,664
Other Current Assets	18,945	13,541	22,873	48,873	18,774	21,298
Total Current Assets	188,643	179,426	138,181	147,904	124,932	117,018
Property, Plant & Equipment	71,469	70,482	47,526	46,199	48,978	48,847
Long-Term Investments	55,666	65,811	49,800	29,354	28,948	15,305
Goodwill	-	40,415	-	-	6,037	6,037
Other Intangible Assets	123,520	80,464	4,017	4,085	8,095	7,474
Long-Term Deferred Tax Assets	990	2,969	1,435	2,014	2,159	1,656
Other Long-Term Assets	15,652	5	3	4	5	5
Total Assets	455,940	439,572	240,962	229,560	219,154	196,342
Accounts Payable	22,179	23,804	14,263	12,395	15,916	13,915
Accrued Expenses	-	8,392	5,919	5,249	5,494	4,809
Short-Term Debt	-	-	-	450	1,312	-
Current Portion of Long-Term Debt	-	8,286	12	491	750	350
Current Portion of Leases	3,135	3,177	2,599	2,470	2,595	2,539
Current Income Taxes Payable	4,474	12,379	12,696	8,921	10,943	9,587
Other Current Liabilities	29,844	29,571	19,055	17,909	14,796	12,965
Total Current Liabilities	87,294	85,609	54,544	47,885	51,806	44,165
Long-Term Debt	-	106,247	4	17	562	-
Long-Term Leases	18,333	18,019	4,045	3,766	4,656	4,598
Pension & Post-Retirement Benefits	602	562	135	71	76	71
Long-Term Deferred Tax Liabilities	21,830	22,802	99	81	1,442	1,616
Other Long-Term Liabilities	96,312	615	621	8,828	377	394
Total Liabilities	224,371	233,854	59,448	60,648	58,919	50,844
Common Stock	9,544	9,544	9,544	9,544	9,544	9,544
Additional Paid-In Capital	21,352	21,345	12,445	12,403	12,393	10,839
Retained Earnings	194,132	181,467	163,926	150,912	139,135	129,168
Treasury Stock	-10,626	-10,651	-16,686	-10,787	-6,697	-6,913
Comprehensive Income & Other	15,792	2,441	11,466	6,276	5,821	2,809
Total Common Equity	230,194	204,146	180,695	168,348	160,196	145,447
Minority Interest	1,375	1,572	819	564	39	51
Shareholders' Equity	231,569	205,718	181,514	168,912	160,235	145,498
Total Liabilities & Equity	455,940	439,572	240,962	229,560	219,154	196,342
Total Debt	21,468	135,729	6,660	7,194	9,875	7,487
Net Cash (Debt)	32,414	-80,478	30,627	23,371	30,166	29,941
Net Cash Growth	38.49%	-	31.05%	-22.53%	0.75%	24.27%
Net Cash Per Share	280.07	-712.04	276.55	206.88	266.91	265.15
Filing Date Shares Outstanding	115.71	115.69	110.25	111.93	113.13	112.74
Total Common Shares Outstanding	115.71	115.69	110.25	111.93	113.13	112.74
Working Capital	101,349	93,817	83,637	100,019	73,126	72,853
Book Value Per Share	1989.36	1764.60	1638.96	1504.02	1416.09	1290.14
Tangible Book Value	106,674	83,267	176,678	164,263	146,064	131,936
Tangible Book Value Per Share	921.89	719.74	1602.53	1467.52	1291.16	1170.30
Order Backlog	-	46,303	9,431	7,279	5,777	4,603

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