Takatori Balance Sheet

Financials in millions JPY. Fiscal year is October - September.

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Cash & Equivalents	5,032	5,120	6,274	4,447	3,066	3,081
Short-Term Investments	-	-	200	-	-	-
Cash & Short-Term Investments	5,032	5,120	6,474	4,447	3,066	3,081
Cash Growth	-4.88%	-20.91%	45.58%	45.04%	-0.49%	29.51%
Accounts Receivable	1,581	2,200	3,317	3,178	2,987	2,797
Other Receivables	-	291	43	319	-	-
Receivables	1,581	2,491	3,360	3,497	2,987	2,797
Inventory	5,509	5,178	4,735	6,209	2,913	2,206
Other Current Assets	374	184	221	739	719	59
Total Current Assets	12,496	12,973	14,790	14,892	9,685	8,143
Property, Plant & Equipment	1,839	1,856	1,974	2,048	1,922	1,974
Long-Term Investments	883	985	347	800	737	568
Other Intangible Assets	17	18	19	23	18	32
Long-Term Deferred Tax Assets	126	78	214	277	300	231
Other Long-Term Assets	1	1	1	1	2	2
Total Assets	15,362	15,911	17,445	18,041	12,664	10,950
Accounts Payable	997	945	2,032	6,093	2,828	1,800
Accrued Expenses	64	199	505	531	474	319
Short-Term Debt	4,100	4,100	3,600	1,800	1,500	1,200
Current Portion of Long-Term Debt	-	-	70	89	132	194
Current Portion of Leases	-	11	12	8	6	11
Current Income Taxes Payable	4	139	635	683	632	280
Other Current Liabilities	381	190	593	534	468	1,297
Total Current Liabilities	5,546	5,584	7,447	9,738	6,040	5,101
Long-Term Debt	-	-	-	70	160	292
Long-Term Leases	-	23	33	13	5	12
Other Long-Term Liabilities	60	38	38	38	53	38
Total Liabilities	5,606	5,645	7,518	9,859	6,258	5,443
Common Stock	963	963	963	963	963	963
Additional Paid-In Capital	1,352	1,352	1,352	1,352	1,352	1,352
Retained Earnings	7,563	7,894	7,528	5,808	4,064	3,159
Treasury Stock	-218	-32	-18	-18	-17	-17
Comprehensive Income & Other	96	89	102	77	44	50
Shareholders' Equity	9,756	10,266	9,927	8,182	6,406	5,507
Total Liabilities & Equity	15,362	15,911	17,445	18,041	12,664	10,950
Total Debt	4,100	4,134	3,715	1,980	1,803	1,709
Net Cash (Debt)	932	986	2,759	2,467	1,263	1,372
Net Cash Growth	-43.17%	-64.26%	11.84%	95.33%	-7.95%	421.67%
Net Cash Per Share	171.39	180.63	505.30	451.82	231.31	251.27
Filing Date Shares Outstanding	5.38	5.45	5.46	5.46	5.46	5.46
Total Common Shares Outstanding	5.38	5.45	5.46	5.46	5.46	5.46
Working Capital	6,950	7,389	7,343	5,154	3,645	3,042
Book Value Per Share	1814.62	1883.51	1818.09	1498.49	1173.22	1008.55
Tangible Book Value	9,739	10,248	9,908	8,159	6,388	5,475
Tangible Book Value Per Share	1811.45	1880.21	1814.61	1494.28	1169.92	1002.69
Order Backlog	-	3,788	4,369	11,648	19,806	4,937

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