FRA:D1U 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	22,426	21,521	29,616	26,627	27,146	20,327
Cash & Short-Term Investments	22,426	21,521	29,616	26,627	27,146	20,327
Cash Growth	-26.71%	-27.33%	11.22%	-1.91%	33.55%	-3.98%
Receivables	14,630	20,966	21,424	20,875	18,330	17,959
Inventory	22,509	16,907	17,636	14,548	12,685	10,725
Other Current Assets	4,913	4,179	4,138	3,339	1,897	1,640
Total Current Assets	64,478	63,573	72,814	65,389	60,058	50,651
Property, Plant & Equipment	30,311	25,889	22,113	21,996	21,314	21,925
Long-Term Investments	2,418	2,032	1,861	3,226	3,171	3,185
Other Intangible Assets	511	535	521	541	628	942
Long-Term Deferred Tax Assets	4,127	4,077	4,116	4,223	4,096	3,677
Other Long-Term Assets	2	1	3	2	1	1
Total Assets	101,847	96,107	101,428	95,377	89,268	80,381
Accounts Payable	14,058	12,363	16,518	15,439	12,281	9,546
Accrued Expenses	6,077	7,733	6,573	6,336	5,756	3,902
Short-Term Debt	6,470	3,743	6,234	4,461	4,440	6,545
Current Portion of Leases	41	60	89	157	309	441
Current Income Taxes Payable	469	1,357	1,069	526	869	473
Other Current Liabilities	10,920	6,466	4,545	3,667	2,477	1,196
Total Current Liabilities	38,035	31,722	35,028	30,586	26,132	22,103
Long-Term Debt	7,199	10,485	5,961	8,800	9,871	6,711
Long-Term Leases	55	60	107	183	271	482
Pension & Post-Retirement Benefits	7,408	6,988	6,830	7,440	7,250	7,291
Other Long-Term Liabilities	2,674	2,647	2,660	2,646	2,676	2,580
Total Liabilities	55,371	51,902	50,586	49,655	46,200	39,167
Common Stock	2,434	2,434	2,434	2,434	2,434	2,434
Additional Paid-In Capital	2,253	2,236	2,199	2,175	2,173	2,171
Retained Earnings	51,425	49,298	45,131	40,865	38,393	36,901
Treasury Stock	-11,147	-11,202	-93	-130	-43	-42
Comprehensive Income & Other	1,451	1,386	1,122	333	72	-297
Total Common Equity	46,416	44,152	50,793	45,677	43,029	41,167
Minority Interest	60	53	49	45	39	47
Shareholders' Equity	46,476	44,205	50,842	45,722	43,068	41,214
Total Liabilities & Equity	101,847	96,107	101,428	95,377	89,268	80,381
Total Debt	13,765	14,348	12,391	13,601	14,891	14,179
Net Cash (Debt)	8,661	7,173	17,225	13,026	12,255	6,148
Net Cash Growth	-46.01%	-58.36%	32.24%	6.29%	99.33%	13.20%
Net Cash Per Share	321.79	226.98	544.76	412.57	386.12	193.69
Filing Date Shares Outstanding	25.43	25.4	31.65	31.57	31.46	31.76
Total Common Shares Outstanding	25.43	25.4	31.65	31.57	31.76	31.76
Working Capital	26,443	31,851	37,786	34,803	33,926	28,548
Book Value Per Share	1825.13	1738.31	1604.88	1446.86	1354.96	1296.23
Tangible Book Value	45,905	43,617	50,272	45,136	42,401	40,225
Tangible Book Value Per Share	1805.04	1717.25	1588.41	1429.72	1335.18	1266.57
Order Backlog	-	75,064	64,360	64,417	49,149	30,182

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