Noevir Holdings Balance Sheet

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Cash & Equivalents	23,423	26,930	29,223	28,883	29,747	31,101
Cash & Short-Term Investments	23,423	26,930	29,223	28,883	29,747	31,101
Cash Growth	-1.58%	-7.85%	1.18%	-2.90%	-4.35%	5.58%
Accounts Receivable	10,685	12,103	10,783	10,489	8,963	9,287
Other Receivables	-	-	-	3,057	3,391	2,836
Receivables	10,685	12,103	10,783	13,546	12,354	12,123
Inventory	9,097	7,682	8,091	8,146	7,849	7,330
Other Current Assets	2,183	2,169	2,051	600	619	574
Total Current Assets	45,388	48,884	50,148	51,175	50,569	51,128
Property, Plant & Equipment	20,594	21,397	19,907	20,193	20,692	22,041
Long-Term Investments	3,557	3,956	4,235	3,723	3,371	4,142
Goodwill	108	125	158	178	209	240
Other Intangible Assets	1,008	1,059	836	521	209	191
Long-Term Deferred Tax Assets	1,079	1,070	1,186	1,455	1,729	2,705
Other Long-Term Assets	2	1	1	1	2	1
Total Assets	71,736	76,492	76,471	77,246	76,781	80,448
Accounts Payable	3,545	3,240	2,951	2,903	2,935	2,592
Accrued Expenses	4	25	97	97	101	102
Current Portion of Leases	83	85	86	87	93	112
Current Income Taxes Payable	4,243	4,203	3,659	5,158	4,282	4,050
Other Current Liabilities	2,218	2,294	2,530	2,261	2,242	1,783
Total Current Liabilities	10,093	9,847	9,323	10,506	9,653	8,639
Long-Term Leases	616	657	742	827	912	1,000
Pension & Post-Retirement Benefits	-	9	557	534	514	5,531
Long-Term Deferred Tax Liabilities	759	690	658	461	311	492
Other Long-Term Liabilities	10,780	11,082	11,287	11,714	13,008	12,555
Total Liabilities	22,248	22,285	22,567	24,042	24,398	28,217
Common Stock	7,319	7,319	7,319	7,319	7,319	7,319
Retained Earnings	38,975	44,113	43,768	43,312	42,982	43,040
Treasury Stock	-2	-2	-2	-1	-1	-1
Comprehensive Income & Other	2,570	2,336	2,391	2,159	1,755	1,567
Total Common Equity	48,862	53,766	53,476	52,789	52,055	51,925
Minority Interest	626	441	428	415	328	306
Shareholders' Equity	49,488	54,207	53,904	53,204	52,383	52,231
Total Liabilities & Equity	71,736	76,492	76,471	77,246	76,781	80,448
Total Debt	699	742	828	914	1,005	1,112
Net Cash (Debt)	22,724	26,188	28,395	27,969	28,742	29,989
Net Cash Growth	-1.26%	-7.77%	1.52%	-2.69%	-4.16%	6.22%
Net Cash Per Share	665.30	766.71	831.33	818.85	841.48	877.99
Filing Date Shares Outstanding	34.16	34.16	34.16	34.16	34.16	34.16
Total Common Shares Outstanding	34.16	34.16	34.16	34.16	34.16	34.16
Working Capital	35,295	39,037	40,825	40,669	40,916	42,489
Book Value Per Share	1430.55	1574.12	1565.63	1545.51	1524.02	1520.21
Tangible Book Value	47,746	52,582	52,482	52,090	51,637	51,494
Tangible Book Value Per Share	1397.87	1539.46	1536.53	1525.05	1511.78	1507.60

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