Densan System Holdings 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	22,666	19,279	15,912	12,530	13,673
Cash & Short-Term Investments	22,666	19,279	15,912	12,530	13,673
Cash Growth	17.57%	21.16%	26.99%	-8.36%	4.03%
Receivables	9,411	8,849	8,516	8,308	8,480
Inventory	924	1,058	903	1,353	903
Prepaid Expenses	7,806	6,016	5,254	4,034	2,277
Restricted Cash	17,319	15,531	15,250	33,417	17,392
Other Current Assets	2,873	3,143	2,393	3,098	463
Total Current Assets	60,999	53,876	48,228	62,740	43,188
Property, Plant & Equipment	2,568	2,718	2,843	2,890	2,979
Long-Term Investments	3,284	2,772	3,148	3,495	2,286
Goodwill	594	461	604	1,200	1,537
Other Intangible Assets	1,380	1,284	1,774	1,541	1,197
Long-Term Deferred Tax Assets	285	635	452	303	95
Other Long-Term Assets	2	1	2	1	1
Total Assets	69,112	61,747	57,051	72,170	51,283
Accounts Payable	6,610	5,072	4,464	4,538	3,722
Accrued Expenses	92	110	118	42	65
Short-Term Debt	-	-	-	-	47
Current Portion of Long-Term Debt	131	213	345	501	387
Current Income Taxes Payable	260	455	800	615	499
Other Current Liabilities	35,915	31,954	28,226	44,643	27,179
Total Current Liabilities	43,008	37,804	33,953	50,339	31,899
Long-Term Debt	498	861	1,181	984	655
Pension & Post-Retirement Benefits	253	329	543	550	575
Long-Term Deferred Tax Liabilities	164	177	278	306	221
Other Long-Term Liabilities	308	283	323	327	330
Total Liabilities	44,231	39,454	36,278	52,506	33,680
Common Stock	2,503	2,496	2,489	2,482	2,469
Additional Paid-In Capital	2,628	2,628	2,628	2,656	2,656
Retained Earnings	19,356	17,323	15,893	14,277	12,283
Treasury Stock	-284	-420	-540	-	-
Comprehensive Income & Other	434	55	106	40	1
Total Common Equity	24,637	22,082	20,576	19,455	17,409
Minority Interest	244	211	197	209	194
Shareholders' Equity	24,881	22,293	20,773	19,664	17,603
Total Liabilities & Equity	69,112	61,747	57,051	72,170	51,283
Total Debt	629	1,074	1,526	1,485	1,089
Net Cash (Debt)	22,037	18,205	14,386	11,045	12,584
Net Cash Growth	21.05%	26.55%	30.25%	-12.23%	5.42%
Net Cash Per Share	2061.96	1710.58	1347.20	1023.80	1166.81
Filing Date Shares Outstanding	10.7	10.66	10.62	10.79	10.78
Total Common Shares Outstanding	10.7	10.66	10.62	10.79	10.78
Working Capital	17,991	16,072	14,275	12,401	11,289
Book Value Per Share	2301.46	2071.07	1937.17	1803.18	1614.21
Tangible Book Value	22,663	20,337	18,198	16,714	14,675
Tangible Book Value Per Share	2117.06	1907.41	1713.29	1549.13	1360.71
Order Backlog	-	11,878	8,455	10,451	6,235

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