Synspective Balance Sheet

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Cash & Equivalents	24,542	14,239	4,468	6,603
Cash & Short-Term Investments	24,542	14,239	4,468	6,603
Cash Growth	72.36%	218.69%	-32.33%	-
Accounts Receivable	1,064	30	19	-310
Other Receivables	-	-	303	653
Receivables	1,064	30	322	343
Inventory	161.77	113	202	59
Other Current Assets	773.03	1,871	988	445
Total Current Assets	26,541	16,253	5,980	7,450
Property, Plant & Equipment	21,170	11,732	5,253	2,391
Long-Term Investments	-	174	68	43
Other Intangible Assets	748.53	35	12	6
Long-Term Deferred Tax Assets	702.62	-	-	-
Other Long-Term Assets	211.32	1	1	3
Total Assets	49,374	28,195	11,314	9,893
Short-Term Debt	2,790	1,000	1,000	500
Current Portion of Long-Term Debt	1,284	195	91	-
Current Income Taxes Payable	184.16	126	15	4
Current Unearned Revenue	3.06	-	-	-
Other Current Liabilities	1,010	908	399	1,296
Total Current Liabilities	5,271	2,229	1,505	1,800
Long-Term Debt	5,310	6,093	1,938	1
Other Long-Term Liabilities	0	-	1	-
Total Liabilities	10,580	8,322	3,444	1,801
Common Stock	16,952	7,679	100	100
Additional Paid-In Capital	24,616	15,343	9,323	14,288
Retained Earnings	-3,953	-3,582	-1,548	-6,293
Comprehensive Income & Other	1,179	433	-5	-3
Shareholders' Equity	38,793	19,873	7,870	8,092
Total Liabilities & Equity	49,374	28,195	11,314	9,893
Total Debt	9,383	7,288	3,029	501
Net Cash (Debt)	15,159	6,951	1,439	6,102
Net Cash Growth	118.09%	383.04%	-76.42%	-
Net Cash Per Share	130.91	82.77	19.50	86.02
Filing Date Shares Outstanding	131.57	111.44	73.8	70.94
Total Common Shares Outstanding	131.57	108.25	73.8	70.94
Working Capital	21,270	14,024	4,475	5,650
Book Value Per Share	294.84	183.59	106.63	114.08
Tangible Book Value	38,045	19,838	7,858	8,086
Tangible Book Value Per Share	289.15	183.26	106.47	113.99
Buildings	421.89	-	-	-
Machinery	927.46	-	-	-
Construction In Progress	13,306	-	-	-
Order Backlog	24,961	5,362	-	-

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