Cyberlinks 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	2,141	1,526	1,934	2,258	2,552
Cash & Short-Term Investments	2,141	1,526	1,934	2,258	2,552
Cash Growth	40.30%	-21.10%	-14.35%	-11.52%	36.98%
Receivables	5,137	2,832	2,851	2,176	2,623
Inventory	714	580	628	515	480
Other Current Assets	475	1,727	843	1,227	241
Total Current Assets	8,467	6,665	6,256	6,176	5,896
Property, Plant & Equipment	3,752	3,573	3,647	3,528	2,743
Long-Term Investments	14	432	413	393	263
Goodwill	455	497	663	1,321	-
Other Intangible Assets	1,946	2,023	1,750	951	495
Long-Term Deferred Tax Assets	430	360	323	335	284
Other Long-Term Assets	727	1	1	1	1
Total Assets	15,791	13,551	13,053	12,705	9,682
Accounts Payable	1,050	873	804	791	655
Accrued Expenses	87	65	67	43	39
Short-Term Debt	1,850	600	300	-	-
Current Portion of Long-Term Debt	368	410	423	450	304
Current Portion of Leases	3	20	30	30	2
Current Income Taxes Payable	423	316	192	237	347
Current Unearned Revenue	434	-	-	-	-
Other Current Liabilities	970	1,220	1,479	1,304	893
Total Current Liabilities	5,185	3,504	3,295	2,855	2,240
Long-Term Debt	1,345	1,792	2,202	2,625	1,775
Long-Term Leases	9	10	17	48	5
Long-Term Deferred Tax Liabilities	23	29	35	-	-
Other Long-Term Liabilities	87	77	77	76	244
Total Liabilities	6,649	5,412	5,626	5,604	4,264
Common Stock	895	883	874	858	851
Additional Paid-In Capital	2,194	2,183	2,174	2,158	1,303
Retained Earnings	6,402	5,288	4,618	4,317	3,496
Treasury Stock	-467	-311	-311	-311	-311
Comprehensive Income & Other	118	96	72	79	79
Shareholders' Equity	9,142	8,139	7,427	7,101	5,418
Total Liabilities & Equity	15,791	13,551	13,053	12,705	9,682
Total Debt	3,575	2,832	2,972	3,153	2,086
Net Cash (Debt)	-1,434	-1,306	-1,038	-895	466
Net Cash Per Share	-126.49	-115.70	-92.13	-84.67	44.09
Filing Date Shares Outstanding	11.08	11.18	11.15	11.12	10.34
Total Common Shares Outstanding	11.08	11.17	11.15	11.1	10.34
Working Capital	3,282	3,161	2,961	3,321	3,656
Book Value Per Share	825.40	728.47	666.06	639.49	523.86
Tangible Book Value	6,741	5,619	5,014	4,829	4,923
Tangible Book Value Per Share	608.62	502.92	449.66	434.88	475.99
Land	2,102	-	-	-	-
Buildings	2,781	-	-	-	-
Construction In Progress	36	-	-	-	-

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