Marvelous INC.

Consolidated Balance Sheets

(Unit: million yen)
As of March 31, 2025 As of March 31, 2026
Consolidated  balance sheets
 Assets
  Current assets
   Cash and deposits 7,880 17,525
   Notes receivable - trade 237 -
   Accounts receivable-trade 3,664 3,808
   Contract assets 100 283
   Electronically recorded monetary claims-operating 163 143
   Merchandise and finished goods 251 202
   Work in progress 7,087 2,319
   Raw materials and supplies 307 81
   Video picture contents - 24
   Income taxes refund receivable 623 54
   Other 2,332 1,692
   Allowance for doubtful accounts (11) (61)
   Total current assets 22,636 26,075
  Non-current assets
   Property, plant and equipment
    Buildings 451 462
     Accumulated depreciation (308) (334)
     Buildings, net 142 128
    Vehicles 2 2
     Accumulated depreciation (0) (1)
     Vehicles, net 1 0
    Tools, fixtures and furniture 688 766
     Accumulated depreciation (490) (555)
     Tools, fixtures and furniture, net 198 211
    Amusement Facility Equipment 4,319 4,791
     Accumulated depreciation (1,982) (2,963)
     Amusement Facility Equipment, net 2,336 1,828
    Leased assets 1,225 1,225
     Accumulated depreciation (1,225) (1,225)
     Leased assets, net - -
    Construction in progress 392 185
    Total Property, plant and equipment 3,071 2,355
   Intangible assets
    Software 184 108
    Software in progress 1,483 1,167
    Other 1 1
    Total intangible assets 1,669 1,277
   Investments and other assets
    Investment securities 2,908 2,900
    Long-term loans receivable 150 172
    Distressed receivables 12 14
    Lease and guarantee deposits 180 190
    Deferred tax assets 2,208 2,444
    Other 232 198
      Allowance for doubtful accounts (166) (118)
      Total investments and other assets 5,526 5,801
   Total non-current assets 10,266 9,434
  Total assets 32,903 35,510
 Liabilities
  Current liabilities
   Accounts payable - trade 2,159 1,788
   Accounts payable - other 1,384 1,400
   Royalty payable 1,027 1,018
   Income taxes payable 97 773
   Contract liabilities 231 384
   Provision for bonuses 402 460
   Provision for bonuses for directors (and other officers) 11 -
   Other 1,235 1,747
   Total current liabilities 6,551 7,572
  Non-current liabilities
   Long-term accounts payable - other 114 114
   Provision for share awards 48 48
   Asset retirement obligations 2 0
   Total non-current liabilities 165 163
  Total liabilities 6,716 7,735
 Net assets
  Shareholders' equity
   Share capital 3,611 3,611
   Capital surplus 8,744 8,744
   Retained earnings 14,275 15,661
   Treasury shares (1,740) (1,740)
   Total shareholders' equity 24,891 26,277
  Accumulated other comprehensive income
   Valuation difference on available-for-sale securities (80) (80)
   Foreign currency translation adjustment 1,332 1,547
   Total accumulated other comprehensive income 1,252 1,466
  Non-controlling interests 43 31
  Total net assets 26,187 27,775
 Total liabilities and net assets 32,903 35,510