Nareru Group Balance Sheet

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

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Cash & Equivalents	4,822	4,516	4,083	2,283	2,155
Cash & Short-Term Investments	4,822	4,516	4,083	2,283	2,155
Cash Growth	6.78%	10.61%	78.84%	5.94%	-
Receivables	3,366	3,204	2,766	2,297	1,878
Other Current Assets	281	206	211	297	158
Total Current Assets	8,469	7,926	7,060	4,877	4,191
Property, Plant & Equipment	968	775	528	474	403
Long-Term Investments	324	312	321	318	239
Goodwill	14,074	14,074	14,074	14,074	14,100
Other Intangible Assets	44	20	28	24	38
Long-Term Deferred Tax Assets	681	508	492	384	272
Other Long-Term Assets	2	2	2	4	3
Total Assets	24,562	23,617	22,505	20,155	19,246
Accounts Payable	32	36	29	25	24
Short-Term Debt	2,000	2,000	2,000	2,714	560
Current Portion of Long-Term Debt	714	714	714	-	-
Current Portion of Leases	285	227	201	153	156
Current Income Taxes Payable	398	455	492	431	284
Other Current Liabilities	3,467	3,084	2,851	2,210	1,877
Total Current Liabilities	6,896	6,516	6,287	5,533	2,901
Long-Term Debt	2,142	2,857	3,571	4,285	7,450
Long-Term Leases	473	348	125	124	95
Pension & Post-Retirement Benefits	421	324	230	168	80
Other Long-Term Liabilities	153	132	116	112	87
Total Liabilities	10,085	10,177	10,329	10,222	10,613
Common Stock	420	403	248	50	50
Additional Paid-In Capital	8,566	8,550	8,397	8,202	8,202
Retained Earnings	5,453	4,431	3,319	1,556	331
Comprehensive Income & Other	38	56	212	125	50
Shareholders' Equity	14,477	13,440	12,176	9,933	8,633
Total Liabilities & Equity	24,562	23,617	22,505	20,155	19,246
Total Debt	5,614	6,146	6,611	7,276	8,261
Net Cash (Debt)	-792	-1,630	-2,528	-4,993	-6,106
Net Cash Per Share	-90.19	-186.65	-295.60	-605.02	-743.45
Filing Date Shares Outstanding	8.75	8.72	8.43	8.25	8.21
Total Common Shares Outstanding	8.75	8.72	8.43	8.25	8.21
Working Capital	1,573	1,410	773	-656	1,290
Book Value Per Share	1654.64	1540.99	1445.03	1203.62	1051.14
Tangible Book Value	359	-654	-1,926	-4,165	-5,505
Tangible Book Value Per Share	41.03	-74.99	-228.57	-504.69	-670.28

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