Kyoei Steel 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	52,606	64,495	57,638	57,746	51,338	66,959
Short-Term Investments	5,000	-	-	-	1,000	1,000
Cash & Short-Term Investments	57,606	64,495	57,638	57,746	52,338	67,959
Cash Growth	21.06%	11.90%	-0.19%	10.33%	-22.99%	17.36%
Receivables	52,973	71,197	92,973	81,063	67,193	52,079
Inventory	67,022	68,581	65,005	67,516	68,379	46,841
Other Current Assets	33,524	7,024	5,275	4,266	6,110	3,015
Total Current Assets	211,125	211,297	220,891	210,591	194,020	169,894
Property, Plant & Equipment	112,191	109,738	101,448	102,194	99,201	94,377
Long-Term Investments	18,170	25,673	25,271	19,962	16,068	13,446
Goodwill	601	702	797	829	856	978
Other Intangible Assets	2,295	2,379	2,976	3,164	3,311	2,637
Long-Term Deferred Tax Assets	2,318	2,889	2,648	731	356	490
Other Long-Term Assets	7,972	-	-1	-1	-1	-
Total Assets	354,685	352,828	354,217	337,713	314,203	282,282
Accounts Payable	23,878	26,912	25,220	18,993	21,035	17,522
Accrued Expenses	1,506	1,059	953	966	969	881
Short-Term Debt	42,550	50,369	55,351	58,342	54,393	44,645
Current Portion of Long-Term Debt	15,006	5,128	4,776	4,235	4,822	5,705
Current Income Taxes Payable	857	3,267	7,029	1,604	270	1,486
Other Current Liabilities	22,464	16,524	14,596	15,495	11,304	10,383
Total Current Liabilities	106,261	103,259	107,925	99,635	92,793	80,622
Long-Term Debt	24,617	28,053	32,612	36,960	35,277	27,979
Pension & Post-Retirement Benefits	3,908	3,996	4,074	3,344	4,317	4,194
Long-Term Deferred Tax Liabilities	6,737	6,709	6,659	6,030	4,547	3,256
Other Long-Term Liabilities	1,525	1,654	1,517	1,570	1,580	1,648
Total Liabilities	143,048	143,671	152,787	147,539	138,514	117,699
Common Stock	18,516	18,516	18,516	18,516	18,516	18,516
Additional Paid-In Capital	19,595	19,621	19,636	19,716	21,114	21,179
Retained Earnings	146,053	142,043	135,848	125,499	114,130	110,325
Treasury Stock	-1,700	-1,700	-1,700	-1,700	-1,700	-1,700
Comprehensive Income & Other	22,711	24,508	22,340	17,656	10,895	6,109
Total Common Equity	205,175	202,988	194,640	179,687	162,955	154,429
Minority Interest	6,462	6,169	6,790	10,487	12,734	10,154
Shareholders' Equity	211,637	209,157	201,430	190,174	175,689	164,583
Total Liabilities & Equity	354,685	352,828	354,217	337,713	314,203	282,282
Total Debt	82,173	83,550	92,739	99,537	94,492	78,329
Net Cash (Debt)	-24,567	-19,055	-35,101	-41,791	-42,154	-10,370
Net Cash Per Share	-565.29	-438.46	-807.68	-961.62	-969.97	-238.62
Filing Date Shares Outstanding	43.46	43.46	43.46	43.46	43.46	43.46
Total Common Shares Outstanding	43.46	43.46	43.46	43.46	43.46	43.46
Working Capital	104,864	108,038	112,966	110,956	101,227	89,272
Book Value Per Share	4721.12	4670.80	4478.71	4134.64	3749.63	3553.44
Tangible Book Value	202,279	199,907	190,867	175,694	158,788	150,814
Tangible Book Value Per Share	4654.49	4599.90	4391.89	4042.76	3653.74	3470.26

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