Tecnisco Balance Sheet

Financials in millions JPY. Fiscal year is July - June.

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Cash & Equivalents	862	2,180	845	835	612
Cash & Short-Term Investments	862	2,180	845	835	612
Cash Growth	-42.03%	157.99%	1.20%	36.44%	-
Receivables	1,178	1,588	1,452	1,543	1,546
Inventory	1,203	1,324	1,077	1,097	500
Other Current Assets	277	332	448	383	308
Total Current Assets	3,520	5,424	3,822	3,858	2,966
Property, Plant & Equipment	3,218	3,588	3,854	3,632	3,017
Long-Term Investments	115	127	109	73	55
Goodwill	-	-	-	27	74
Other Intangible Assets	369	369	377	387	392
Long-Term Deferred Tax Assets	-	-	108	162	64
Other Long-Term Assets	2	1	1	1	-
Total Assets	7,224	9,509	8,271	8,140	6,568
Accounts Payable	157	183	424	650	373
Accrued Expenses	51	100	193	367	264
Short-Term Debt	-	308	720	1,445	1,454
Current Portion of Long-Term Debt	925	1,106	521	586	602
Current Portion of Leases	-	23	27	11	10
Current Income Taxes Payable	5	293	334	448	266
Other Current Liabilities	403	61	87	104	72
Total Current Liabilities	1,541	2,074	2,306	3,611	3,041
Long-Term Debt	1,834	2,533	2,074	880	962
Long-Term Leases	-	35	50	39	50
Long-Term Deferred Tax Liabilities	-	65	-	-	-
Other Long-Term Liabilities	98	3	2	2	2
Total Liabilities	3,583	4,822	4,533	4,622	4,139
Common Stock	785	781	100	100	100
Additional Paid-In Capital	3,027	3,023	2,341	2,341	2,341
Retained Earnings	-745	179	782	560	-242
Comprehensive Income & Other	574	704	515	517	230
Shareholders' Equity	3,641	4,687	3,738	3,518	2,429
Total Liabilities & Equity	7,224	9,509	8,271	8,140	6,568
Total Debt	2,759	4,005	3,392	2,961	3,078
Net Cash (Debt)	-1,897	-1,825	-2,547	-2,126	-2,466
Net Cash Per Share	-207.05	-204.01	-390.82	-326.22	-378.39
Filing Date Shares Outstanding	9.17	9.16	9.14	6.52	6.52
Total Common Shares Outstanding	9.17	9.16	6.52	6.52	6.52
Working Capital	1,979	3,350	1,516	247	-75
Book Value Per Share	396.86	511.91	573.57	539.81	372.71
Tangible Book Value	3,272	4,318	3,361	3,104	1,963
Tangible Book Value Per Share	356.64	471.61	515.72	476.29	301.21
Order Backlog	-	1,265	1,662	2,132	-

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