Rorze Corporation (TYO:6323)

Rorze Balance Sheet

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb 28, 2025	Feb 29, 2024	Feb 28, 2023	Feb 28, 2022	Feb 28, 2021
Cash & Equivalents	62,990	37,951	28,292	23,631	16,825
Cash & Short-Term Investments	62,990	37,951	28,292	23,631	16,825
Cash Growth	65.98%	34.14%	19.72%	40.45%	31.06%
Receivables	30,556	26,446	26,710	18,862	11,287
Inventory	49,157	53,284	42,833	22,424	11,115
Other Current Assets	2,817	2,459	2,151	1,538	716
Total Current Assets	145,520	120,140	99,986	66,455	39,943
Property, Plant & Equipment	24,453	22,621	22,102	17,481	16,657
Long-Term Investments	1,446	4,450	2,454	1,694	1,157
Goodwill	9,641	2,319	-	-	-
Other Intangible Assets	2,966	2,902	643	614	543
Long-Term Deferred Tax Assets	1,939	1,959	1,290	1,771	955
Other Long-Term Assets	1,273	1	2	1	2
Total Assets	187,738	156,136	126,482	88,290	59,531
Accounts Payable	7,679	6,392	7,350	6,850	2,618
Accrued Expenses	2,241	1,363	1,093	925	748
Short-Term Debt	14,948	16,336	14,936	11,923	11,467
Current Portion of Leases	5	3	-	1	2
Current Income Taxes Payable	5,942	4,712	4,359	4,443	1,325
Other Current Liabilities	9,849	7,624	5,306	4,349	2,694
Total Current Liabilities	40,664	36,430	33,044	28,491	18,854
Long-Term Debt	16,646	18,167	17,887	8,961	5,298
Long-Term Leases	14	7	-	-	1
Long-Term Deferred Tax Liabilities	653	997	105	-	-
Other Long-Term Liabilities	530	482	280	211	261
Total Liabilities	59,024	56,588	51,689	38,069	24,926
Common Stock	982	982	982	982	982
Additional Paid-In Capital	4,915	5,231	1,470	1,470	1,470
Retained Earnings	99,721	78,465	61,221	41,506	29,200
Treasury Stock	-45	-3	-55	-54	-54
Comprehensive Income & Other	12,325	7,622	4,688	1,529	-686
Total Common Equity	117,898	92,297	68,306	45,433	30,912
Minority Interest	10,816	7,251	6,487	4,788	3,693
Shareholders' Equity	128,714	99,548	74,793	50,221	34,605
Total Liabilities & Equity	187,738	156,136	126,482	88,290	59,531
Total Debt	31,613	34,513	32,823	20,885	16,768
Net Cash (Debt)	31,377	3,438	-4,531	2,746	57
Net Cash Growth	812.65%	-	-	4717.54%	-
Net Cash Per Share	177.89	19.48	-26.17	15.86	0.33
Filing Date Shares Outstanding	176.37	176.05	176.2	172.81	172.81
Total Common Shares Outstanding	176.37	176.2	172.81	172.81	172.81
Working Capital	104,856	83,710	66,942	37,964	21,089
Book Value Per Share	668.49	523.81	395.26	262.90	178.87
Tangible Book Value	105,291	87,076	67,663	44,819	30,369
Tangible Book Value Per Share	597.01	494.18	391.54	259.35	175.73
Land	4,841	-	-	-	-
Buildings	18,361	-	-	-	-
Machinery	14,014	-	-	-	-
Construction In Progress	559	-	-	-	-
Leasehold Improvements	24	-	-	-	-
Order Backlog	-	63,971	56,875	51,824	18,449

Source: S&P Global Market Intelligence. Standard template. Financial Sources.