Dear Life Balance Sheet

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Cash & Equivalents	26,362	27,104	18,653	21,882	19,707	14,541
Short-Term Investments	406	312	36	10	145	53
Cash & Short-Term Investments	26,768	27,416	18,689	21,892	19,852	14,594
Cash Growth	61.58%	46.70%	-14.63%	10.28%	36.03%	8.33%
Receivables	384	410	398	395	393	390
Inventory	27,065	16,800	24,783	16,354	13,085	9,915
Other Current Assets	1,072	726	1,044	863	755	807
Total Current Assets	55,289	45,352	44,914	39,504	34,085	25,706
Property, Plant & Equipment	227	157	195	185	226	78
Long-Term Investments	1,590	1,419	1,348	1,247	1,250	1,114
Goodwill	146	164	302	407	512	617
Other Intangible Assets	6	7	10	6	4	3
Long-Term Deferred Tax Assets	-	275	293	363	378	219
Other Long-Term Assets	1	2	1	2	2	1
Total Assets	57,259	47,376	47,063	41,714	36,457	27,738
Accounts Payable	161	317	357	606	202	124
Short-Term Debt	300	300	1,065	500	100	220
Current Portion of Long-Term Debt	3,243	2,331	2,546	994	1,179	1,491
Current Income Taxes Payable	25	1,854	1,361	1,737	1,796	1,423
Other Current Liabilities	1,135	1,382	1,134	1,161	1,149	684
Total Current Liabilities	4,864	6,184	6,463	4,998	4,426	3,942
Long-Term Debt	19,984	12,535	15,239	12,370	10,572	8,104
Long-Term Deferred Tax Liabilities	21	-	-	1	97	-
Other Long-Term Liabilities	282	167	287	183	104	82
Total Liabilities	25,151	18,886	21,989	17,552	15,199	12,128
Common Stock	7,520	4,125	4,125	4,125	3,911	3,126
Additional Paid-In Capital	8,381	4,986	4,941	4,911	4,674	3,779
Retained Earnings	16,596	19,763	16,484	15,118	12,709	9,642
Treasury Stock	-854	-854	-923	-375	-429	-1,338
Comprehensive Income & Other	67	75	64	1	2	1
Total Common Equity	31,710	28,095	24,691	23,780	20,867	15,210
Minority Interest	398	395	383	382	391	400
Shareholders' Equity	32,108	28,490	25,074	24,162	21,258	15,610
Total Liabilities & Equity	57,259	47,376	47,063	41,714	36,457	27,738
Total Debt	23,527	15,166	18,850	13,864	11,851	9,815
Net Cash (Debt)	3,241	12,250	-161	8,028	8,001	4,779
Net Cash Growth	-	-	-	0.34%	67.42%	2.91%
Net Cash Per Share	73.84	281.62	-3.68	182.65	196.37	125.19
Filing Date Shares Outstanding	50.25	49.52	43.43	43.67	43.89	37.79
Total Common Shares Outstanding	50.25	43.52	43.43	44.01	43.06	37.75
Working Capital	50,425	39,168	38,451	34,506	29,659	21,764
Book Value Per Share	631.08	645.61	568.58	540.29	484.55	402.96
Tangible Book Value	31,558	27,924	24,379	23,367	20,351	14,590
Tangible Book Value Per Share	628.06	641.68	561.40	530.90	472.57	386.53

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