Osaka Gas Co., Ltd. (TYO:9532)

Osaka Gas Balance Sheet

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	177,412	82,810	77,668	85,087	131,089	167,083
Cash & Short-Term Investments	177,412	82,810	77,668	85,087	131,089	167,083
Cash Growth	-3.02%	6.62%	-8.72%	-35.09%	-21.54%	13.51%
Receivables	241,238	380,144	330,881	337,202	267,259	265,728
Inventory	203,076	204,987	211,828	219,380	145,445	94,187
Other Current Assets	215,418	144,838	142,102	139,267	145,591	56,349
Total Current Assets	837,144	812,779	762,479	780,936	689,384	583,347
Property, Plant & Equipment	1,442,299	1,427,677	1,304,945	1,243,788	1,156,281	1,070,610
Long-Term Investments	537,800	832,794	803,458	654,595	536,722	509,868
Other Intangible Assets	71,875	92,377	109,243	105,120	95,251	97,912
Long-Term Deferred Tax Assets	-	-	-	35,148	64,481	25,933
Other Long-Term Assets	306,878	1	2	2	2	1
Total Assets	3,195,996	3,200,525	2,980,127	2,819,589	2,569,819	2,313,357
Accounts Payable	80,713	103,690	82,907	69,142	104,935	60,453
Short-Term Debt	50,431	8,971	6,334	11,096	13,174	13,546
Current Portion of Long-Term Debt	-	72,533	67,988	69,660	68,338	68,981
Current Portion of Leases	-	3,332	3,262	2,761	2,201	1,693
Current Income Taxes Payable	-	-	-	-	-	27,514
Other Current Liabilities	347,566	221,259	233,445	307,139	209,881	150,597
Total Current Liabilities	478,710	409,785	393,936	459,798	398,529	322,784
Long-Term Debt	805,125	864,938	814,587	811,534	715,500	688,258
Pension & Post-Retirement Benefits	17,566	17,394	19,611	19,703	18,853	18,758
Long-Term Deferred Tax Liabilities	-	75,371	54,754	-	47,298	41,845
Other Long-Term Liabilities	176,233	93,747	92,248	111,377	105,508	127,116
Total Liabilities	1,477,634	1,461,235	1,375,136	1,402,412	1,285,688	1,198,761
Common Stock	132,166	132,166	132,166	132,166	132,166	132,166
Additional Paid-In Capital	19,759	19,902	19,056	19,096	19,071	19,469
Retained Earnings	1,228,591	1,173,020	1,097,883	1,010,078	965,951	861,746
Treasury Stock	-28,257	-23,034	-2,746	-2,045	-2,115	-1,852
Comprehensive Income & Other	319,673	386,739	331,153	232,125	144,586	70,351
Total Common Equity	1,671,932	1,688,793	1,577,512	1,391,420	1,259,659	1,081,880
Minority Interest	46,430	50,497	27,479	25,757	24,472	32,716
Shareholders' Equity	1,718,362	1,739,290	1,604,991	1,417,177	1,284,131	1,114,596
Total Liabilities & Equity	3,195,996	3,200,525	2,980,127	2,819,589	2,569,819	2,313,357
Total Debt	855,556	949,774	892,171	895,051	799,213	772,478
Net Cash (Debt)	-678,144	-866,964	-814,503	-809,964	-668,124	-605,395
Net Cash Per Share	-1707.37	-2149.83	-1968.14	-1948.57	-1606.96	-1456.07
Filing Date Shares Outstanding	390.36	395.13	408.95	415.68	415.64	415.76
Total Common Shares Outstanding	390.36	396.98	408.95	415.68	415.64	415.76
Working Capital	358,434	402,994	368,543	321,138	290,855	260,563
Book Value Per Share	4283.00	4254.12	3857.51	3347.34	3030.63	2602.17
Tangible Book Value	1,600,057	1,596,416	1,468,269	1,286,300	1,164,408	983,968
Tangible Book Value Per Share	4098.88	4021.42	3590.37	3094.45	2801.46	2366.67

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.