WILLTEC Balance Sheet

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Cash & Equivalents	5,383	4,930	4,660	4,142	3,700	4,547
Cash & Short-Term Investments	5,383	4,930	4,660	4,142	3,700	4,547
Cash Growth	4.87%	5.79%	12.51%	11.95%	-18.63%	0.27%
Receivables	6,643	6,299	7,075	4,838	4,577	4,266
Inventory	3,652	3,146	3,404	602	432	324
Other Current Assets	1,045	745	800	621	706	462
Total Current Assets	16,723	15,120	15,939	10,203	9,415	9,599
Property, Plant & Equipment	1,864	1,591	1,021	757	793	771
Long-Term Investments	879	398	372	497	305	371
Goodwill	223	257	302	542	633	724
Other Intangible Assets	278	271	257	252	235	254
Long-Term Deferred Tax Assets	-	484	592	418	426	571
Other Long-Term Assets	1	2	1	1	2	1
Total Assets	19,968	18,123	18,484	12,670	11,809	12,291
Accounts Payable	2,800	2,682	3,268	624	597	456
Accrued Expenses	2,805	2,504	2,800	2,007	1,943	1,783
Short-Term Debt	1,180	275	221	118	120	614
Current Portion of Leases	12	15	13	1	1	-
Current Income Taxes Payable	245	258	114	388	119	335
Other Current Liabilities	1,824	1,221	1,346	1,173	1,034	1,050
Total Current Liabilities	8,866	6,955	7,762	4,311	3,814	4,238
Long-Term Debt	591	799	574	388	506	563
Long-Term Leases	16	17	20	2	3	-
Pension & Post-Retirement Benefits	1,430	1,523	1,672	440	422	368
Long-Term Deferred Tax Liabilities	-	21	26	32	33	40
Other Long-Term Liabilities	731	733	744	204	201	204
Total Liabilities	11,634	10,048	10,798	5,377	4,979	5,413
Common Stock	159	155	155	151	136	126
Additional Paid-In Capital	823	827	831	840	840	829
Retained Earnings	7,413	7,201	6,746	6,386	5,980	5,926
Treasury Stock	-80	-120	-62	-93	-124	-
Comprehensive Income & Other	19	12	16	9	-2	-3
Shareholders' Equity	8,334	8,075	7,686	7,293	6,830	6,878
Total Liabilities & Equity	19,968	18,123	18,484	12,670	11,809	12,291
Total Debt	1,799	1,106	828	509	630	1,177
Net Cash (Debt)	3,584	3,824	3,832	3,633	3,070	3,370
Net Cash Growth	-14.71%	-0.21%	5.48%	18.34%	-8.90%	-6.26%
Net Cash Per Share	559.77	600.25	596.72	571.55	478.18	528.91
Filing Date Shares Outstanding	6.39	6.35	6.4	6.39	6.26	6.27
Total Common Shares Outstanding	6.39	6.35	6.42	6.39	6.26	6.27
Working Capital	7,857	8,165	8,177	5,892	5,601	5,361
Book Value Per Share	1303.22	1271.41	1196.99	1141.13	1090.89	1096.79
Tangible Book Value	7,833	7,547	7,127	6,499	5,962	5,900
Tangible Book Value Per Share	1224.87	1188.27	1109.93	1016.89	952.25	940.84
Order Backlog	-	2,900	3,220	3,145	2,940	1,142

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.