TYO:319A 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	8,958	5,442	4,398	2,602
Short-Term Investments	608	-	-	-
Cash & Short-Term Investments	9,566	5,442	4,398	2,602
Cash Growth	75.78%	23.74%	69.02%	-
Accounts Receivable	2,935	1,499	1,624	1,171
Other Receivables	586	-	-	-
Receivables	3,521	1,499	1,624	1,171
Inventory	3,350	1,471	1,289	901
Other Current Assets	504	387	324	275
Total Current Assets	16,941	8,799	7,635	4,949
Property, Plant & Equipment	8,398	4,955	4,945	3,470
Long-Term Investments	720	506	747	321
Goodwill	3,111	835	1,057	225
Other Intangible Assets	77	24	25	22
Long-Term Deferred Tax Assets	606	297	340	198
Other Long-Term Assets	1,076	-	-	-
Total Assets	30,929	15,416	14,749	9,185
Accounts Payable	1,023	917	768	709
Accrued Expenses	67	-	-	-
Short-Term Debt	3,406	1,975	1,805	1,777
Current Portion of Long-Term Debt	2,179	1,299	1,277	777
Current Portion of Leases	49	38	426	29
Current Income Taxes Payable	494	280	207	88
Current Unearned Revenue	86	-	-	-
Other Current Liabilities	2,008	534	599	285
Total Current Liabilities	9,312	5,043	5,082	3,665
Long-Term Debt	10,333	5,284	5,685	3,467
Long-Term Leases	261	244	44	427
Pension & Post-Retirement Benefits	1,273	477	479	253
Long-Term Deferred Tax Liabilities	199	151	147	-
Other Long-Term Liabilities	238	215	199	50
Total Liabilities	21,616	11,414	11,636	7,862
Common Stock	10	55	55	35
Additional Paid-In Capital	2,004	187	187	166
Retained Earnings	6,667	3,576	2,726	1,114
Comprehensive Income & Other	532	84	45	8
Total Common Equity	9,213	3,902	3,013	1,323
Minority Interest	100	100	100	-
Shareholders' Equity	9,313	4,002	3,113	1,323
Total Liabilities & Equity	30,929	15,416	14,749	9,185
Total Debt	16,228	8,840	9,237	6,477
Net Cash (Debt)	-6,662	-3,398	-4,839	-3,875
Net Cash Per Share	-762.60	-431.07	-619.76	-498.85
Filing Date Shares Outstanding	8.85	8.85	8.38	7.77
Total Common Shares Outstanding	8.85	7.88	8.38	7.77
Working Capital	7,629	3,756	2,553	1,284
Book Value Per Share	1041.49	495.00	359.43	170.32
Tangible Book Value	6,025	3,043	1,931	1,076
Tangible Book Value Per Share	681.10	386.03	230.35	138.52

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