Kawasaki Setsubi Kogyo Co., Ltd. (XNGO:1777)

Kawasaki Setsubi Kogyo Balance Sheet

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	3,871	4,415	5,482	4,822	2,785
Cash & Short-Term Investments	3,871	4,415	5,482	4,822	2,785
Cash Growth	-12.32%	-19.46%	13.69%	73.14%	116.73%
Accounts Receivable	14,750	10,768	7,670	8,680	8,804
Receivables	14,750	10,768	7,670	8,680	8,804
Inventory	267	232	256	262	269
Prepaid Expenses	57	36	31	30	22
Other Current Assets	699	266	358	695	543
Total Current Assets	19,644	15,717	13,797	14,489	12,423
Property, Plant & Equipment	3,030	3,149	3,240	3,279	3,252
Long-Term Investments	514	444	361	337	334
Other Intangible Assets	401	474	422	359	226
Long-Term Deferred Tax Assets	684	540	532	560	536
Other Long-Term Assets	1	2	2	1	-
Total Assets	24,274	20,326	18,354	19,025	16,771
Accounts Payable	6,293	4,364	3,840	4,390	4,102
Accrued Expenses	1,414	871	800	840	727
Current Portion of Leases	196	198	164	127	100
Current Income Taxes Payable	753	379	166	408	131
Current Unearned Revenue	246	957	819	845	461
Other Current Liabilities	709	449	142	570	247
Total Current Liabilities	9,611	7,218	5,931	7,180	5,768
Long-Term Leases	254	351	348	291	178
Other Long-Term Liabilities	19	70	68	67	18
Total Liabilities	10,939	8,697	7,403	8,596	7,016
Common Stock	1,581	1,581	1,581	1,581	1,581
Additional Paid-In Capital	395	395	395	395	395
Retained Earnings	11,244	9,585	8,954	8,439	7,759
Treasury Stock	-7	-7	-7	-7	-7
Comprehensive Income & Other	122	75	28	21	27
Shareholders' Equity	13,335	11,629	10,951	10,429	9,755
Total Liabilities & Equity	24,274	20,326	18,354	19,025	16,771
Total Debt	450	549	512	418	278
Net Cash (Debt)	3,421	3,866	4,970	4,404	2,507
Net Cash Growth	-11.51%	-22.21%	12.85%	75.67%	132.78%
Net Cash Per Share	285.94	323.13	415.41	368.10	209.54
Filing Date Shares Outstanding	11.96	11.96	11.96	11.96	11.96
Total Common Shares Outstanding	11.96	11.96	11.96	11.96	11.96
Working Capital	10,033	8,499	7,866	7,309	6,655
Book Value Per Share	1114.58	971.99	915.32	871.69	815.35
Tangible Book Value	12,934	11,155	10,529	10,070	9,529
Tangible Book Value Per Share	1081.06	932.37	880.04	841.68	796.46
Order Backlog	-	25,288	19,403	16,443	17,698

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