Early Age Balance Sheet

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

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Cash & Equivalents	1,313	1,775	920	964	1,027
Cash & Short-Term Investments	1,313	1,775	920	964	1,027
Cash Growth	-26.03%	92.94%	-4.56%	-6.13%	-18.10%
Receivables	30	36	35	30	32
Inventory	561	1,472	2,557	2,970	4,116
Other Current Assets	114	87	34	33	25
Total Current Assets	2,018	3,370	3,546	3,997	5,200
Property, Plant & Equipment	12,622	10,421	9,431	8,699	7,814
Long-Term Investments	303	353	285	294	305
Other Intangible Assets	83	84	78	11	13
Long-Term Deferred Tax Assets	159	168	147	152	90
Other Long-Term Assets	1	2	1	1	1
Total Assets	15,186	14,398	13,488	13,154	13,423
Accounts Payable	93	100	37	32	33
Accrued Expenses	55	53	80	72	63
Short-Term Debt	-	-	-	-	150
Current Portion of Long-Term Debt	1,178	753	1,359	987	440
Current Income Taxes Payable	4	286	61	162	68
Other Current Liabilities	227	217	209	220	123
Total Current Liabilities	1,557	1,409	1,746	1,473	877
Long-Term Debt	8,507	8,033	7,204	7,368	8,430
Other Long-Term Liabilities	395	396	403	406	382
Total Liabilities	10,459	9,838	9,353	9,247	9,689
Common Stock	167	167	167	167	167
Additional Paid-In Capital	66	66	66	66	66
Retained Earnings	4,490	4,325	3,900	3,672	3,497
Comprehensive Income & Other	4	2	2	2	4
Shareholders' Equity	4,727	4,560	4,135	3,907	3,734
Total Liabilities & Equity	15,186	14,398	13,488	13,154	13,423
Total Debt	9,685	8,786	8,563	8,355	9,020
Net Cash (Debt)	-8,372	-7,011	-7,643	-7,391	-7,993
Net Cash Per Share	-2632.04	-2204.16	-2402.84	-2323.62	-2512.88
Filing Date Shares Outstanding	3.18	3.18	3.18	3.18	3.18
Total Common Shares Outstanding	3.18	3.18	3.18	3.18	3.18
Working Capital	461	1,961	1,800	2,524	4,323
Book Value Per Share	1486.10	1433.60	1299.98	1228.30	1173.91
Tangible Book Value	4,644	4,476	4,057	3,896	3,721
Tangible Book Value Per Share	1460.01	1407.19	1275.46	1224.84	1169.83

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