Agile Media Network, Inc.

  • Market Cap: Micro Cap
  • Industry: Media & Entertainment
  • ISIN: JP3119610008
JPY
67.00
-2 (-2.9%)
  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationAnnual Results
Results Snapshot
Figures in Million
Consolidated - Balance Sheet Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
EQUITY AND LIABILITIES
No of Months
12
12
12
12
12
12
Share Capital
0.00
0.00
0.00
0.00
0.00
0.00
Share Warrants & Outstandings
Total Reserve
342.18
116.83
73.04
-368.56
168.53
527.47
Shareholder's Funds
342.18
116.83
73.04
-368.56
168.53
527.47
Minority Interest
0.76
-5.43
0.00
0.00
0.00
0.00
Long-Term Borrowings
138.32
166.19
203.23
308.65
407.18
136.22
Secured Loans
138.32
166.19
203.23
308.65
407.18
136.22
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Other Long Term Liabilities
0
0
0
0.53
0
0
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Total Non-Current Liabilities
110.46
138.32
158.09
209.89
285.73
36.22
Current Liabilities
Trade Payables
43.61
9.90
6.95
14.37
9.72
9.80
Other Current Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Total Current Liabilities
104.17
99.56
205.92
603.34
214.01
156.08
Total Liabilities
557.57
349.27
437.05
444.67
668.27
719.77
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
7.82
8.89
0.00
0.00
0.16
28.81
Less: Accumulated Depreciation
6.72
7.61
0.00
0.00
0.08
11.27
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
1.10
1.28
0.00
0.00
0.08
17.53
Lease Adjustment
0.00
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Intangible assets under development
0.00
0.00
0.00
0.00
0.00
0.00
Pre-operative Expenses pending
0.00
0.00
0.00
0.00
0.00
0.00
Assets in transit
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investments
29.41
4.42
0.00
33.93
61.66
11.02
Long Term Loans & Advances
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
32.69
40.01
13.64
25.30
29.46
33.37
Total Non-Current Assets
73.61
45.71
13.64
59.23
160.21
408.12
Current Assets Loans & Advances
Current Investments
0.00
0.00
0.00
22.92
0.00
0.00
Inventories
39.24
22.65
0.00
0.00
0.00
0.00
Sundry Debtors
42.02
43.90
43.52
92.95
88.36
156.49
Cash and Bank
344.12
173.65
349.95
260.41
404.78
135.97
Other Current Assets
457.58
240.19
393.47
376.29
493.14
292.46
Short Term Loans and Advances
32.20
0.00
0.00
0.00
0.00
0.00
Total Current Assets
483.96
303.56
423.40
385.44
508.06
311.65
Net Current Assets (Including Current Investments)
379.79
204.01
217.48
-217.90
294.05
155.57
Total Current Assets Excluding Current Investments
483.96
303.56
423.40
385.44
508.06
311.65
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
557.57
349.27
437.05
444.67
668.27
719.78
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
138.32
166.19
203.23
308.65
407.18
136.22
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
stock-summary

Borrowings

YoY Growth in year ended Dec 2024 is -20.14% vs -12.51% in Dec 2023

stock-summary

Other Long Term Liabilities

No Other Long Term Liabilities in the last few periods;

stock-summary

Fixed Assets

YoY Growth in year ended Dec 2024 is -14.06% vs 0.00% in Dec 2023

stock-summary

Investments

YoY Growth in year ended Dec 2024 is 565.38% vs 0.00% in Dec 2023

stock-summary

Current Assets

YoY Growth in year ended Dec 2024 is 59.43% vs -28.30% in Dec 2023

Compare Balance Sheet Results of Agile Media Network, Inc.
Markets Mojo
Figures in Million
Consolidated - Balance Sheet Results
Markets Mojo
Markets Mojo
Change(JPY)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
0
0
0.00
0.00%
Share Warrants & Outstandings
Total Reserve
342.18
5,808.32
-5,466.14
-94.11%
Shareholder's Funds
342.18
5,808.32
-5,466.14
-94.11%
Minority Interest
0.76
0
0.76
0.00%
Long-Term Borrowings
138.32
541.12
-402.80
-74.44%
Secured Loans
138.32
541.12
-402.80
-74.44%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
0
-568.63
568.63
100.00%
Other Long Term Liabilities
0
647.95
-647.95
-100.00%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
0
249.31
-249.31
-100.00%
Total Non-Current Liabilities
110.46
647.94
-537.48
-82.95%
Current Liabilities
Trade Payables
43.61
1,023.01
-979.40
-95.74%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
0
249.31
-249.31
-100.00%
Total Current Liabilities
104.17
5,322.09
-5,217.92
-98.04%
Total Liabilities
557.57
11,778.35
-11,220.78
-95.27%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
7.82
0
7.82
0.00%
Less: Accumulated Depreciation
6.72
0
6.72
0.00%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
1.10
1,503.19
-1,502.09
-99.93%
Lease Adjustment
0
0
0.00
0.00%
Capital Work in Progress
0
0
0.00
0.00%
Intangible assets under development
0
0
0.00
0.00%
Pre-operative Expenses pending
0
0
0.00
0.00%
Assets in transit
0
0
0.00
0.00%
Non Current Investments
29.41
1,541.51
-1,512.10
-98.09%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
32.69
0.88
31.81
3,614.77%
Total Non-Current Assets
73.61
3,744.21
-3,670.60
-98.03%
Current Assets Loans & Advances
Current Investments
0
0
0.00
0.00%
Inventories
39.24
35.19
4.05
11.51%
Sundry Debtors
42.02
3,790.76
-3,748.74
-98.89%
Cash and Bank
344.12
4,014.91
-3,670.79
-91.43%
Other Current Assets
457.58
7,840.86
-7,383.28
-94.16%
Short Term Loans and Advances
32.20
0
32.20
0.00%
Total Current Assets
483.96
8,034.14
-7,550.18
-93.98%
Net Current Assets (Including Current Investments)
379.79
2,712.06
-2,332.27
-86.00%
Total Current Assets Excluding Current Investments
483.96
8,034.14
-7,550.18
-93.98%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
557.57
11,778.35
-11,220.78
-95.27%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
138.32
541.12
-402.80
-74.44%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 110.46 Million
in Dec 2024

Figures in Million
stock-summary

YoY Growth in year ended Dec 2024 is -20.14% vs -12.51% in Dec 2023

Annual - Other Long Term Liabilities
Other Long Term Liabilities 0.00 Million
in Dec 2024

Figures in Million
stock-summary

No Other Long Term Liabilities in the last few periods;

Annual - Fixed Assets
Fixed Assets 1.10 Million
in Dec 2024

Figures in Million
stock-summary

YoY Growth in year ended Dec 2024 is -14.06% vs 0.00% in Dec 2023

Annual - Investments
Investments 29.41 Million
in Dec 2024

Figures in Million
stock-summary

YoY Growth in year ended Dec 2024 is 565.38% vs 0.00% in Dec 2023

Annual - Current Assets
Current Assets 483.96 Million
in Dec 2024

Figures in Million
stock-summary

YoY Growth in year ended Dec 2024 is 59.43% vs -28.30% in Dec 2023