Daito Trust Construction Co.,Ltd. (DIFTY)

Vista Outdoor 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	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	232,454	235,890	245,758	267,133	259,134	198,993
Short-Term Investments	3,007	3,006	3,798	3,999	3,101	1,502
Cash & Short-Term Investments	235,461	238,896	249,556	271,132	262,235	200,495
Cash Growth	12.47%	-4.27%	-7.96%	3.39%	30.79%	22.28%
Receivables	184,719	177,755	162,256	164,436	167,154	172,266
Inventory	37,598	228,720	90,183	64,273	44,383	23,916
Prepaid Expenses	82,381	81,748	75,579	74,267	72,347	70,237
Restricted Cash	-	-	11,500	11,500	12,500	13,500
Other Current Assets	222,425	29,322	35,201	34,368	29,868	26,701
Total Current Assets	762,584	756,441	624,275	619,976	588,487	507,115
Property, Plant & Equipment	183,470	184,276	194,864	191,382	177,627	172,145
Long-Term Investments	47,922	132,699	122,323	115,862	108,154	107,810
Goodwill	14,016	12,699	11,849	11,356	11,337	12,224
Other Intangible Assets	22,645	22,451	21,557	23,223	25,168	26,837
Long-Term Deferred Tax Assets	111,143	114,215	105,199	100,109	95,104	93,322
Other Long-Term Assets	84,873	2	2	1	2	1
Total Assets	1,226,653	1,222,783	1,080,069	1,061,909	1,005,879	919,454
Accounts Payable	47,419	53,216	49,767	50,141	36,479	27,580
Accrued Expenses	7,257	28,654	23,278	15,906	25,218	20,372
Short-Term Debt	66,540	9,311	-	1,026	-	690
Current Portion of Long-Term Debt	58,440	58,681	10,982	11,608	13,088	12,584
Current Portion of Leases	-	224	203	310	169	193
Current Income Taxes Payable	9,185	28,393	22,065	19,638	22,903	22,493
Current Unearned Revenue	42,269	49,751	52,868	41,772	39,466	40,814
Other Current Liabilities	190,374	182,603	167,778	170,038	174,615	174,340
Total Current Liabilities	421,484	410,833	326,941	310,439	311,938	299,066
Long-Term Debt	57,333	55,630	68,176	78,318	81,632	83,474
Long-Term Leases	-	629	656	611	388	361
Long-Term Deferred Tax Liabilities	-	1,400	101	428	446	246
Other Long-Term Liabilities	276,185	272,921	263,395	249,545	230,217	213,254
Total Liabilities	767,578	755,352	674,270	656,977	640,092	611,248
Common Stock	29,060	29,060	29,060	29,060	29,060	29,060
Additional Paid-In Capital	32,485	32,621	34,540	34,540	34,540	34,540
Retained Earnings	441,499	445,821	391,255	352,811	319,133	266,899
Treasury Stock	-42,292	-43,217	-58,485	-10,973	-12,852	-15,352
Comprehensive Income & Other	-1,342	2,160	6,300	-3,909	-8,101	-11,025
Total Common Equity	459,410	466,445	402,670	401,529	361,780	304,122
Minority Interest	-335	986	3,129	3,403	4,007	4,084
Shareholders' Equity	459,075	467,431	405,799	404,932	365,787	308,206
Total Liabilities & Equity	1,226,653	1,222,783	1,080,069	1,061,909	1,005,879	919,454
Total Debt	182,313	124,475	80,017	91,873	95,277	97,302
Net Cash (Debt)	53,148	114,421	169,539	179,259	166,958	103,193
Net Cash Growth	-60.06%	-32.51%	-5.42%	7.37%	61.79%	28.22%
Net Cash Per Share	804.98	1738.50	2519.03	2626.08	2449.96	1505.77
Filing Date Shares Outstanding	66.32	66.27	65.33	68.3	68.05	68.05
Total Common Shares Outstanding	66.32	66.27	65.32	68.3	68.19	68.05
Working Capital	341,100	345,608	297,334	309,537	276,549	208,049
Book Value Per Share	6926.88	7038.12	6164.21	5878.97	5305.45	4469.31
Tangible Book Value	422,749	431,295	369,264	366,950	325,275	265,061
Tangible Book Value Per Share	6374.12	6507.75	5652.82	5372.69	4770.11	3895.28
Order Backlog	-	802,454	787,046	721,871	710,947	756,818

Updated Jan 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.