Smartvalue Balance Sheet

Financials in millions JPY. Fiscal year is July - June.

Millions JPY. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Cash & Equivalents	3,474	4,126	1,726	2,339	2,563	770
Cash & Short-Term Investments	3,474	4,126	1,726	2,339	2,563	770
Cash Growth	111.44%	139.05%	-26.21%	-8.74%	232.86%	-61.92%
Accounts Receivable	560	486	411	431	410	552
Other Receivables	-	-	-	-	-	199
Receivables	560	486	411	431	410	751
Inventory	107	68	90	119	114	161
Other Current Assets	359	730	231	127	92	79
Total Current Assets	4,500	5,410	2,458	3,016	3,179	1,761
Property, Plant & Equipment	18,147	18,696	867	257	264	289
Long-Term Investments	447	491	342	215	209	216
Goodwill	-	-	109	125	142	158
Other Intangible Assets	177	141	173	145	195	210
Long-Term Deferred Tax Assets	50	161	83	100	127	104
Long-Term Deferred Charges	-	1	3	5	2	-
Other Long-Term Assets	3	3	2	3	2	2
Total Assets	23,324	24,903	4,037	3,866	4,120	2,740
Accounts Payable	91	79	85	92	87	93
Accrued Expenses	66	95	57	44	41	40
Short-Term Debt	-	-	360	488	628	-
Current Portion of Long-Term Debt	221	204	91	79	91	6
Current Portion of Leases	386	358	14	6	14	13
Current Income Taxes Payable	22	512	8	15	33	2
Other Current Liabilities	1,736	1,581	714	392	384	337
Total Current Liabilities	2,522	2,829	1,329	1,116	1,278	491
Long-Term Debt	1,690	1,792	378	247	326	59
Long-Term Leases	16,127	16,311	79	5	8	15
Long-Term Deferred Tax Liabilities	36	3	2	-	-	-
Other Long-Term Liabilities	910	970	91	58	58	58
Total Liabilities	21,285	21,905	1,879	1,426	1,670	623
Common Stock	1,044	1,044	1,044	1,044	959	959
Additional Paid-In Capital	1,114	1,114	1,114	1,114	1,044	949
Retained Earnings	-172	537	-315	116	254	334
Treasury Stock	-313	-154	-154	-154	-124	-125
Comprehensive Income & Other	1	2	-	1	1	-
Total Common Equity	1,674	2,543	1,689	2,121	2,134	2,117
Minority Interest	365	455	469	319	316	-
Shareholders' Equity	2,039	2,998	2,158	2,440	2,450	2,117
Total Liabilities & Equity	23,324	24,903	4,037	3,866	4,120	2,740
Total Debt	18,424	18,665	922	825	1,067	93
Net Cash (Debt)	-14,950	-14,539	804	1,514	1,496	677
Net Cash Growth	-	-	-46.90%	1.20%	120.98%	-65.84%
Net Cash Per Share	-1448.77	-1399.02	77.36	149.73	148.65	67.60
Filing Date Shares Outstanding	10.05	10.39	10.39	10.39	10.04	10.04
Total Common Shares Outstanding	10.05	10.39	10.39	10.39	10.04	10.04
Working Capital	1,978	2,581	1,129	1,900	1,901	1,270
Book Value Per Share	166.58	244.70	162.52	204.09	212.56	210.92
Tangible Book Value	1,497	2,402	1,407	1,851	1,797	1,749
Tangible Book Value Per Share	148.97	231.13	135.39	178.11	179.00	174.26

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