U-NEXT HOLDINGS Co.,Ltd. (TYO:9418)

U-NEXT HOLDINGS Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Nov 30, 2024	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021	Aug 31, 2020
Cash & Equivalents	54,665	52,738	52,132	26,390	21,585	16,785
Cash & Short-Term Investments	54,665	52,738	52,132	26,390	21,585	16,785
Cash Growth	4.20%	1.16%	97.55%	22.26%	28.60%	-18.37%
Receivables	37,063	40,859	31,002	24,952	20,531	18,744
Inventory	11,998	11,302	9,708	7,808	6,874	6,417
Prepaid Expenses	44,048	40,694	24,364	13,528	9,034	-
Other Current Assets	4,827	4,625	4,019	2,673	2,668	7,363
Total Current Assets	152,601	150,218	121,225	75,351	60,692	49,309
Property, Plant & Equipment	21,889	21,056	18,419	19,143	19,197	21,109
Long-Term Investments	-	-303	-682	-964	-1,191	-1,622
Goodwill	38,703	39,490	42,591	44,324	47,322	50,620
Other Intangible Assets	8,275	7,704	6,084	5,463	5,103	4,413
Long-Term Deferred Tax Assets	-	5,489	7,584	4,497	5,204	9,594
Other Long-Term Assets	9,826	3	1	1	2	3
Total Assets	231,294	228,962	200,524	153,007	141,316	138,374
Accounts Payable	33,516	33,686	26,466	23,496	19,254	18,316
Current Portion of Long-Term Debt	3,081	3,066	3,000	5,450	4,580	6,060
Current Income Taxes Payable	3,280	6,392	2,460	3,600	-	-
Other Current Liabilities	30,978	28,385	23,601	19,211	17,008	16,610
Total Current Liabilities	70,855	71,529	55,527	51,757	40,842	40,986
Long-Term Debt	59,488	59,822	60,970	53,970	59,430	64,120
Other Long-Term Liabilities	3,249	3,332	3,981	4,652	5,365	4,373
Total Liabilities	135,813	136,929	122,818	112,727	107,982	112,632
Common Stock	99	99	97	96	96	95
Additional Paid-In Capital	29,786	29,786	29,784	11,092	11,091	11,090
Retained Earnings	54,968	51,843	38,138	28,763	21,877	14,313
Comprehensive Income & Other	135	139	432	327	267	233
Total Common Equity	84,988	81,867	68,451	40,278	33,331	25,731
Minority Interest	10,493	10,166	9,255	2	3	11
Shareholders' Equity	95,481	92,033	77,706	40,280	33,334	25,742
Total Liabilities & Equity	231,294	228,962	200,524	153,007	141,316	138,374
Total Debt	62,569	62,888	63,970	59,420	64,010	70,180
Net Cash (Debt)	-7,904	-10,150	-11,838	-33,030	-42,425	-53,395
Net Cash Per Share	-43.82	-56.28	-65.91	-183.12	-235.21	-296.05
Filing Date Shares Outstanding	180.38	180.38	180.33	180.27	180.25	180.22
Total Common Shares Outstanding	180.38	180.38	180.29	180.27	180.25	180.22
Working Capital	81,746	78,689	65,698	23,594	19,850	8,323
Book Value Per Share	471.17	453.87	379.67	223.44	184.92	142.78
Tangible Book Value	38,010	34,673	19,776	-9,509	-19,094	-29,302
Tangible Book Value Per Share	210.73	192.23	109.69	-52.75	-105.93	-162.59

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