SHIFT Inc. (TYO:3697)

SHIFT Balance Sheet

Financials in millions JPY. Fiscal year is September - August.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021
Cash & Equivalents	23,726	20,869	17,591	12,921	14,247
Cash & Short-Term Investments	23,726	20,869	17,591	12,921	14,247
Cash Growth	13.69%	18.63%	36.14%	-9.31%	118.38%
Receivables	15,380	13,792	11,039	7,979	5,938
Inventory	1,626	977	733	799	603
Other Current Assets	2,391	1,384	1,150	724	516
Total Current Assets	43,123	37,022	30,513	22,423	21,304
Property, Plant & Equipment	7,923	6,818	1,961	1,194	804
Long-Term Investments	9,583	3,698	5,462	8,629	4,388
Goodwill	7,866	9,262	8,997	6,488	6,484
Other Intangible Assets	4,321	4,615	1,431	973	963
Long-Term Deferred Tax Assets	1,527	1,300	1,165	521	326
Other Long-Term Assets	2,658	2	1	2	3
Total Assets	77,001	62,717	49,530	40,230	34,272
Accounts Payable	2,054	1,509	1,530	1,554	1,291
Accrued Expenses	11,047	6,706	4,232	3,040	1,959
Short-Term Debt	-	50	2,470	-	-
Current Portion of Long-Term Debt	3,532	2,856	1,066	1,226	1,544
Current Income Taxes Payable	3,158	4,258	5,604	3,410	2,347
Other Current Liabilities	5,237	4,274	3,417	2,496	1,454
Total Current Liabilities	25,028	19,653	18,319	11,726	8,595
Long-Term Debt	8,504	6,671	1,367	2,306	2,672
Pension & Post-Retirement Benefits	136	33	34	-	-
Long-Term Deferred Tax Liabilities	1,194	1,177	-	-	-
Other Long-Term Liabilities	1,104	663	235	193	323
Total Liabilities	35,966	28,197	19,955	14,225	11,590
Common Stock	21	21	11	77	11
Additional Paid-In Capital	14,365	15,854	15,844	16,616	16,365
Retained Earnings	31,964	23,029	17,901	11,655	6,681
Treasury Stock	-5,834	-4,940	-4,948	-2,963	-972
Comprehensive Income & Other	519	74	316	261	311
Total Common Equity	41,035	34,038	29,124	25,646	22,396
Minority Interest	-	482	451	359	286
Shareholders' Equity	41,035	34,520	29,575	26,005	22,682
Total Liabilities & Equity	77,001	62,717	49,530	40,230	34,272
Total Debt	12,036	9,577	4,903	3,532	4,216
Net Cash (Debt)	11,690	11,292	12,688	9,389	10,031
Net Cash Growth	3.52%	-11.00%	35.14%	-6.40%	417.60%
Net Cash Per Share	44.35	42.75	47.95	35.45	38.03
Filing Date Shares Outstanding	263.29	263.08	263.8	264.37	264.48
Total Common Shares Outstanding	263.29	264.09	263.75	264.36	262.9
Working Capital	18,095	17,369	12,194	10,697	12,709
Book Value Per Share	155.86	128.89	110.42	97.01	85.19
Tangible Book Value	28,848	20,161	18,696	18,185	14,949
Tangible Book Value Per Share	109.57	76.34	70.89	68.79	56.86

Updated Aug 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.