Kyoritsu Maintenance 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	20,705	25,675	31,807	56,027	37,942	24,588
Cash & Short-Term Investments	20,705	25,675	31,807	56,027	37,942	24,588
Cash Growth	1.42%	-19.28%	-43.23%	47.66%	54.31%	34.34%
Receivables	19,608	18,248	17,851	15,137	11,780	9,650
Inventory	43,624	17,375	21,359	18,718	15,461	18,142
Other Current Assets	10,865	8,278	9,368	8,920	7,770	9,564
Total Current Assets	94,802	69,576	80,385	98,802	72,953	61,944
Property, Plant & Equipment	150,471	154,974	115,303	106,954	103,218	114,907
Long-Term Investments	17,993	68,831	66,382	54,515	53,023	48,927
Other Intangible Assets	4,550	4,801	4,487	4,154	3,384	4,235
Long-Term Deferred Tax Assets	150	2,415	3,525	5,864	6,928	7,029
Long-Term Deferred Charges	-	218	311	405	505	600
Other Long-Term Assets	55,654	2	2	2	3	2
Total Assets	323,620	301,470	270,921	272,308	241,723	239,032
Accounts Payable	8,585	9,220	9,394	7,249	6,202	4,667
Accrued Expenses	3,173	4,401	3,414	2,224	1,055	751
Short-Term Debt	64,974	26,153	26,860	23,947	14,820	12,702
Current Portion of Long-Term Debt	12,150	34,702	4,880	4,880	5,080	5,280
Current Income Taxes Payable	2,894	4,286	2,640	865	1,035	1,764
Other Current Liabilities	16,862	29,331	23,939	28,218	21,241	24,684
Total Current Liabilities	108,638	108,093	71,127	67,383	49,433	49,848
Long-Term Debt	75,067	87,769	106,205	124,405	115,533	111,685
Pension & Post-Retirement Benefits	1,415	1,298	1,244	1,284	1,267	1,297
Long-Term Deferred Tax Liabilities	-	-	-	23	7	350
Other Long-Term Liabilities	5,212	4,950	5,742	4,635	4,897	5,067
Total Liabilities	190,332	202,110	184,318	197,730	171,137	168,247
Common Stock	19,234	7,964	7,964	7,964	7,964	7,964
Additional Paid-In Capital	24,390	13,016	12,920	12,862	12,821	12,821
Retained Earnings	87,790	77,193	65,167	53,845	50,383	50,831
Treasury Stock	-264	-299	-331	-349	-361	-357
Comprehensive Income & Other	2,138	1,486	883	256	-221	-474
Shareholders' Equity	133,288	99,360	86,603	74,578	70,586	70,785
Total Liabilities & Equity	323,620	301,470	270,921	272,308	241,723	239,032
Total Debt	152,191	148,624	137,945	153,232	135,433	129,667
Net Cash (Debt)	-131,486	-122,949	-106,138	-97,205	-97,491	-105,079
Net Cash Per Share	-1446.88	-1354.12	-1169.56	-1071.44	-1250.21	-1347.50
Filing Date Shares Outstanding	87.73	78.07	78.03	78	77.98	77.98
Total Common Shares Outstanding	87.73	78.07	78.03	78	77.98	77.98
Working Capital	-13,836	-38,517	9,258	31,419	23,520	12,096
Book Value Per Share	1519.28	1272.68	1109.89	956.12	905.20	907.72
Tangible Book Value	128,738	94,559	82,116	70,424	67,202	66,550
Tangible Book Value Per Share	1467.42	1211.18	1052.38	902.87	861.80	853.42

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