TYO:7033 Balance Sheet

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Cash & Equivalents	2,948	3,109	2,812	2,640	2,306	1,917
Cash & Short-Term Investments	2,948	3,109	2,812	2,640	2,306	1,917
Cash Growth	4.84%	10.56%	6.51%	14.48%	20.29%	46.00%
Receivables	3,829	3,614	2,983	2,189	1,853	1,070
Other Current Assets	237.4	223	180	147	123	95
Total Current Assets	7,015	6,946	5,975	4,976	4,282	3,082
Property, Plant & Equipment	480.9	508	585	614	266	237
Long-Term Investments	-	476	520	606	563	297
Goodwill	258.73	278	258	334	398	-
Other Intangible Assets	469.88	444	397	438	478	148
Long-Term Deferred Tax Assets	-	89	80	63	67	42
Other Long-Term Assets	563.48	1	2	1	3	1
Total Assets	8,788	8,742	7,817	7,032	6,057	3,807
Accounts Payable	231.41	253	271	293	237	120
Accrued Expenses	-	661	677	328	351	189
Short-Term Debt	500	200	400	-	-	-
Current Portion of Long-Term Debt	26.78	25	23	38	399	191
Current Income Taxes Payable	360.07	1,187	658	1,269	595	618
Other Current Liabilities	1,335	183	46	133	84	81
Total Current Liabilities	2,453	2,509	2,075	2,061	1,666	1,199
Long-Term Debt	90.25	98	76	611	1,654	303
Long-Term Deferred Tax Liabilities	-	87	52	56	57	-
Other Long-Term Liabilities	88.37	2	2	4	4	2
Total Liabilities	2,632	2,696	2,205	2,732	3,381	1,504
Common Stock	700.46	700	676	668	651	621
Additional Paid-In Capital	581.44	581	557	549	532	502
Retained Earnings	6,528	6,431	5,121	3,350	1,762	1,245
Treasury Stock	-1,838	-1,837	-890	-390	-390	-90
Comprehensive Income & Other	49.09	42	39	28	27	6
Total Common Equity	6,021	5,917	5,503	4,205	2,582	2,284
Minority Interest	135.08	129	109	95	94	19
Shareholders' Equity	6,156	6,046	5,612	4,300	2,676	2,303
Total Liabilities & Equity	8,788	8,742	7,817	7,032	6,057	3,807
Total Debt	617.04	323	499	649	2,053	494
Net Cash (Debt)	2,331	2,786	2,313	1,991	253	1,423
Net Cash Growth	0.78%	20.45%	16.17%	686.96%	-82.22%	126.95%
Net Cash Per Share	146.28	173.26	139.99	120.01	15.18	85.30
Filing Date Shares Outstanding	15.72	15.72	16.3	16.59	16.58	16.63
Total Common Shares Outstanding	15.72	15.72	16.3	16.59	16.57	16.63
Working Capital	4,562	4,437	3,900	2,915	2,616	1,883
Book Value Per Share	383.04	376.35	337.68	253.46	155.82	137.35
Tangible Book Value	5,292	5,195	4,848	3,433	1,706	2,136
Tangible Book Value Per Share	336.69	330.43	297.49	206.93	102.96	128.45