Wise Holdings 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	3,676	3,435	2,911	2,092	2,656	2,287
Cash & Short-Term Investments	3,676	3,435	2,911	2,092	2,656	2,287
Cash Growth	11.26%	18.00%	39.15%	-21.23%	16.13%	32.58%
Receivables	2,826	2,765	3,188	3,518	3,250	3,025
Inventory	2,519	2,435	2,561	2,534	2,217	1,741
Other Current Assets	166	194	192	158	162	149
Total Current Assets	9,187	8,829	8,852	8,302	8,285	7,202
Property, Plant & Equipment	7,818	7,917	8,078	8,125	7,723	8,171
Long-Term Investments	976	638	671	625	530	476
Goodwill	-	-	115	16	26	36
Other Intangible Assets	316	320	211	80	41	37
Long-Term Deferred Tax Assets	-	202	155	183	233	277
Other Long-Term Assets	3	2	2	1	1	2
Total Assets	18,300	17,931	18,097	17,340	16,846	16,208
Accounts Payable	1,474	1,279	1,444	1,738	1,469	1,315
Accrued Expenses	70	70	105	130	143	81
Short-Term Debt	995	984	1,077	658	705	746
Current Portion of Long-Term Debt	-	180	140	231	160	150
Current Portion of Leases	-	23	40	46	54	79
Current Income Taxes Payable	124	108	99	55	136	119
Other Current Liabilities	651	422	542	558	585	339
Total Current Liabilities	3,314	3,066	3,447	3,416	3,252	2,829
Long-Term Debt	642	769	700	241	150	282
Long-Term Leases	-	34	44	73	101	107
Pension & Post-Retirement Benefits	620	608	604	626	612	567
Long-Term Deferred Tax Liabilities	-	951	868	867	861	911
Other Long-Term Liabilities	1,255	172	347	291	360	339
Total Liabilities	5,831	5,600	6,010	5,514	5,336	5,035
Common Stock	90	90	90	90	90	90
Additional Paid-In Capital	6,433	6,433	6,433	6,433	6,433	6,433
Retained Earnings	4,080	3,950	3,824	3,713	3,415	3,004
Treasury Stock	-528	-478	-478	-431	-331	-231
Comprehensive Income & Other	1,796	1,728	1,631	1,535	1,457	1,467
Total Common Equity	11,871	11,723	11,500	11,340	11,064	10,763
Minority Interest	598	608	587	486	446	410
Shareholders' Equity	12,469	12,331	12,087	11,826	11,510	11,173
Total Liabilities & Equity	18,300	17,931	18,097	17,340	16,846	16,208
Total Debt	1,637	1,990	2,001	1,249	1,170	1,364
Net Cash (Debt)	2,039	1,445	910	843	1,486	923
Net Cash Growth	38.05%	58.79%	7.95%	-43.27%	61.00%	95.97%
Net Cash Per Share	15.21	10.75	6.75	6.20	10.82	6.70
Filing Date Shares Outstanding	133.75	134.41	134.41	135.01	136.47	137.8
Total Common Shares Outstanding	133.75	134.41	134.41	135.01	136.47	137.8
Working Capital	5,873	5,763	5,405	4,886	5,033	4,373
Book Value Per Share	88.76	87.22	85.56	84.00	81.07	78.11
Tangible Book Value	11,555	11,403	11,174	11,244	10,997	10,690
Tangible Book Value Per Share	86.39	84.84	83.14	83.28	80.58	77.58
Order Backlog	-	1,434	1,245	1,734	1,760	1,374

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