Rorze Corporation (TYO: 6323)

Rorze Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Nov 30, 2024	Feb 29, 2024	Feb 28, 2023	Feb 28, 2022	Feb 28, 2021	Feb 29, 2020
Cash & Equivalents	52,905	37,951	28,292	23,631	16,825	12,838
Cash & Short-Term Investments	52,905	37,951	28,292	23,631	16,825	12,838
Cash Growth	44.03%	34.14%	19.72%	40.45%	31.06%	11.27%
Receivables	28,867	26,446	26,710	18,862	11,287	11,296
Inventory	48,109	53,284	42,833	22,424	11,115	11,638
Other Current Assets	3,486	2,459	2,151	1,538	716	523
Total Current Assets	133,367	120,140	99,986	66,455	39,943	36,295
Property, Plant & Equipment	23,449	22,621	22,102	17,481	16,657	16,411
Long-Term Investments	3,551	4,450	2,454	1,694	1,157	641
Goodwill	9,649	2,319	-	-	-	-
Other Intangible Assets	2,891	2,902	643	614	543	569
Long-Term Deferred Tax Assets	2,124	1,959	1,290	1,771	955	859
Other Long-Term Assets	1,653	1	2	1	2	2
Total Assets	176,684	156,136	126,482	88,290	59,531	54,777
Accounts Payable	6,706	6,392	7,350	6,850	2,618	3,054
Accrued Expenses	1,756	1,363	1,093	925	748	537
Short-Term Debt	16,443	16,336	14,936	11,923	11,467	9,881
Current Portion of Leases	-	3	-	1	2	2
Current Income Taxes Payable	3,540	4,712	4,359	4,443	1,325	1,325
Other Current Liabilities	8,758	7,624	5,306	4,349	2,694	2,919
Total Current Liabilities	37,203	36,430	33,044	28,491	18,854	17,718
Long-Term Debt	18,582	18,167	17,887	8,961	5,298	7,805
Long-Term Leases	-	7	-	-	1	3
Long-Term Deferred Tax Liabilities	469	997	105	-	-	-
Other Long-Term Liabilities	740	482	280	211	261	230
Total Liabilities	57,518	56,588	51,689	38,069	24,926	26,207
Common Stock	982	982	982	982	982	982
Additional Paid-In Capital	4,923	5,231	1,470	1,470	1,470	1,470
Retained Earnings	95,795	78,465	61,221	41,506	29,200	23,249
Treasury Stock	-55	-3	-55	-54	-54	-53
Comprehensive Income & Other	6,561	7,622	4,688	1,529	-686	-304
Total Common Equity	108,206	92,297	68,306	45,433	30,912	25,344
Minority Interest	10,960	7,251	6,487	4,788	3,693	3,226
Shareholders' Equity	119,166	99,548	74,793	50,221	34,605	28,570
Total Liabilities & Equity	176,684	156,136	126,482	88,290	59,531	54,777
Total Debt	35,025	34,513	32,823	20,885	16,768	17,691
Net Cash (Debt)	17,880	3,438	-4,531	2,746	57	-4,853
Net Cash Growth	-	-	-	4717.54%	-	-
Net Cash Per Share	101.39	19.48	-26.17	15.86	0.33	-28.05
Filing Date Shares Outstanding	176.36	176.05	176.2	172.81	172.81	172.81
Total Common Shares Outstanding	176.36	176.2	172.81	172.81	172.81	172.81
Working Capital	96,164	83,710	66,942	37,964	21,089	18,577
Book Value Per Share	613.56	523.81	395.26	262.90	178.87	146.65
Tangible Book Value	95,666	87,076	67,663	44,819	30,369	24,775
Tangible Book Value Per Share	542.46	494.18	391.54	259.35	175.73	143.36
Order Backlog	-	63,971	56,875	51,824	18,449	15,548

Source: S&P Capital IQ. Standard template. Financial Sources.