Balance Sheet

Current Liabilities	508.9m
Accounts Payable	24.7m
Accrued Liabilities	13.6m
Other Current Liabilities	470.6m
Non-Current Liabilities	384.9m
Long-Term Debt	383.4m
Other Non-Current Liabilities	1.5m

Currency: JPY

	Mar-2016	Mar-2017	Mar-2018	Mar-2019	Mar-2020	Mar-2021	Mar-2022	Mar-2023
Assets
Cash & Cash Equivalents	81	80	117	261	290	284	246	350
Cash Equivalents	81	80	117	261	290	284	246	350
Total Receivables	67	97	158	135	88	137	122	164
Accounts Receivables	67	97	158	135	88	137	122	164
Other Receivables	0	0	0	0	0	0	0	0
Inventory	17	0	0	1	1	0	0	0
Other Current Assets	14	21	18	22	43	39	41	32
Total Current Assets	179	198	293	419	422	460	409	546
PP&E Net	8	13	11	9	10	8	10	13
PP&E Gross	8	13	11	9	10	8	10	13
Accumulated Depreciation	7	10	14	27	17	22	25	23
Intangible Assets	95	124	158	339	456	452	517	692
Long-Term Investments	0	0	0	0	10	1	1	51
Other Long-Term Assets	13	13	14	25	2	19	28	49
Total Assets	294 N/A	348 +18%	477 +37%	792 +66%	898 +13%	941 +5%	964 +3%	1 350 +40%
Liabilities
Accounts Payable	36	22	23	21	24	21	27	28
Accrued Liabilities	16	14	20	25	0	0	0	0
Short-Term Debt	0	0	0	50	190	200	0	0
Current Portion of Long-Term Debt	21	67	66	60	73	73	173	262
Other Current Liabilities	44	42	96	59	81	144	72	136
Total Current Liabilities	118	145	205	216	368	438	273	427
Long-Term Debt	44	98	27	67	170	97	250	283
Deferred Income Tax	1	1	1	0	0	0	0	0
Minority Interest	0	0	0	0	17	6	5	5
Other Liabilities	3	6	6	1	2	2	2	2
Total Liabilities	166 N/A	251 +51%	239 -5%	284 +19%	557 +96%	542 -3%	529 -2%	716 +35%
Equity
Common Stock	302	302	352	484	493	506	519	527
Retained Earnings	347	377	337	328	513	482	471	288
Additional Paid In Capital	172	172	222	354	363	376	389	397
Treasury Stock	0	0	0	1	1	1	2	2
Other Equity	0	0	0	0	0	0	0	0
Total Equity	128 N/A	97 -24%	238 +144%	508 +113%	341 -33%	399 +17%	435 +9%	635 +46%
Total Liabilities & Equity	294 N/A	348 +18%	477 +37%	792 +66%	898 +13%	941 +5%	964 +3%	1 350 +40%
Shares Outstanding
Common Shares Outstanding	2	2	2	2	2	2	2	2

Bplats Inc
TSE:4381