Keiyo Gas Co., Ltd. (TYO:9539)

Keiyo Gas Balance Sheet

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

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	22,201	22,033	20,138	26,183	16,118	14,739
Cash & Short-Term Investments	22,201	22,033	20,138	26,183	16,118	14,739
Cash Growth	28.61%	9.41%	-23.09%	62.45%	9.36%	-11.10%
Receivables	11,872	12,274	11,964	10,551	14,089	8,665
Inventory	1,670	2,344	1,881	1,655	1,723	1,333
Other Current Assets	1,186	1,237	1,785	2,339	3,032	2,720
Total Current Assets	36,929	37,888	35,768	40,728	34,962	27,457
Property, Plant & Equipment	86,734	87,264	85,551	79,903	77,731	75,328
Long-Term Investments	54,304	39,101	32,913	25,093	19,411	14,616
Other Intangible Assets	5,487	5,079	4,370	4,732	3,652	3,045
Long-Term Deferred Tax Assets	-	130	155	268	368	1,952
Other Long-Term Assets	1	1	-	1	2	1
Total Assets	183,455	178,053	168,250	161,096	147,464	131,766

Liabilities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Accounts Payable	6,314	7,792	8,486	8,460	10,275	6,451
Current Portion of Long-Term Debt	-	3,355	3,437	2,864	2,201	1,621
Current Portion of Leases	-	9	12	12	6	6
Current Income Taxes Payable	1,105	508	323	316	253	368
Other Current Liabilities	12,036	13,369	13,860	13,925	13,032	10,993
Total Current Liabilities	23,122	25,033	26,118	25,577	25,767	19,439
Long-Term Debt	28,945	27,895	24,625	25,388	27,953	17,654
Pension & Post-Retirement Benefits	440	413	436	1,141	1,662	5,513
Long-Term Deferred Tax Liabilities	5,332	4,222	2,131	-	-	-
Other Long-Term Liabilities	15,826	15,956	16,065	16,457	2,561	3,735
Total Liabilities	73,665	73,519	69,375	68,563	57,943	46,341

Shareholders' Equity

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Common Stock	2,754	2,754	2,754	2,754	2,754	2,754
Additional Paid-In Capital	36	36	36	36	36	36
Retained Earnings	85,369	82,064	79,659	78,689	77,546	77,415
Treasury Stock	-272	-272	-272	-271	-271	-271
Comprehensive Income & Other	18,311	16,514	13,445	8,189	6,811	2,911
Total Common Equity	106,198	101,096	95,622	89,397	86,876	82,845
Minority Interest	3,592	3,438	3,253	3,136	2,645	2,580
Shareholders' Equity	109,790	104,534	98,875	92,533	89,521	85,425
Total Liabilities & Equity	183,455	178,053	168,250	161,096	147,464	131,766

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Total Debt	32,612	31,259	28,074	28,264	30,160	19,281
Net Cash (Debt)	-10,411	-9,226	-7,936	-2,081	-14,042	-4,542
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-323.78	-286.93	-246.81	-64.72	-436.70	-141.18
Filing Date Shares Outstanding	32.15	32.15	32.15	32.15	32.15	32.15
Total Common Shares Outstanding	32.15	32.15	32.15	32.15	32.15	32.15
Working Capital	13,807	12,855	9,650	15,151	9,195	8,018
Book Value Per Share	3302.77	3144.10	2973.85	2780.23	2701.81	2576.43
Tangible Book Value	100,711	96,017	91,252	84,665	83,224	79,800
Tangible Book Value Per Share	3132.13	2986.14	2837.95	2633.06	2588.23	2481.74

Data Source: S&P Global Market Intelligence Last updated: Oct 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Nov 3, 2026

Data Sources Report a data error