AViC Co Ltd
TSE:9554
Balance Sheet
Balance Sheet Decomposition
AViC Co Ltd
AViC Co Ltd
Balance Sheet
AViC Co Ltd
| Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
330
|
329
|
724
|
750
|
1 241
|
2 101
|
|
| Cash Equivalents |
330
|
329
|
724
|
750
|
1 241
|
2 101
|
|
| Total Receivables |
90
|
228
|
565
|
567
|
675
|
936
|
|
| Accounts Receivables |
90
|
228
|
565
|
567
|
675
|
936
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
18
|
33
|
77
|
91
|
101
|
117
|
|
| Total Current Assets |
438
|
590
|
1 366
|
1 409
|
2 018
|
3 154
|
|
| PP&E Net |
5
|
1
|
4
|
5
|
56
|
55
|
|
| PP&E Gross |
5
|
1
|
4
|
5
|
56
|
55
|
|
| Accumulated Depreciation |
2
|
1
|
3
|
7
|
20
|
29
|
|
| Intangible Assets |
0
|
4
|
9
|
42
|
76
|
78
|
|
| Goodwill |
0
|
0
|
0
|
2
|
204
|
538
|
|
| Note Receivable |
4
|
3
|
2
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
3
|
3
|
|
| Other Long-Term Assets |
28
|
47
|
75
|
207
|
137
|
163
|
|
| Other Assets |
0
|
0
|
0
|
2
|
204
|
538
|
|
| Total Assets |
476
N/A
|
645
+36%
|
1 456
+126%
|
1 666
+14%
|
2 493
+50%
|
3 991
+60%
|
|
| Liabilities | |||||||
| Accounts Payable |
44
|
145
|
442
|
244
|
256
|
385
|
|
| Accrued Liabilities |
29
|
20
|
64
|
32
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
50
|
92
|
50
|
|
| Current Portion of Long-Term Debt |
13
|
25
|
25
|
37
|
71
|
207
|
|
| Other Current Liabilities |
83
|
73
|
195
|
219
|
323
|
501
|
|
| Total Current Liabilities |
170
|
264
|
726
|
582
|
741
|
1 143
|
|
| Long-Term Debt |
40
|
36
|
16
|
105
|
168
|
474
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
14
|
11
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
5
|
28
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
211
N/A
|
301
+43%
|
743
+147%
|
687
-7%
|
929
+35%
|
1 655
+78%
|
|
| Equity | |||||||
| Common Stock |
99
|
99
|
169
|
193
|
196
|
232
|
|
| Retained Earnings |
84
|
163
|
390
|
608
|
918
|
1 456
|
|
| Additional Paid In Capital |
83
|
83
|
153
|
177
|
450
|
647
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
0
|
|
| Total Equity |
265
N/A
|
344
+30%
|
713
+107%
|
979
+37%
|
1 565
+60%
|
2 336
+49%
|
|
| Total Liabilities & Equity |
476
N/A
|
645
+36%
|
1 456
+126%
|
1 666
+14%
|
2 493
+50%
|
3 991
+60%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
6
|
6
|
6
|
6
|
6
|
6
|
|