Star seeds Balance Sheet

Financials in millions JPY. Fiscal year is March - February.

Millions JPY. Fiscal year is Mar - Feb.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2010
Period Ending	Nov '25 Nov 30, 2025	Feb '25 Feb 28, 2025	Feb '24 Feb 29, 2024	Feb '23 Feb 28, 2023	Feb '22 Feb 28, 2022	Feb '10 Feb 28, 2010
Cash & Equivalents	926	281	349	477	701	1,374
Cash & Short-Term Investments	926	281	349	477	701	1,374
Cash Growth	84.09%	-19.48%	-26.83%	-31.95%	-48.98%	2.67%
Accounts Receivable	309	345	184	225	135	297.59
Other Receivables	-	-	-	-	14	117.2
Receivables	309	345	184	225	149	414.79
Inventory	888	767	807	954	546	668.51
Prepaid Expenses	-	-	-	-	17	28.62
Other Current Assets	481	134	69	93	136	2.23
Total Current Assets	2,604	1,527	1,409	1,749	1,549	2,537
Property, Plant & Equipment	1,935	84	2	5	-	371.46
Long-Term Investments	518	600	487	596	494	34.6
Goodwill	15	38	-	76	-	-
Other Intangible Assets	11	13	-	1	-	109.1
Long-Term Deferred Tax Assets	-	-	-	-	-	165.24
Other Long-Term Assets	1	1	1	1	2	1,081
Total Assets	5,084	2,263	1,899	2,428	2,045	4,298
Accounts Payable	407	260	175	186	117	514.55
Accrued Expenses	133	142	136	193	129	247.38
Short-Term Debt	148	256	243	257	-	314.94
Current Portion of Long-Term Debt	106	216	193	206	12	394.48
Current Portion of Leases	-	-	-	-	2	18.7
Current Income Taxes Payable	46	72	44	25	298	12.77
Other Current Liabilities	1,663	103	65	188	47	29.53
Total Current Liabilities	2,503	1,049	856	1,055	605	1,532
Long-Term Debt	86	252	111	120	35	516.26
Long-Term Leases	-	-	-	-	5	71.96
Pension & Post-Retirement Benefits	-	4	-	33	2	33.42
Other Long-Term Liabilities	329	371	449	370	246	0
Total Liabilities	2,918	1,676	1,416	1,578	893	2,154
Common Stock	1,293	325	50	50	50	245
Additional Paid-In Capital	1,162	709	899	899	899	415.19
Retained Earnings	-326	-531	-465	-132	169	1,638
Treasury Stock	-	-	-	-	-	-150.45
Comprehensive Income & Other	11	68	-1	33	34	-3.48
Total Common Equity	2,140	571	483	850	1,152	2,144
Minority Interest	26	16	-	-	-	-
Shareholders' Equity	2,166	587	483	850	1,152	2,144
Total Liabilities & Equity	5,084	2,263	1,899	2,428	2,045	4,298
Total Debt	340	724	547	583	54	1,316
Net Cash (Debt)	586	-443	-198	-106	647	57.7
Net Cash Growth	-	-	-	-	1021.32%	-52.63%
Net Cash Per Share	107.83	-109.49	-68.69	-36.77	224.44	71.65
Filing Date Shares Outstanding	7.84	4.81	4	2.88	2.88	0.79
Total Common Shares Outstanding	7.84	4.19	2.88	2.88	2.88	0.79
Working Capital	101	478	553	694	944	1,004
Book Value Per Share	273.00	136.26	167.55	294.86	399.62	2715.30
Tangible Book Value	2,114	520	483	773	1,152	2,035
Tangible Book Value Per Share	269.68	124.09	167.55	268.15	399.62	2577.13
Buildings	-	-	-	-	-	860.53
Machinery	-	-	-	-	-	67.96
Construction In Progress	-	-	-	-	-	18.02

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