CEL Corporation (TYO:5078)

CEL Corporation Balance Sheet

Financials in millions JPY. Fiscal year is March - February.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May 31, 2025	Feb 28, 2025	Feb 29, 2024	Feb 28, 2023	Feb 28, 2022	Feb 28, 2021
Cash & Equivalents	17,634	18,561	17,741	14,221	19,485	7,090
Short-Term Investments	-	13	31	24	16	42
Cash & Short-Term Investments	17,634	18,574	17,772	14,245	19,501	7,132
Cash Growth	2.48%	4.51%	24.76%	-26.95%	173.43%	7.26%
Accounts Receivable	260	405	846	238	218	229
Other Receivables	-	-	-	2,694	-	-
Receivables	260	405	846	2,932	218	229
Inventory	3,920	2,968	2,565	2,503	4,713	1,065
Other Current Assets	85	89	128	101	91	117
Total Current Assets	21,899	22,036	21,311	19,781	24,523	8,543
Property, Plant & Equipment	1,816	1,833	1,909	1,878	1,800	2,869
Long-Term Investments	907	616	670	631	627	792
Other Intangible Assets	111	111	110	98	99	426
Long-Term Deferred Tax Assets	-	276	180	30	375	175
Other Long-Term Assets	2	1	2	1	2	1
Total Assets	24,735	24,873	24,182	22,419	27,426	12,806
Accounts Payable	553	766	761	604	689	429
Accrued Expenses	450	342	246	172	134	141
Short-Term Debt	207	-	200	200	1,180	1,290
Current Portion of Leases	-	-	-	-	-	143
Current Income Taxes Payable	229	395	720	20	5,314	211
Current Unearned Revenue	862	878	952	711	675	-
Other Current Liabilities	1,831	1,800	1,438	1,469	1,205	2,359
Total Current Liabilities	4,132	4,181	4,317	3,176	9,197	4,573
Long-Term Leases	-	-	-	-	-	36
Long-Term Deferred Tax Liabilities	-	-	-	9	-	33
Other Long-Term Liabilities	275	274	434	445	459	650
Total Liabilities	4,407	4,455	4,751	3,630	9,656	5,292
Common Stock	447	447	447	447	419	419
Additional Paid-In Capital	376	376	343	324	195	195
Retained Earnings	19,816	19,908	18,854	18,022	17,427	7,008
Treasury Stock	-331	-331	-254	-31	-293	-219
Comprehensive Income & Other	20	18	41	27	22	111
Shareholders' Equity	20,328	20,418	19,431	18,789	17,770	7,514
Total Liabilities & Equity	24,735	24,873	24,182	22,419	27,426	12,806
Total Debt	207	-	200	200	1,180	1,469
Net Cash (Debt)	17,427	18,574	17,572	14,045	18,321	5,663
Net Cash Growth	1.87%	5.70%	25.11%	-23.34%	223.52%	20.26%
Net Cash Per Share	5142.39	5476.97	5108.02	4075.39	5673.89	1733.97
Filing Date Shares Outstanding	3.39	3.39	3.4	3.47	3.47	3.26
Total Common Shares Outstanding	3.39	3.39	3.4	3.47	3.23	3.26
Working Capital	17,767	17,855	16,994	16,605	15,326	3,970
Book Value Per Share	6000.76	6027.33	5720.10	5419.33	5503.25	2305.26
Tangible Book Value	20,217	20,307	19,321	18,691	17,671	7,088
Tangible Book Value Per Share	5967.99	5994.56	5687.72	5391.06	5472.59	2174.57
Order Backlog	-	6,670	7,210	5,522	6,042	6,705

Updated Jan 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.