SAKURA Internet 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	12,243	29,489	5,257	4,810	5,452	4,174
Cash & Short-Term Investments	12,243	29,489	5,257	4,810	5,452	4,174
Cash Growth	-68.99%	460.95%	9.29%	-11.77%	30.62%	-8.71%
Receivables	3,188	7,561	3,227	2,379	2,687	2,153
Inventory	1,022	532	525	540	702	596
Other Current Assets	5,636	4,162	1,565	1,201	935	832
Total Current Assets	22,089	41,744	10,574	8,930	9,776	7,755
Property, Plant & Equipment	51,215	33,469	16,656	14,716	15,725	17,428
Long-Term Investments	-	4,099	2,099	1,736	2,045	1,830
Other Intangible Assets	1,831	1,259	505	508	426	468
Long-Term Deferred Tax Assets	-	846	389	364	423	493
Other Long-Term Assets	7,484	2	1	2	1	1
Total Assets	82,619	81,419	30,224	26,256	28,396	27,975
Accounts Payable	816.73	1,676	628	917	1,613	557
Accrued Expenses	367.87	716	455	397	354	327
Short-Term Debt	8,255	9,261	417	320	1,451	1,035
Current Portion of Long-Term Debt	5,323	2,649	740	813	918	933
Current Portion of Leases	-	1,928	1,686	1,225	1,196	1,347
Current Income Taxes Payable	104.46	1,511	204	230	77	114
Other Current Liabilities	19,932	22,606	6,468	5,938	5,700	5,725
Total Current Liabilities	34,800	40,347	10,598	9,840	11,309	10,038
Long-Term Debt	6,553	3,154	3,617	2,662	3,475	3,383
Long-Term Leases	10,666	6,654	5,935	4,537	4,459	5,522
Pension & Post-Retirement Benefits	100.58	80	-	-	-	-
Other Long-Term Liabilities	924.08	927	754	732	704	919
Total Liabilities	53,044	51,162	20,904	17,771	19,947	19,862
Common Stock	11,283	11,283	2,256	2,256	2,256	2,256
Additional Paid-In Capital	10,650	10,577	1,478	1,378	1,366	1,366
Retained Earnings	8,466	9,177	6,372	5,847	5,289	4,979
Treasury Stock	-1,094	-1,106	-1,119	-1,145	-600	-600
Comprehensive Income & Other	53.2	124	147	12	6	3
Total Common Equity	29,358	30,055	9,134	8,348	8,317	8,004
Minority Interest	217.26	202	186	137	132	109
Shareholders' Equity	29,575	30,257	9,320	8,485	8,449	8,113
Total Liabilities & Equity	82,619	81,419	30,224	26,256	28,396	27,975
Total Debt	30,798	23,646	12,395	9,557	11,499	12,220
Net Cash (Debt)	-18,555	5,843	-7,138	-4,747	-6,047	-8,046
Net Cash Per Share	-463.60	149.64	-199.96	-130.24	-165.76	-220.56
Filing Date Shares Outstanding	40.02	40	39.98	35.66	36.48	36.48
Total Common Shares Outstanding	40.02	40	35.71	35.66	36.48	36.48
Working Capital	-12,710	1,397	-24	-910	-1,533	-2,283
Book Value Per Share	733.52	751.35	255.79	234.08	227.99	219.41
Tangible Book Value	27,527	28,796	8,629	7,840	7,891	7,536
Tangible Book Value Per Share	687.77	719.88	241.65	219.84	216.31	206.58

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