CIMG Inc. (IMG)

CIMG Inc. Balance Sheet

Financials in millions USD. Fiscal year is October - September.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Cash & Equivalents	0	0.46	0.98	8.32	10.82	4.4
Cash & Short-Term Investments	0	0.46	0.98	8.32	10.82	4.4
Cash Growth	-	-52.77%	-88.18%	-23.12%	145.90%	231.71%
Receivables	0.08	-	0.5	0.35	0.56	0.2
Inventory	12.75	4.55	0.77	0.95	0.57	0.25
Prepaid Expenses	0.12	0.39	0.3	0.55	0.48	0.65
Other Current Assets	0.06	0.32	0.82	-	-	-
Total Current Assets	13.02	5.72	3.38	10.16	12.43	5.48
Property, Plant & Equipment	0.02	0.1	0.59	1.17	1.06	2.43
Long-Term Investments	-	-	0.16	0.17	0.18	0.18
Other Intangible Assets	0.07	0.08	0.11	0.14	-	-
Other Long-Term Assets	-	0	0.2	0.08	0.08	0.08
Total Assets	13.1	5.9	4.44	11.71	13.74	8.18
Accounts Payable	0.47	1.29	1.59	0.82	0.34	0.05
Accrued Expenses	1.07	0.7	0.23	-	0.27	0.7
Short-Term Debt	0.43	3.3	-	-	-	-
Current Portion of Long-Term Debt	-	-	0	0.01	0.04	0.06
Current Portion of Leases	0.01	0.1	0.24	0.41	0.18	0.29
Current Unearned Revenue	-	-	0.38	0.32	0.18	0.03
Other Current Liabilities	0.5	0.59	0.12	0.04	0.14	0.1
Total Current Liabilities	2.48	5.99	2.56	1.6	1.15	1.23
Long-Term Debt	-	-	-	0	0.01	0.06
Long-Term Leases	-	-	0.16	0.3	0.3	0.47
Other Long-Term Liabilities	-	0	0.05	0.07	0.07	0.02
Total Liabilities	2.48	5.99	2.77	1.97	1.53	1.79
Common Stock	0	0	0	0	0	0
Additional Paid-In Capital	95.17	81.41	74.93	74.28	64.84	40.47
Retained Earnings	-84.27	-81.93	-73.37	-64.62	-52.82	-34.27
Comprehensive Income & Other	-0.26	0.43	0.12	0.08	0.2	0.19
Total Common Equity	10.64	-0.09	1.67	9.74	12.21	6.39
Minority Interest	-0.02	-	-	-	-	-
Shareholders' Equity	10.62	-0.09	1.67	9.74	12.21	6.39
Total Liabilities & Equity	13.1	5.9	4.44	11.71	13.74	8.18
Total Debt	0.45	3.4	0.41	0.72	0.53	0.87
Net Cash (Debt)	-0.45	-2.94	0.57	7.59	10.28	3.53
Net Cash Growth	-	-	-92.44%	-26.17%	191.60%	230.15%
Net Cash Per Share	-0.06	-1.37	0.78	13.72	21.93	8.90
Filing Date Shares Outstanding	188.18	36.4	1.28	0.68	0.52	0.43
Total Common Shares Outstanding	30.2	4.98	0.75	0.68	0.51	0.42
Working Capital	10.54	-0.27	0.82	8.56	11.27	4.25
Book Value Per Share	0.35	-0.02	2.24	14.41	23.99	15.35
Tangible Book Value	10.58	-0.17	1.56	9.6	12.21	6.39
Tangible Book Value Per Share	0.35	-0.03	2.09	14.20	23.99	15.35
Machinery	0.02	-	1.2	2	1.87	2.56
Leasehold Improvements	-	-	-	0.06	0.12	0.11

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

SEC Filings: 10-K · 10-Q