Tsubaki Nakashima 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	34,633	23,060	23,003	24,119	32,524
Cash & Short-Term Investments	34,633	23,060	23,003	24,119	32,524
Cash Growth	50.19%	0.25%	-4.63%	-25.84%	117.02%
Receivables	18,587	20,685	22,589	20,930	15,096
Inventory	25,726	36,078	36,936	35,048	28,021
Other Current Assets	9,145	5,140	1,697	1,787	1,389
Total Current Assets	88,091	84,963	84,225	81,884	77,030
Property, Plant & Equipment	36,224	36,695	34,226	30,763	32,370
Long-Term Investments	270	8,455	5,306	4,032	416
Goodwill	-	36,274	34,254	35,302	39,852
Other Intangible Assets	26,427	5,237	5,377	5,656	7,026
Long-Term Deferred Tax Assets	684	3,097	2,690	2,254	480
Total Assets	151,696	174,721	166,078	159,891	157,174
Accounts Payable	6,991	6,366	6,949	7,722	6,551
Accrued Expenses	-	3,994	3,577	3,389	2,881
Short-Term Debt	71,995	3,000	3,000	3,000	3,000
Current Portion of Long-Term Debt	-	8,356	12,973	49,609	9,030
Current Portion of Leases	-	259	292	330	275
Current Income Taxes Payable	693	3,101	3,126	3,878	2,205
Other Current Liabilities	7,115	892	2,119	360	868
Total Current Liabilities	86,794	25,968	32,036	68,288	24,810
Long-Term Debt	20,849	81,294	74,383	35,378	71,958
Long-Term Leases	-	608	672	822	726
Pension & Post-Retirement Benefits	1,742	2,176	2,256	2,320	2,507
Long-Term Deferred Tax Liabilities	2,328	1,409	1,403	1,650	2,172
Other Long-Term Liabilities	2,711	1,758	1,186	1,302	1,632
Total Liabilities	114,424	113,213	111,936	109,760	103,805
Common Stock	17,117	17,117	17,117	17,117	17,102
Additional Paid-In Capital	11,332	11,317	11,617	11,519	11,415
Retained Earnings	-11,812	15,486	15,209	17,651	27,844
Treasury Stock	-2,901	-2,298	-2,616	-2,616	-1,648
Comprehensive Income & Other	23,536	19,850	12,780	6,425	-1,378
Total Common Equity	37,272	61,472	54,107	50,096	53,335
Minority Interest	-	36	35	35	34
Shareholders' Equity	37,272	61,508	54,142	50,131	53,369
Total Liabilities & Equity	151,696	174,721	166,078	159,891	157,174
Total Debt	92,844	93,517	91,320	89,139	84,989
Net Cash (Debt)	-58,211	-70,457	-68,317	-65,020	-52,465
Net Cash Per Share	-1503.30	-1275.64	-1719.62	-1612.09	-1289.69
Filing Date Shares Outstanding	38.25	39.84	39.73	39.73	40.55
Total Common Shares Outstanding	38.25	39.84	39.73	39.73	40.55
Working Capital	1,297	58,995	52,189	13,596	52,220
Book Value Per Share	974.49	1543.02	1361.94	1260.98	1315.22
Tangible Book Value	10,845	19,961	14,476	9,138	6,457
Tangible Book Value Per Share	283.55	501.05	364.38	230.01	159.23
Order Backlog	-	1,491	1,572	2,384	2,822

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