SBLOF 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	15,408	12,032	10,274	10,533	6,628	7,230
Short-Term Investments	-	-	336	-	368	55
Cash & Short-Term Investments	15,408	12,032	10,610	10,533	6,996	7,285
Cash Growth	53.20%	13.40%	0.73%	50.56%	-3.97%	38.79%
Receivables	4,953	6,513	5,722	4,695	3,499	2,952
Inventory	15,756	12,618	12,373	7,329	4,359	4,071
Other Current Assets	1,704	1,776	2,132	1,342	1,280	472
Total Current Assets	37,821	32,939	30,837	23,899	16,134	14,780
Property, Plant & Equipment	36,082	34,832	26,357	18,879	13,155	12,897
Long-Term Investments	34,438	20,469	15,926	12,404	8,645	8,522
Goodwill	1,764	1,884	1,934	1,438	-	-
Other Intangible Assets	272.83	219	225	261	212	213
Long-Term Deferred Tax Assets	-	2,036	989	325	1,129	521
Other Long-Term Assets	2,703	2	2	2	1	2
Total Assets	113,081	92,416	76,302	57,242	39,312	36,972
Accounts Payable	758.97	460	460	419	64	95
Short-Term Debt	18,670	11,777	7,826	8,923	2,942	3,486
Current Income Taxes Payable	302.78	2,217	1,701	603	743	683
Other Current Liabilities	15,249	14,802	13,580	11,066	9,624	7,651
Total Current Liabilities	34,981	29,256	23,567	21,011	13,373	11,915
Long-Term Debt	22,371	22,271	18,147	9,480	5,809	8,669
Long-Term Leases	482.88	425	212	357	385	529
Long-Term Deferred Tax Liabilities	-	235	84	-	-	-
Other Long-Term Liabilities	2,040	145	133	36	22	20
Total Liabilities	59,874	52,332	42,143	30,884	19,589	21,133
Common Stock	9,679	9,679	9,679	9,679	9,679	9,679
Additional Paid-In Capital	2,399	2,358	2,358	2,306	2,306	2,306
Retained Earnings	20,277	20,087	17,215	13,766	10,196	3,854
Comprehensive Income & Other	20,505	7,898	4,861	460	-2,620	-104
Total Common Equity	52,859	40,022	34,113	26,211	19,561	15,735
Minority Interest	348.31	62	46	147	162	104
Shareholders' Equity	53,207	40,084	34,159	26,358	19,723	15,839
Total Liabilities & Equity	113,081	92,416	76,302	57,242	39,312	36,972
Total Debt	41,523	34,473	26,185	18,760	9,136	12,684
Net Cash (Debt)	-26,116	-22,441	-15,575	-8,227	-2,140	-5,399
Net Cash Per Share	-627.30	-539.05	-374.12	-197.62	-51.40	-129.68
Filing Date Shares Outstanding	41.63	41.63	41.63	41.63	41.63	41.63
Total Common Shares Outstanding	41.63	41.63	41.63	41.63	41.63	41.63
Working Capital	2,840	3,683	7,270	2,888	2,761	2,865
Book Value Per Share	1269.67	961.33	819.40	629.59	469.85	377.95
Tangible Book Value	50,822	37,919	31,954	24,512	19,349	15,522
Tangible Book Value Per Share	1220.74	910.82	767.54	588.78	464.76	372.84
Order Backlog	-	35,690	34,404	29,249	19,724	13,447

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