ktk Inc. Balance Sheet

Financials in millions JPY. Fiscal year is September - August.

Millions JPY. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 20, 2026	Aug '25 Aug 20, 2025	Aug '24 Aug 20, 2024	Aug '23 Aug 20, 2023	Aug '22 Aug 20, 2022	Aug '21 Aug 20, 2021
Cash & Equivalents	3,182	2,522	2,262	2,236	2,222	2,648
Cash & Short-Term Investments	3,182	2,522	2,262	2,236	2,222	2,648
Cash Growth	8.42%	11.49%	1.16%	0.63%	-16.09%	-2.47%
Receivables	3,593	2,853	2,584	2,487	2,452	2,443
Inventory	807	802	790	673	665	523
Other Current Assets	94	84	116	82	85	50
Total Current Assets	7,676	6,261	5,752	5,478	5,424	5,664
Property, Plant & Equipment	1,611	1,554	1,594	1,585	1,636	1,671
Long-Term Investments	1,420	1,199	1,163	1,034	985	1,004
Goodwill	111	146	193	240	287	62
Other Intangible Assets	134	162	152	104	34	34
Long-Term Deferred Tax Assets	-	12	10	10	9	9
Other Long-Term Assets	1	1	2	1	3	2
Total Assets	10,953	9,335	8,866	8,452	8,378	8,446
Accounts Payable	3,372	2,629	2,688	2,586	2,645	3,081
Accrued Expenses	89	106	94	105	117	127
Short-Term Debt	1,346	968	852	853	1,060	876
Current Income Taxes Payable	133	129	82	127	101	118
Other Current Liabilities	603	531	452	442	378	364
Total Current Liabilities	5,543	4,363	4,168	4,113	4,301	4,566
Long-Term Debt	13	25	44	55	76	92
Pension & Post-Retirement Benefits	182	168	180	160	147	199
Long-Term Deferred Tax Liabilities	-	100	75	51	35	45
Other Long-Term Liabilities	338	202	189	198	201	140
Total Liabilities	6,076	4,858	4,656	4,577	4,760	5,042
Common Stock	294	294	294	294	294	294
Additional Paid-In Capital	673	669	667	664	664	663
Retained Earnings	3,644	3,384	3,142	2,881	2,687	2,451
Treasury Stock	-92	-98	-103	-109	-121	-131
Comprehensive Income & Other	358	228	210	145	94	127
Shareholders' Equity	4,877	4,477	4,210	3,875	3,618	3,404
Total Liabilities & Equity	10,953	9,335	8,866	8,452	8,378	8,446
Total Debt	1,359	993	896	908	1,136	968
Net Cash (Debt)	1,823	1,529	1,366	1,328	1,086	1,680
Net Cash Growth	27.75%	11.93%	2.86%	22.28%	-35.36%	20.52%
Net Cash Per Share	333.58	280.34	251.19	245.16	201.62	313.02
Filing Date Shares Outstanding	5.47	5.46	5.44	5.43	5.4	5.37
Total Common Shares Outstanding	5.47	5.46	5.44	5.43	5.4	5.37
Working Capital	2,133	1,898	1,584	1,365	1,123	1,098
Book Value Per Share	891.11	820.06	773.37	714.00	670.47	634.23
Tangible Book Value	4,632	4,169	3,865	3,531	3,297	3,308
Tangible Book Value Per Share	846.34	763.64	710.00	650.62	610.98	616.35