The Nisshin OilliO Group,Ltd. (FRA:8WC)

FRA:8WC Balance Sheet

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	27,125	17,147	20,434	13,036	9,977	11,036
Cash & Short-Term Investments	27,125	17,147	20,434	13,036	9,977	11,036
Cash Growth	49.69%	-16.09%	56.75%	30.66%	-9.60%	-56.41%
Accounts Receivable	95,511	94,934	101,819	99,385	88,114	68,360
Other Receivables	44	211	-	-	-	-
Receivables	95,555	95,145	101,819	99,385	88,114	68,361
Inventory	113,035	103,282	97,615	106,041	84,811	60,154
Other Current Assets	16,319	13,087	12,885	15,105	18,938	11,367
Total Current Assets	252,034	228,661	232,753	233,567	201,840	150,918
Property, Plant & Equipment	127,756	110,284	105,332	101,247	101,230	100,948
Long-Term Investments	47,252	45,939	51,839	36,692	38,999	37,713
Goodwill	131	143	186	204	227	244
Other Intangible Assets	2,723	2,397	2,481	1,917	1,444	1,459
Long-Term Deferred Tax Assets	-	742	698	750	672	764
Long-Term Deferred Charges	42	48	64	49	63	76
Other Long-Term Assets	2	2	2	2	1	4
Total Assets	429,940	388,242	393,382	374,453	344,506	292,154
Accounts Payable	48,684	48,958	47,783	51,073	44,855	38,984
Accrued Expenses	-	8,009	8,946	7,304	5,388	4,822
Short-Term Debt	31,987	19,147	15,313	33,500	35,370	9,411
Current Portion of Long-Term Debt	-	5,990	10,000	-	-	-
Current Portion of Leases	-	584	577	415	427	444
Current Income Taxes Payable	5,592	18,046	22,906	18,544	15,300	20,082
Other Current Liabilities	27,135	5,565	4,844	4,810	4,551	4,890
Total Current Liabilities	113,398	106,299	110,369	115,646	105,891	78,633
Long-Term Debt	80,127	65,623	71,632	72,313	58,195	45,806
Long-Term Leases	-	6,954	7,100	5,593	3,837	3,860
Pension & Post-Retirement Benefits	2,198	2,459	2,402	2,291	2,295	2,378
Long-Term Deferred Tax Liabilities	-	7,360	8,290	6,254	9,039	7,414
Other Long-Term Liabilities	21,813	1,463	1,028	939	937	805
Total Liabilities	217,536	190,158	200,821	203,036	180,194	138,896
Common Stock	16,332	16,332	16,332	16,332	16,332	16,332
Additional Paid-In Capital	21,663	21,663	21,663	21,663	21,665	22,849
Retained Earnings	150,978	135,402	128,650	117,899	110,379	106,318
Treasury Stock	-9,190	-4,044	-4,068	-4,073	-4,071	-7,081
Comprehensive Income & Other	21,372	17,792	20,044	10,737	11,919	7,133
Total Common Equity	201,155	187,145	182,621	162,558	156,224	145,551
Minority Interest	11,249	10,939	9,940	8,859	8,088	7,707
Shareholders' Equity	212,404	198,084	192,561	171,417	164,312	153,258
Total Liabilities & Equity	429,940	388,242	393,382	374,453	344,506	292,154
Total Debt	112,114	98,298	104,622	111,821	97,829	59,521
Net Cash (Debt)	-84,989	-81,151	-84,188	-98,785	-87,852	-48,485
Net Cash Per Share	-2639.25	-2503.35	-2597.43	-3048.07	-2710.90	-1459.78
Filing Date Shares Outstanding	31.38	32.42	32.41	32.41	32.41	32.4
Total Common Shares Outstanding	31.38	32.42	32.41	32.41	32.41	32.4
Working Capital	138,636	122,362	122,384	117,921	95,949	72,285
Book Value Per Share	6409.42	5772.43	5634.33	5015.58	4820.44	4491.77
Tangible Book Value	198,301	184,605	179,954	160,437	154,553	143,848
Tangible Book Value Per Share	6318.48	5694.09	5552.04	4950.14	4768.88	4439.22

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