Media Kobo Balance Sheet

Financials in millions JPY. Fiscal year is September - August.

Millions JPY. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Cash & Equivalents	1,439	1,595	1,960	2,027	2,384	2,408
Cash & Short-Term Investments	1,439	1,595	1,960	2,027	2,384	2,408
Cash Growth	-10.90%	-18.62%	-3.31%	-14.97%	-1.00%	-3.68%
Accounts Receivable	179	196	227	273	287	361
Receivables	179	196	227	273	287	361
Inventory	7	8	3	4	10	12
Other Current Assets	74	61	41	59	35	39
Total Current Assets	1,699	1,860	2,231	2,363	2,716	2,820
Property, Plant & Equipment	79	36	6	29	42	17
Long-Term Investments	117	100	101	101	123	107
Other Intangible Assets	213	201	148	132	34	100
Long-Term Deferred Tax Assets	-	-	74	86	90	73
Other Long-Term Assets	1	-	1	1	1	2
Total Assets	2,109	2,277	2,651	2,712	3,006	3,119
Accounts Payable	43	47	52	56	57	65
Accrued Expenses	40	38	43	44	43	49
Short-Term Debt	88	97	-	-	-	-
Current Portion of Long-Term Debt	490	511	669	629	799	928
Current Income Taxes Payable	230	6	11	12	30	44
Other Current Liabilities	22	278	213	127	110	111
Total Current Liabilities	913	977	988	868	1,039	1,197
Long-Term Debt	549	592	617	498	610	721
Other Long-Term Liabilities	1	1	1	-	1	-
Total Liabilities	1,463	1,570	1,606	1,366	1,650	1,918
Common Stock	451	451	451	451	451	451
Additional Paid-In Capital	448	442	422	422	422	422
Retained Earnings	68	177	685	986	996	842
Treasury Stock	-324	-366	-514	-514	-514	-514
Comprehensive Income & Other	3	3	1	1	1	-
Total Common Equity	646	707	1,045	1,346	1,356	1,201
Shareholders' Equity	646	707	1,045	1,346	1,356	1,201
Total Liabilities & Equity	2,109	2,277	2,651	2,712	3,006	3,119
Total Debt	1,127	1,200	1,286	1,127	1,409	1,649
Net Cash (Debt)	312	395	674	900	975	759
Net Cash Growth	-40.00%	-41.39%	-25.11%	-7.69%	28.46%	12.11%
Net Cash Per Share	30.55	39.03	66.87	89.30	96.74	75.31
Filing Date Shares Outstanding	10.53	10.43	10.08	10.08	10.08	10.08
Total Common Shares Outstanding	10.53	10.43	10.08	10.08	10.08	10.08
Working Capital	786	883	1,243	1,495	1,677	1,623
Book Value Per Share	61.36	67.79	103.68	133.55	134.54	119.16
Tangible Book Value	433	506	897	1,214	1,322	1,101
Tangible Book Value Per Share	41.13	48.52	89.00	120.45	131.16	109.24

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