Adways Inc. (TYO:2489)

Exscientia Balance Sheet

Financials in millions JPY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2021
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Mar 31, 2021
Cash & Equivalents	10,436	10,035	10,188	12,864	9,916	9,944
Short-Term Investments	-	5	5	5	2,842	-
Cash & Short-Term Investments	10,436	10,040	10,193	12,869	12,758	9,944
Cash Growth	4.20%	-1.50%	-20.79%	0.87%	28.30%	-22.06%
Receivables	7,745	7,675	8,449	9,113	7,945	9,371
Inventory	1.43	1	57	29	58	13
Other Current Assets	702.89	663	1,241	881	1,001	947
Total Current Assets	18,885	18,379	19,940	22,892	21,762	20,275
Property, Plant & Equipment	1,281	1,154	1,200	618	316	148
Long-Term Investments	2,816	3,252	3,539	4,014	2,812	2,968
Goodwill	51.17	54	-	51	77	6
Other Intangible Assets	9.58	12	132	205	305	349
Other Long-Term Assets	344.83	1	1	2	2	2
Total Assets	23,417	22,884	25,227	27,782	25,274	23,748
Accounts Payable	7,141	6,562	7,807	7,870	7,942	9,808
Accrued Expenses	-	-	55	6	214	53
Current Income Taxes Payable	167.19	317	522	1,292	247	533
Other Current Liabilities	1,832	1,754	1,958	1,983	1,768	1,881
Total Current Liabilities	9,141	8,633	10,342	11,151	10,171	12,275
Long-Term Deferred Tax Liabilities	139.29	171	62	241	40	142
Other Long-Term Liabilities	173.54	176	208	57	127	110
Total Liabilities	9,476	9,001	10,628	11,462	10,338	12,527
Common Stock	1,717	1,717	1,717	1,716	1,716	1,622
Additional Paid-In Capital	5,368	5,368	5,359	6,947	6,947	6,852
Retained Earnings	7,486	7,388	8,087	7,679	5,366	4,659
Treasury Stock	-2,092	-2,091	-2,091	-1,809	-167	-2,999
Comprehensive Income & Other	1,200	1,230	1,282	1,492	796	899
Total Common Equity	13,680	13,612	14,354	16,025	14,658	11,033
Minority Interest	261.42	271	245	295	278	188
Shareholders' Equity	13,941	13,883	14,599	16,320	14,936	11,221
Total Liabilities & Equity	23,417	22,884	25,227	27,782	25,274	23,748
Net Cash (Debt)	10,436	10,040	10,193	12,869	12,758	9,944
Net Cash Growth	4.20%	-1.50%	-20.79%	0.87%	28.30%	-22.06%
Net Cash Per Share	267.02	256.89	264.49	321.76	325.29	240.81
Filing Date Shares Outstanding	39.08	39.08	39.08	38.92	40.56	38.36
Total Common Shares Outstanding	39.08	39.08	39.08	39.61	41.81	38.34
Working Capital	9,744	9,746	9,598	11,741	11,591	8,000
Book Value Per Share	350.03	348.29	367.28	404.58	350.59	287.77
Tangible Book Value	13,619	13,546	14,222	15,769	14,276	10,678
Tangible Book Value Per Share	348.48	346.60	363.90	398.12	341.46	278.51

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