Premier Anti-Aging Balance Sheet

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

Millions JPY. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 30, 2026	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021
Cash & Equivalents	4,841	4,655	4,760	4,670	2,973	6,061
Cash & Short-Term Investments	4,841	4,655	4,760	4,670	2,973	6,061
Cash Growth	5.68%	-2.21%	1.93%	57.08%	-50.95%	-
Receivables	1,188	1,421	1,727	2,080	3,071	3,399
Inventory	1,794	1,459	1,586	1,909	4,361	2,699
Prepaid Expenses	-	214	251	306	418	183
Other Current Assets	588	324	558	264	693	137
Total Current Assets	8,411	8,073	8,882	9,229	11,516	12,479
Property, Plant & Equipment	570	553	610	77	110	120
Long-Term Investments	-	518	510	799	327	193
Goodwill	278	310	352	394	-	-
Other Intangible Assets	611	604	647	1,117	266	149
Long-Term Deferred Tax Assets	-	81	-	517	80	128
Other Long-Term Assets	604	1	1	2	1	2
Total Assets	10,474	10,140	11,002	12,135	12,300	13,071
Accounts Payable	330	203	204	258	435	810
Accrued Expenses	40	78	81	53	18	53
Short-Term Debt	668	405	1,008	568	390	-
Current Portion of Long-Term Debt	178	234	411	256	322	365
Current Income Taxes Payable	323	995	894	1,358	1,734	4,211
Other Current Liabilities	1,370	1,082	1,161	523	321	152
Total Current Liabilities	2,909	2,997	3,759	3,016	3,220	5,591
Long-Term Debt	395	468	1,023	1,436	701	545
Long-Term Deferred Tax Liabilities	-	50	34	34	-	-
Other Long-Term Liabilities	34	16	63	40	31	32
Total Liabilities	3,338	3,531	4,879	4,526	3,952	6,168
Common Stock	50	1,351	1,351	1,351	1,351	1,348
Additional Paid-In Capital	2,653	1,351	1,351	1,351	1,351	1,348
Retained Earnings	4,419	3,876	3,404	4,888	5,622	4,213
Treasury Stock	-1	-1	-1	-1	-1	-1
Comprehensive Income & Other	15	32	18	20	25	-5
Shareholders' Equity	7,136	6,609	6,123	7,609	8,348	6,903
Total Liabilities & Equity	10,474	10,140	11,002	12,135	12,300	13,071
Total Debt	1,241	1,107	2,442	2,260	1,413	910
Net Cash (Debt)	3,600	3,548	2,318	2,410	1,560	5,151
Net Cash Growth	5.29%	53.06%	-3.82%	54.49%	-69.72%	-
Net Cash Per Share	412.30	406.34	265.81	276.36	178.63	601.79
Filing Date Shares Outstanding	8.72	8.72	8.72	8.72	8.72	8.72
Total Common Shares Outstanding	8.72	8.72	8.72	8.72	8.72	8.72
Working Capital	5,502	5,076	5,123	6,213	8,296	6,888
Book Value Per Share	818.31	757.88	702.15	872.55	957.30	791.64
Tangible Book Value	6,247	5,695	5,124	6,098	8,082	6,754
Tangible Book Value Per Share	716.37	653.07	587.59	699.28	926.79	774.55