Pasona Group Inc. (TYO:2168)

Pasona Group Balance Sheet

Financials in millions JPY. Fiscal year is June - May.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Cash & Equivalents	78,664	192,281	123,067	66,951	54,533
Short-Term Investments	60,607	-	-	-	-
Cash & Short-Term Investments	139,271	192,281	123,067	66,951	54,533
Cash Growth	-27.57%	56.24%	83.82%	22.77%	11.02%
Accounts Receivable	41,223	33,713	40,925	40,884	44,210
Other Receivables	120	1,231	2,693	70	486
Receivables	41,343	34,944	43,618	40,954	44,696
Inventory	2,352	1,781	3,365	3,560	2,717
Other Current Assets	5,982	14,631	24,225	19,658	6,916
Total Current Assets	188,948	243,637	194,275	131,123	108,862
Property, Plant & Equipment	47,145	35,467	33,725	27,336	18,568
Long-Term Investments	7,655	15,189	17,848	19,182	14,460
Goodwill	815	842	7,353	6,833	1,644
Other Intangible Assets	6,801	4,169	19,229	16,362	4,717
Long-Term Deferred Tax Assets	1,891	1,640	2,909	2,720	3,182
Long-Term Deferred Charges	92	111	130	149	168
Other Long-Term Assets	11,658	2	1	2	1
Total Assets	265,038	301,090	275,504	203,746	151,641
Accounts Payable	2,771	3,423	7,427	8,735	6,377
Accrued Expenses	26,317	20,974	21,702	20,776	19,749
Short-Term Debt	6,043	9,263	10,296	9,611	9,433
Current Portion of Leases	311	342	383	411	660
Current Income Taxes Payable	1,621	10,504	17,877	21,650	19,617
Current Unearned Revenue	3,162	-	-	-	3,362
Other Current Liabilities	47,503	59,383	87,098	22,372	11,577
Total Current Liabilities	87,728	103,889	144,783	83,555	70,775
Long-Term Debt	25,771	32,057	46,729	42,589	23,166
Long-Term Leases	551	678	924	554	562
Long-Term Deferred Tax Liabilities	1,333	1,320	2,366	3,506	1,028
Other Long-Term Liabilities	6,166	6,078	6,671	4,098	4,070
Total Liabilities	123,908	146,429	203,882	136,602	101,864
Common Stock	5,000	5,000	5,000	5,000	5,000
Additional Paid-In Capital	15,963	17,495	17,094	17,786	14,029
Retained Earnings	115,788	127,449	32,941	28,238	20,801
Treasury Stock	-2,577	-2,685	-2,378	-2,378	-2,417
Comprehensive Income & Other	760	1,231	1,343	1,343	745
Total Common Equity	134,934	148,490	54,000	49,989	38,158
Minority Interest	6,196	6,171	17,622	17,155	11,619
Shareholders' Equity	141,130	154,661	71,622	67,144	49,777
Total Liabilities & Equity	265,038	301,090	275,504	203,746	151,641
Total Debt	32,676	42,340	58,332	53,165	33,821
Net Cash (Debt)	106,595	149,941	64,735	13,786	20,712
Net Cash Growth	-28.91%	131.62%	369.57%	-33.44%	56.92%
Net Cash Per Share	2730.67	3827.14	1652.47	352.09	529.28
Filing Date Shares Outstanding	38.37	39.18	39.53	39.17	39.14
Total Common Shares Outstanding	38.37	39.18	39.17	39.17	39.14
Working Capital	101,220	139,748	49,492	47,568	38,087
Book Value Per Share	3516.97	3789.47	1378.44	1276.07	974.93
Tangible Book Value	127,318	143,479	27,418	26,794	31,797
Tangible Book Value Per Share	3318.47	3661.59	699.89	683.97	812.40
Land	9,255	-	-	-	-
Buildings	22,070	-	-	-	-
Construction In Progress	22,103	-	-	-	-

Updated Jan 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.