Nippon Crucible 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	1,849	1,820	1,655	1,837	2,401	2,258
Cash & Short-Term Investments	1,849	1,820	1,655	1,837	2,401	2,258
Cash Growth	8.32%	9.97%	-9.91%	-23.49%	6.33%	19.79%
Accounts Receivable	3,301	2,907	3,104	2,972	2,620	2,651
Other Receivables	183	54	43	35	28	213
Receivables	3,484	2,961	3,147	3,007	2,648	2,864
Inventory	1,619	1,703	1,468	1,452	1,375	1,200
Other Current Assets	99	172	332	277	151	68
Total Current Assets	7,051	6,656	6,602	6,573	6,575	6,390
Property, Plant & Equipment	2,536	2,438	2,143	2,132	2,343	2,467
Long-Term Investments	1,979	1,649	1,504	1,533	1,548	1,195
Goodwill	184	211	174	217	260	239
Other Intangible Assets	18	23	21	34	55	75
Long-Term Deferred Tax Assets	71	238	225	255	294	336
Other Long-Term Assets	2	1	1	1	2	2
Total Assets	11,841	11,216	10,670	10,745	11,077	10,704
Accounts Payable	1,250	1,687	1,529	1,509	1,343	1,293
Accrued Expenses	189	282	250	211	197	176
Short-Term Debt	1,690	1,335	1,347	1,344	1,311	1,444
Current Portion of Leases	47	53	49	50	60	71
Current Income Taxes Payable	65	113	65	72	79	43
Other Current Liabilities	547	410	424	347	392	422
Total Current Liabilities	3,788	3,880	3,664	3,533	3,382	3,449
Long-Term Debt	762	546	499	714	1,123	1,022
Long-Term Leases	32	37	84	133	184	245
Pension & Post-Retirement Benefits	877	871	843	913	908	855
Other Long-Term Liabilities	318	301	296	293	294	222
Total Liabilities	5,777	5,635	5,386	5,586	5,891	5,793
Common Stock	704	704	704	704	704	704
Additional Paid-In Capital	85	85	85	85	85	85
Retained Earnings	4,615	4,417	4,147	4,057	4,140	3,964
Treasury Stock	-149	-161	-161	-109	-109	-109
Comprehensive Income & Other	809	536	509	422	366	267
Total Common Equity	6,064	5,581	5,284	5,159	5,186	4,911
Shareholders' Equity	6,064	5,581	5,284	5,159	5,186	4,911
Total Liabilities & Equity	11,841	11,216	10,670	10,745	11,077	10,704
Total Debt	2,531	1,971	1,979	2,241	2,678	2,782
Net Cash (Debt)	-682	-151	-324	-404	-277	-524
Net Cash Per Share	-102.79	-22.79	-48.78	-60.07	-41.19	-77.92
Filing Date Shares Outstanding	6.65	6.63	6.63	6.63	6.73	6.73
Total Common Shares Outstanding	6.65	6.63	6.63	6.73	6.73	6.73
Working Capital	3,263	2,776	2,938	3,040	3,193	2,941
Book Value Per Share	912.56	842.05	797.24	767.05	771.07	730.18
Tangible Book Value	5,862	5,347	5,089	4,908	4,871	4,597
Tangible Book Value Per Share	882.16	806.75	767.82	729.73	724.23	683.49
Order Backlog	-	861.02	661.89	1,226	893.8	644.52

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.