Teikoku Sen-i 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	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	11,873	12,693	12,998	16,122	6,207
Short-Term Investments	950.3	5,999	5,999	5,999	12,349
Cash & Short-Term Investments	12,823	18,692	18,997	22,121	18,556
Cash Growth	-31.40%	-1.61%	-14.12%	19.21%	-18.79%
Accounts Receivable	8,464	8,660	6,299	6,665	12,615
Other Receivables	4,999	-	-	-	-
Receivables	13,462	8,660	6,299	6,665	12,615
Inventory	11,717	10,051	8,810	7,790	8,737
Other Current Assets	3,042	2,854	2,291	1,155	934
Total Current Assets	41,045	40,257	36,397	37,731	40,842
Property, Plant & Equipment	11,945	12,108	12,171	12,443	10,305
Long-Term Investments	37,105	30,283	30,479	21,772	22,654
Other Intangible Assets	59.04	47	31	68	396
Long-Term Deferred Tax Assets	149.32	154	124	117	83
Other Long-Term Assets	1,042	1	2	1	-
Total Assets	91,344	82,850	79,204	72,132	74,280
Accounts Payable	3,905	3,845	2,932	4,328	6,037
Accrued Expenses	-	-	-	5	5
Short-Term Debt	-	-	-	-	1,000
Current Portion of Long-Term Debt	44	44	-	45	44
Current Income Taxes Payable	821.03	857	214	683	1,162
Other Current Liabilities	1,715	1,961	1,330	1,883	1,048
Total Current Liabilities	6,485	6,707	4,476	6,944	9,296
Long-Term Debt	12	56	-	-	45
Pension & Post-Retirement Benefits	137.39	134	121	119	227
Long-Term Deferred Tax Liabilities	10,669	8,077	8,285	5,680	6,143
Other Long-Term Liabilities	1,652	1,341	1,347	1,367	925
Total Liabilities	18,955	16,315	14,229	14,110	16,636
Common Stock	1,690	1,635	1,582	1,582	1,551
Additional Paid-In Capital	1,100	1,028	957	957	926
Retained Earnings	48,411	45,998	44,070	42,950	40,648
Treasury Stock	-2,589	-1,062	-1,067	-980	-377
Comprehensive Income & Other	23,776	18,936	19,433	13,513	14,896
Shareholders' Equity	72,389	66,535	64,975	58,022	57,644
Total Liabilities & Equity	91,344	82,850	79,204	72,132	74,280
Total Debt	56	100	-	45	1,089
Net Cash (Debt)	12,767	18,592	18,997	22,076	17,467
Net Cash Growth	-31.33%	-2.13%	-13.95%	26.39%	-23.22%
Net Cash Per Share	493.27	705.54	720.55	828.50	647.98
Filing Date Shares Outstanding	25.6	25.71	26.12	26.11	26.45
Total Common Shares Outstanding	25.6	26.15	26.06	26.11	26.45
Working Capital	34,559	33,550	31,921	30,787	31,546
Book Value Per Share	2827.53	2544.34	2493.43	2222.06	2179.28
Tangible Book Value	72,330	66,488	64,944	57,954	57,248
Tangible Book Value Per Share	2825.22	2542.54	2492.24	2219.45	2164.31
Land	3,990	-	-	-	-
Buildings	10,844	-	-	-	-
Machinery	5,296	-	-	-	-
Construction In Progress	258.41	-	-	-	-
Order Backlog	-	18,428	16,873	12,676	12,356

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