Seiren 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	32,432	43,028	43,612	38,782	38,808	42,337
Short-Term Investments	5,618	8,891	3,317	1,091	785	298
Cash & Short-Term Investments	38,050	51,919	46,929	39,873	39,593	42,635
Cash Growth	-20.34%	10.63%	17.70%	0.71%	-7.13%	99.52%
Receivables	42,733	42,209	39,260	33,059	28,913	26,294
Inventory	29,779	29,386	26,623	25,222	22,520	17,647
Other Current Assets	11,823	3,550	4,271	2,914	2,487	1,691
Total Current Assets	122,385	127,064	117,083	101,068	93,513	88,267
Property, Plant & Equipment	59,359	56,228	55,334	54,167	49,553	43,532
Long-Term Investments	-	11,212	10,381	7,917	6,566	7,681
Goodwill	199	318	477	638	801	964
Other Intangible Assets	2,866	3,097	3,020	2,464	3,140	2,704
Long-Term Deferred Tax Assets	-	1,303	1,163	1,539	1,919	1,552
Other Long-Term Assets	21,256	1	-	2	1	2
Total Assets	206,065	199,223	187,458	167,795	155,493	144,702
Accounts Payable	21,739	23,492	20,676	17,450	15,648	15,176
Accrued Expenses	825	1,922	1,840	1,485	1,341	1,342
Short-Term Debt	1,052	4,816	2,061	2,061	3,813	4,521
Current Portion of Long-Term Debt	-	90	-	-	-	-
Current Income Taxes Payable	1,488	4,125	6,793	3,644	4,699	2,131
Other Current Liabilities	9,934	6,068	5,306	5,667	4,106	2,848
Total Current Liabilities	35,038	40,513	36,676	30,307	29,607	26,018
Long-Term Debt	7,547	5,516	16,839	23,803	25,939	29,826
Pension & Post-Retirement Benefits	6,351	6,438	6,525	6,751	6,616	6,537
Long-Term Deferred Tax Liabilities	-	180	322	381	398	149
Other Long-Term Liabilities	4,265	2,696	2,409	769	1,091	1,275
Total Liabilities	53,201	55,343	62,771	62,011	63,651	63,805
Common Stock	17,520	17,520	17,520	17,520	17,520	17,520
Additional Paid-In Capital	20,040	19,976	18,032	16,807	16,786	16,794
Retained Earnings	103,903	95,792	85,359	75,669	66,952	60,329
Treasury Stock	-10,357	-10,677	-13,223	-14,830	-14,385	-14,424
Comprehensive Income & Other	21,285	20,758	16,455	9,909	4,359	23
Total Common Equity	152,391	143,369	124,143	105,075	91,232	80,242
Minority Interest	473	511	544	709	610	655
Shareholders' Equity	152,864	143,880	124,687	105,784	91,842	80,897
Total Liabilities & Equity	206,065	199,223	187,458	167,795	155,493	144,702
Total Debt	8,599	10,422	18,900	25,864	29,752	34,347
Net Cash (Debt)	29,451	41,497	28,029	14,009	9,841	8,288
Net Cash Growth	-20.29%	48.05%	100.08%	42.35%	18.74%	85.41%
Net Cash Per Share	501.40	711.82	467.08	225.44	158.04	144.15
Filing Date Shares Outstanding	58.81	58.65	55.06	53.56	53.67	53.64
Total Common Shares Outstanding	58.81	58.63	55.32	53.56	53.67	53.64
Working Capital	87,347	86,551	80,407	70,761	63,906	62,249
Book Value Per Share	2591.34	2445.29	2243.94	1961.72	1700.01	1496.05
Tangible Book Value	149,326	139,954	120,646	101,973	87,291	76,574
Tangible Book Value Per Share	2539.22	2387.04	2180.73	1903.81	1626.57	1427.66

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