Tazmo Balance Sheet

Financials in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	16,274	10,343	6,899	5,141	3,267
Cash & Short-Term Investments	16,274	10,343	6,899	5,141	3,267
Cash Growth	57.35%	49.92%	34.20%	57.36%	11.58%
Accounts Receivable	2,935	9,132	8,387	6,365	6,677
Other Receivables	2,539	-	-	-	-
Receivables	5,474	9,132	8,387	6,365	6,677
Inventory	15,410	20,294	22,173	17,983	11,384
Other Current Assets	650.78	962	1,961	2,416	747
Total Current Assets	37,810	40,731	39,420	31,905	22,075
Property, Plant & Equipment	7,813	7,385	7,007	6,267	5,870
Long-Term Investments	23.92	461	483	813	822
Other Intangible Assets	199.47	156	157	198	147
Long-Term Deferred Tax Assets	651.88	466	359	212	473
Other Long-Term Assets	395.19	1	2	2	3
Total Assets	46,893	49,200	47,428	39,397	29,390
Accounts Payable	1,566	5,542	6,196	6,076	4,362
Accrued Expenses	349.13	393	328	318	241
Short-Term Debt	3,265	2,813	6,436	5,279	3,171
Current Portion of Long-Term Debt	-	-	-	-	300
Current Portion of Leases	5.13	5	4	8	8
Current Income Taxes Payable	912.1	2,776	2,496	2,091	1,581
Current Unearned Revenue	3,660	-	-	-	-
Other Current Liabilities	4,636	6,167	5,920	4,691	3,794
Total Current Liabilities	14,393	17,696	21,380	18,463	13,457
Long-Term Debt	4,645	5,980	5,075	2,643	1,652
Long-Term Leases	10.76	15	6	10	19
Pension & Post-Retirement Benefits	117.75	107	93	87	75
Long-Term Deferred Tax Liabilities	1.04	8	17	25	29
Other Long-Term Liabilities	688.16	753	764	621	585
Total Liabilities	19,856	24,559	27,335	21,849	15,817
Common Stock	3,569	3,568	3,556	3,495	2,724
Additional Paid-In Capital	3,421	3,430	3,415	3,430	2,659
Retained Earnings	19,141	16,089	12,197	10,151	8,104
Treasury Stock	-739.53	-293	-311	-434	-446
Comprehensive Income & Other	1,152	1,381	909	643	318
Total Common Equity	26,543	24,175	19,766	17,285	13,359
Minority Interest	494.74	466	327	263	214
Shareholders' Equity	27,037	24,641	20,093	17,548	13,573
Total Liabilities & Equity	46,893	49,200	47,428	39,397	29,390
Total Debt	7,926	8,813	11,521	7,940	5,150
Net Cash (Debt)	8,348	1,530	-4,622	-2,799	-1,883
Net Cash Growth	445.63%	-	-	-	-
Net Cash Per Share	575.91	104.44	-316.42	-200.46	-142.29
Filing Date Shares Outstanding	14.47	14.66	14.64	14.55	13.24
Total Common Shares Outstanding	14.47	14.66	14.64	14.55	13.24
Working Capital	23,417	23,035	18,040	13,442	8,618
Book Value Per Share	1834.03	1649.33	1350.09	1188.05	1009.26
Tangible Book Value	26,343	24,019	19,609	17,087	13,212
Tangible Book Value Per Share	1820.25	1638.69	1339.37	1174.44	998.15
Land	1,450	-	-	-	-
Buildings	8,748	-	-	-	-
Machinery	5,318	-	-	-	-
Construction In Progress	591.2	-	-	-	-
Order Backlog	-	31,148	39,984	38,325	27,326

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