Daicel 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	75,848	65,142	73,183	93,840	88,130	90,827
Short-Term Investments	-	-	-	-	2,398	709
Cash & Short-Term Investments	75,848	65,142	73,183	93,840	90,528	91,536
Cash Growth	-3.82%	-10.99%	-22.01%	3.66%	-1.10%	12.48%
Accounts Receivable	116,615	113,878	114,360	101,468	102,529	93,128
Receivables	116,615	113,878	114,360	101,468	102,529	93,128
Inventory	184,405	177,879	182,510	177,169	142,002	108,659
Other Current Assets	44,581	38,727	39,428	34,150	25,188	19,201
Total Current Assets	421,449	395,626	409,481	406,627	360,247	312,524
Property, Plant & Equipment	366,940	319,426	308,949	256,130	229,843	219,720
Long-Term Investments	49,259	85,059	107,570	89,231	96,205	96,010
Goodwill	55	66	85	338	363	2,410
Other Intangible Assets	11,175	10,575	10,688	10,853	9,703	8,197
Long-Term Deferred Tax Assets	5,164	3,078	2,394	2,425	2,474	1,522
Other Long-Term Assets	30,047	1	2	2	1	2
Total Assets	884,089	813,831	839,169	765,606	698,836	640,385
Accounts Payable	67,365	61,239	62,184	56,167	61,888	49,419
Short-Term Debt	67,934	35,899	58,758	66,267	22,198	7,024
Current Portion of Long-Term Debt	11,801	36,999	26,291	42,742	22,275	5,003
Current Income Taxes Payable	4,209	11,273	6,378	5,343	5,529	4,582
Other Current Liabilities	66,113	64,943	55,193	50,337	42,008	46,538
Total Current Liabilities	217,818	210,353	208,804	220,856	153,898	112,566
Long-Term Debt	238,168	208,021	214,741	208,823	236,029	255,571
Pension & Post-Retirement Benefits	2,955	2,868	2,746	4,806	6,712	8,003
Long-Term Deferred Tax Liabilities	14,300	11,048	23,677	14,394	16,311	13,684
Other Long-Term Liabilities	10,641	6,505	14,342	6,293	6,344	5,561
Total Liabilities	483,882	438,795	464,310	455,172	419,294	395,385
Common Stock	36,275	36,275	36,275	36,275	36,275	36,275
Additional Paid-In Capital	-	-	-	132	14	-
Retained Earnings	259,775	253,721	233,115	204,529	174,500	152,816
Treasury Stock	-9,824	-16,171	-15,895	-15,716	-6,090	-1,446
Comprehensive Income & Other	98,458	86,159	105,400	69,989	67,317	50,207
Total Common Equity	384,684	359,984	358,895	295,209	272,016	237,852
Minority Interest	15,523	15,052	15,964	15,225	7,526	7,148
Shareholders' Equity	400,207	375,036	374,859	310,434	279,542	245,000
Total Liabilities & Equity	884,089	813,831	839,169	765,606	698,836	640,385
Total Debt	317,903	280,919	299,790	317,832	280,502	267,598
Net Cash (Debt)	-242,055	-215,777	-226,607	-223,992	-189,974	-176,062
Net Cash Per Share	-913.40	-791.24	-801.82	-764.59	-633.00	-582.12
Filing Date Shares Outstanding	259.41	265.13	275.81	285.63	295.71	301.33
Total Common Shares Outstanding	259.41	265.13	275.82	285.63	295.71	301.33
Working Capital	203,631	185,273	200,677	185,771	206,349	199,958
Book Value Per Share	1482.94	1357.77	1301.21	1033.52	919.88	789.33
Tangible Book Value	373,454	349,343	348,122	284,018	261,950	227,245
Tangible Book Value Per Share	1439.65	1317.64	1262.15	994.34	885.84	754.13
Order Backlog	-	-	-	84	3,720	8,244

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