Valuence Holdings Inc
TSE:9270
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
V
|
Valuence Holdings Inc
TSE:9270
|
JP |
|
Melexis NV
XBRU:MELE
|
BE |
Balance Sheet
Balance Sheet Decomposition
Valuence Holdings Inc
Valuence Holdings Inc
Balance Sheet
Valuence Holdings Inc
| Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
2 744
|
2 995
|
3 651
|
4 104
|
6 277
|
8 271
|
7 808
|
8 336
|
6 917
|
5 305
|
|
| Cash Equivalents |
2 744
|
2 995
|
3 651
|
4 104
|
6 277
|
8 271
|
7 808
|
8 336
|
6 917
|
5 305
|
|
| Total Receivables |
1
|
25
|
21
|
141
|
123
|
125
|
1 708
|
2 065
|
1 827
|
2 491
|
|
| Accounts Receivables |
1
|
25
|
21
|
141
|
123
|
125
|
329
|
436
|
135
|
570
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
1 379
|
1 629
|
1 692
|
1 921
|
|
| Inventory |
2 184
|
3 431
|
4 611
|
4 866
|
4 014
|
3 926
|
6 335
|
7 648
|
7 135
|
10 429
|
|
| Other Current Assets |
227
|
429
|
333
|
764
|
846
|
1 089
|
954
|
1 178
|
1 722
|
1 819
|
|
| Total Current Assets |
5 155
|
6 879
|
8 616
|
9 874
|
11 260
|
13 410
|
16 804
|
19 227
|
17 601
|
20 044
|
|
| PP&E Net |
1 258
|
1 453
|
1 703
|
1 928
|
2 000
|
2 487
|
2 846
|
3 807
|
4 225
|
5 856
|
|
| PP&E Gross |
1 258
|
1 453
|
1 703
|
1 928
|
2 000
|
2 487
|
2 846
|
3 807
|
4 225
|
5 856
|
|
| Accumulated Depreciation |
356
|
623
|
867
|
1 069
|
1 319
|
1 516
|
2 059
|
2 275
|
2 742
|
3 295
|
|
| Intangible Assets |
103
|
155
|
127
|
220
|
254
|
438
|
852
|
1 550
|
1 809
|
1 792
|
|
| Goodwill |
48
|
663
|
515
|
367
|
219
|
0
|
0
|
544
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
342
|
298
|
263
|
178
|
200
|
|
| Other Long-Term Assets |
1 006
|
942
|
1 297
|
1 722
|
1 646
|
2 051
|
2 448
|
2 285
|
2 836
|
3 046
|
|
| Other Assets |
48
|
663
|
515
|
367
|
219
|
0
|
0
|
544
|
0
|
0
|
|
| Total Assets |
7 571
N/A
|
10 092
+33%
|
12 258
+21%
|
14 112
+15%
|
15 379
+9%
|
18 727
+22%
|
23 250
+24%
|
27 675
+19%
|
26 649
-4%
|
30 938
+16%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
4
|
4
|
14
|
19
|
35
|
120
|
244
|
393
|
367
|
395
|
|
| Accrued Liabilities |
110
|
152
|
186
|
192
|
204
|
325
|
257
|
317
|
335
|
490
|
|
| Short-Term Debt |
1 813
|
2 713
|
3 050
|
4 440
|
6 343
|
8 340
|
11 901
|
11 101
|
6 800
|
8 300
|
|
| Current Portion of Long-Term Debt |
416
|
617
|
677
|
422
|
423
|
153
|
181
|
968
|
921
|
898
|
|
| Other Current Liabilities |
588
|
875
|
936
|
1 166
|
640
|
1 364
|
1 737
|
2 043
|
1 789
|
2 839
|
|
| Total Current Liabilities |
2 931
|
4 362
|
4 863
|
6 239
|
7 646
|
10 302
|
14 320
|
14 822
|
10 212
|
12 922
|
|
| Long-Term Debt |
1 128
|
1 778
|
995
|
573
|
350
|
355
|
433
|
3 191
|
8 747
|
9 304
|
|
| Deferred Income Tax |
29
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
797
|
684
|
604
|
604
|
647
|
800
|
642
|
828
|
833
|
1 036
|
|
| Total Liabilities |
4 885
N/A
|
6 827
+40%
|
6 461
-5%
|
7 416
+15%
|
8 643
+17%
|
11 457
+33%
|
15 396
+34%
|
18 841
+22%
|
19 793
+5%
|
23 262
+18%
|
|
| Equity | |||||||||||
| Common Stock |
247
|
256
|
949
|
1 028
|
1 117
|
1 145
|
1 146
|
1 220
|
1 295
|
1 373
|
|
| Retained Earnings |
2 203
|
2 768
|
3 912
|
4 722
|
4 582
|
5 133
|
5 920
|
6 680
|
4 560
|
5 231
|
|
| Additional Paid In Capital |
237
|
243
|
936
|
1 015
|
1 105
|
1 180
|
1 257
|
1 426
|
1 501
|
1 579
|
|
| Treasury Stock |
0
|
0
|
0
|
60
|
60
|
213
|
668
|
668
|
668
|
668
|
|
| Other Equity |
0
|
1
|
0
|
9
|
8
|
25
|
199
|
177
|
167
|
161
|
|
| Total Equity |
2 686
N/A
|
3 266
+22%
|
5 797
+78%
|
6 695
+16%
|
6 736
+1%
|
7 270
+8%
|
7 854
+8%
|
8 834
+12%
|
6 856
-22%
|
7 676
+12%
|
|
| Total Liabilities & Equity |
7 571
N/A
|
10 092
+33%
|
12 258
+21%
|
14 112
+15%
|
15 379
+9%
|
18 727
+22%
|
23 250
+24%
|
27 675
+19%
|
26 649
-4%
|
30 938
+16%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
11
|
11
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|