TYO:4642 Balance Sheet

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2016	FY 2015	FY 2014	FY 2013
Period Ending	Dec '25 Dec 31, 2025	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013
Cash & Equivalents	3,991	3,079	2,690	2,381	1,778
Cash & Short-Term Investments	3,991	3,079	2,690	2,381	1,778
Cash Growth	29.62%	14.46%	12.98%	33.91%	13.32%
Accounts Receivable	3,089	1,571	1,686	1,530	1,428
Receivables	3,089	1,571	1,686	1,530	1,428
Inventory	5	12	2	14	-
Prepaid Expenses	71	-	-	-	-
Other Current Assets	107	274	37	52	44
Total Current Assets	7,263	5,072	4,538	4,077	3,306
Property, Plant & Equipment	464	356	325	305	298
Long-Term Investments	2,042	526	615	498	1,213
Goodwill	1,142	-	-	-	-
Other Intangible Assets	978	119	86	88	94
Long-Term Deferred Tax Assets	64	-	-	-	-
Other Long-Term Assets	2	2	1	1	1
Total Assets	11,956	6,081	5,579	4,984	4,927
Accounts Payable	308	223	202	168	169
Accrued Expenses	358	35	18	17	17
Short-Term Debt	221	-	-	-	-
Current Portion of Leases	15	19	12	4	5
Current Income Taxes Payable	463	89	52	63	75
Current Unearned Revenue	-	215	223	184	117
Other Current Liabilities	320	450	378	253	281
Total Current Liabilities	1,685	1,031	885	689	664
Long-Term Debt	1,566	-	-	-	-
Long-Term Leases	40	48	24	2	8
Pension & Post-Retirement Benefits	175	199	214	262	414
Long-Term Deferred Tax Liabilities	526	19	24	30	30
Other Long-Term Liabilities	67	75	66	55	56
Total Liabilities	4,059	1,372	1,213	1,038	1,172
Common Stock	1,093	1,093	1,093	1,093	1,093
Additional Paid-In Capital	2,591	2,886	2,886	2,899	3,109
Retained Earnings	4,789	1,301	927	490	-198
Treasury Stock	-1,175	-670	-670	-683	-285
Comprehensive Income & Other	599	99	130	147	36
Shareholders' Equity	7,897	4,709	4,366	3,946	3,755
Total Liabilities & Equity	11,956	6,081	5,579	4,984	4,927
Total Debt	1,842	67	36	6	13
Net Cash (Debt)	2,149	3,012	2,654	2,375	1,765
Net Cash Growth	-28.65%	13.49%	11.75%	34.56%	14.31%
Net Cash Per Share	363.37	450.40	396.88	322.86	236.36
Filing Date Shares Outstanding	5.92	6.69	6.69	6.69	7.47
Total Common Shares Outstanding	5.92	6.69	6.69	6.69	7.47
Working Capital	5,578	4,041	3,653	3,388	2,642
Book Value Per Share	1334.27	704.15	652.90	590.09	502.87
Tangible Book Value	5,777	4,590	4,280	3,858	3,661
Tangible Book Value Per Share	976.07	686.35	640.04	576.93	490.28
Order Backlog	-	5,037	4,143	3,815	3,360

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