TORIDOLL Holdings Balance Sheet

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Cash & Equivalents	69,164	82,271	70,627	67,456	53,463	24,969
Cash & Short-Term Investments	69,164	82,271	70,627	67,456	53,463	24,969
Cash Growth	-7.82%	16.49%	4.70%	26.17%	114.12%	-3.23%
Receivables	10,500	10,971	9,678	7,578	5,518	5,497
Inventory	1,440	1,119	1,087	759	502	718
Other Current Assets	5,370	3,277	4,568	2,008	1,604	1,639
Total Current Assets	86,474	97,638	85,960	77,801	61,087	32,823
Property, Plant & Equipment	145,783	139,962	145,687	118,902	112,213	110,065
Long-Term Investments	2,355	17,698	19,028	18,867	18,425	18,486
Goodwill	-	41,977	52,780	33,692	31,551	29,062
Other Intangible Assets	64,937	21,255	13,457	12,020	11,287	11,196
Long-Term Deferred Tax Assets	4,480	4,667	5,445	4,953	6,276	7,778
Other Long-Term Assets	14,427	-1	-	-	1	1
Total Assets	318,456	323,196	322,357	266,235	240,840	209,411
Accounts Payable	18,551	17,255	16,963	13,223	10,773	12,232
Accrued Expenses	-	1,186	1,079	1,027	838	717
Short-Term Debt	4,588	12,000	20,210	4,028	4,024	7,022
Current Portion of Long-Term Debt	15,876	17,611	15,573	16,802	12,555	13,295
Current Portion of Leases	21,525	20,785	20,001	16,722	14,936	14,429
Current Income Taxes Payable	3,644	2,051	3,683	644	2,438	1,215
Other Current Liabilities	13,262	9,616	15,074	7,024	5,149	5,502
Total Current Liabilities	77,446	80,504	92,583	59,470	50,713	54,412
Long-Term Debt	55,244	58,634	41,402	49,813	43,884	41,974
Long-Term Leases	78,289	77,998	88,912	69,214	68,435	66,605
Long-Term Deferred Tax Liabilities	2,611	2,681	1,598	1,558	1,556	1,383
Other Long-Term Liabilities	7,198	6,844	7,500	8,022	6,274	5,098
Total Liabilities	220,788	226,661	231,995	188,077	170,862	169,472
Common Stock	5,391	5,145	4,834	4,673	4,498	4,208
Additional Paid-In Capital	8,291	11,552	9,369	11,575	11,877	2,348
Retained Earnings	46,884	39,424	39,032	34,207	31,338	23,131
Treasury Stock	-976	-984	-994	-1,003	-1,020	-1,026
Comprehensive Income & Other	38,129	32,106	28,586	20,114	15,331	10,800
Total Common Equity	97,719	87,243	80,827	69,566	62,024	39,461
Minority Interest	-51	9,292	9,535	8,592	7,954	478
Shareholders' Equity	97,668	96,535	90,362	78,158	69,978	39,939
Total Liabilities & Equity	318,456	323,196	322,357	266,235	240,840	209,411
Total Debt	175,522	187,028	186,098	156,579	143,834	143,325
Net Cash (Debt)	-106,358	-104,757	-115,471	-89,123	-90,371	-118,356
Net Cash Per Share	-1213.42	-1188.80	-1311.93	-1017.36	-1035.56	-1371.88
Filing Date Shares Outstanding	87.88	87.68	87.31	87.09	86.84	86.4
Total Common Shares Outstanding	87.88	87.61	87.3	87.08	86.81	86.36
Working Capital	9,028	17,134	-6,623	18,331	10,374	-21,589
Book Value Per Share	1111.95	995.86	925.83	798.90	714.46	456.92
Tangible Book Value	32,782	24,011	14,590	23,854	19,186	-797
Tangible Book Value Per Share	373.03	274.08	167.12	273.94	221.01	-9.23

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.