Repriority Balance Sheet

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

Millions JPY. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Cash & Equivalents	1,331	1,268	686	418
Cash & Short-Term Investments	1,331	1,268	686	418
Cash Growth	4.97%	84.84%	64.11%	-
Receivables	254	241	272	262
Inventory	49	39	50	59
Prepaid Expenses	13	17	17	11
Other Current Assets	9	13	9	9
Total Current Assets	1,656	1,578	1,034	759
Property, Plant & Equipment	23	27	33	40
Long-Term Investments	21	23	25	27
Long-Term Deferred Tax Assets	22	17	13	10
Other Long-Term Assets	1	1	1	1
Total Assets	1,723	1,646	1,106	837
Accounts Payable	138	124	164	123
Accrued Expenses	23	20	19	16
Current Portion of Long-Term Debt	29	29	18	11
Current Income Taxes Payable	189	277	239	183
Other Current Liabilities	11	10	18	11
Total Current Liabilities	390	460	458	344
Long-Term Debt	65	95	87	60
Other Long-Term Liabilities	-	1	1	2
Total Liabilities	455	556	546	406
Common Stock	50	217	50	50
Additional Paid-In Capital	486	318	151	151
Retained Earnings	822	644	450	320
Treasury Stock	-90	-90	-90	-90
Comprehensive Income & Other	-	1	-1	-
Shareholders' Equity	1,268	1,090	560	431
Total Liabilities & Equity	1,723	1,646	1,106	837
Total Debt	94	124	105	71
Net Cash (Debt)	1,237	1,144	581	347
Net Cash Growth	8.13%	96.90%	67.44%	-
Net Cash Per Share	1090.60	1268.83	665.22	397.30
Filing Date Shares Outstanding	1.11	1.11	0.87	0.87
Total Common Shares Outstanding	1.11	1.11	0.87	0.87
Working Capital	1,266	1,118	576	415
Book Value Per Share	1138.85	978.98	641.17	493.47
Tangible Book Value	1,268	1,090	560	431
Tangible Book Value Per Share	1138.85	978.98	641.17	493.47

Source: S&P Capital IQ. Standard template. Financial Sources.